Quarterlytics / Real Estate / Real Estate - Diversified / Trinity Place Holdings

Trinity Place Holdings

tphs · NYSE Real Estate
Claim this profile
Ticker tphs
Exchange NYSE
Sector Real Estate
Industry Real Estate - Diversified
Employees 1-10
← All annual reports
FY2022 Annual Report · Trinity Place Holdings
Sign in to download
Loading PDF…
Table of Contents

(Mark one)

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K

☒ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2022
or

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ______ to _____

Commission file number 1-08546

TRINITY PLACE HOLDINGS INC.
 (Exact name of registrant as specified in its charter)

Delaware
(State or Other Jurisdiction of
Incorporation or Organization)

340 Madison Avenue, New York, New York
(Address of Principal Executive Offices)

No.   22-2465228
(I.R.S. Employer Identification No.)

10173
(Zip Code)

Registrant’s telephone number, including area code: (212) 235-2190
Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class
Common Stock $0.01 Par Value Per Share

  Trading Symbol

TPHS

    Name of each exchange on which registered
  NYSE American

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Securities registered pursuant to Section 12(g) of the Act: NONE

Yes ☐ No ⌧

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.

Yes ☐ No ⌧

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the

preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ⌧ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-

T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes ⌧ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging
growth  company.  See  the  definitions  of  “large  accelerated  filer,”  “accelerated  filer,”  “smaller  reporting  company,”  and  “emerging  growth  company”  in  Rule  12b-2  of  the
Exchange Act.

Large Accelerated Filer☐

Accelerated Filer

☐

Non-Accelerated Filer ☒

Smaller Reporting Company☒

Emerging Growth Company☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised

financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over

financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect

the correction of an error to previously issued financial statements. £

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of

the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). £

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ⌧

As of June 30, 2022, the aggregate market value of the registrant’s common stock held by non-affiliates of the registrant was approximately $25,710,000.

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of

1934 subsequent to the distributions of securities under a plan confirmed by a court.

Yes ⌧ No ☐

As of March 31, 2023, there were 37,163,137 shares of the registrant’s common stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Portions  of  the  registrant’s  definitive  proxy  statement  relating  to  the  registrant’s  2023  Annual  Meeting  of  Stockholders  to  be  filed  hereafter  are  incorporated  by

reference into Part III of this Annual Report on Form 10-K.

 
 
 
 
 
 
 
 
 
Table of Contents

Form 10-K Index

BUSINESS
RISK FACTORS
UNRESOLVED STAFF COMMENTS
PROPERTIES
LEGAL PROCEEDINGS
MINE SAFETY DISCLOSURES

MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS
AND ISSUER PURCHASES OF EQUITY SECURITIES
(RESERVED)
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
CONTROLS AND PROCEDURES
OTHER INFORMATION
DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS

DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
EXECUTIVE COMPENSATION
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
PRINCIPAL ACCOUNTANT FEES AND SERVICES

PART I

Item 1.
Item 1A.
Item 1B.
Item 2.
Item 3.
Item 4.

PART II

Item 5.

Item 6.
Item 7.

Item 7A.
Item 8.
Item 9.

Item 9A.
Item 9B.
Item 9C.

PART III

Item 10.
Item 11.
Item 12.

Item 13.

Item 14.

PART IV

Item 15.
Item 16.

EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
FORM 10-K SUMMARY

Page

1
4
16
17
19
19

20
20

20
36
36

36
36
37
37

37
38

38

38
38

39
42

Table of Contents

Item 1.       BUSINESS

Overview

PART I

Trinity Place Holdings Inc., which we refer to in this Annual Report on Form 10-K as “Trinity,” “we,” “our,” or “us”, is a
real estate holding, investment, development and asset management company. Our largest asset is a property located at 77
Greenwich Street in Lower Manhattan (“77 Greenwich”), which is nearing completion 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 105-unit, 12-
story multi-family property located at 237 11th Street in Brooklyn, New York (“237 11th”) as well as a property occupied
by  a  retail  tenant  in  Paramus,  New  Jersey.  In  February  2023,  we  sold  our  10%  interest  in  a  joint  venture  that  owned  a
multifamily  property  at  250  North  10th  Street,  Brooklyn,  New  York.    See  Item  2.  Properties  below  for  a  more  detailed
description of our properties owned at December 31, 2022. 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 $275.8 million of federal net operating loss carry forwards (“NOLs”) at December 31, 2022, which can
be used to reduce our future taxable income and capital gains.

Liquidity and Going Concern; Management’s Plans; Recent Developments

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 generally seen
continued improvement in 2022 and to date in 2023, given our focus on New York City residential real estate, our business
has been particularly impacted.  As of December 31, 2022, we had total cash and restricted cash of $22.1 million, of which
approximately $1.5 million was cash and cash equivalents and approximately $20.5 million was restricted cash. We also
had  $2.0  million  available  under  our  secured  line  of  credit  at  December  31,  2022,  which  has  since  been  drawn.    The
Company’s cash and cash equivalents will not be sufficient to fund the Company’s operations, debt service, amortization
and maturities and corporate expenses over the next 12 months, unless we are able to extend or refinance our maturing debt
and  raise  additional  capital,  creating  substantial  doubt  about  our  ability  to  continue  as  a  going  concern.  Management  is
exploring opportunities to secure additional funding through the sale of assets, refinancings of outstanding indebtedness,
and equity or debt financings or other sources.  The Company also continues to explore a range of strategic and financing
alternatives  to  maximize  stockholder  value,  and  to  engage  with  parties  that  have  expressed  interest  in  the  Company’s
attributes and assets and may see the Company as a potential vehicle for growth, with potential opportunities to recapitalize
the Company at a lower cost of capital.  The Company has engaged Houlihan Lokey and Ackman-Ziff to act as advisors
(our  “Advisors”)  in  connection  with  our  strategic  review  process  and  to  assist  us  in  identifying  and  evaluating  potential
alternatives.  Potential strategic alternatives that may be evaluated include securing an equity and/or debt financing of the
Company, refinancing of existing debt, and/or a sale or merger or reverse merger of the Company.  The Company is also in
discussions with its lenders regarding the deferment of upcoming interest, amortization and other payment obligations for
the period ending March 31, 2023 and going forward.  The Company is also exploring a refinancing of the debt in respect
of  237  11th.    Given  the  current  environment  there  can  be  no  assurance  that  we  will  be  able  to  enter  into  any  of  the
contemplated  or  future  extensions,  amendments  or  waivers  with  our  lenders,  raise  additional  capital,  refinance
indebtedness or enter into other financing arrangements or engage in asset sales or strategic partnerships sufficient to fund
our cash needs, on terms satisfactory to us, if at all.  Further, in the event that market conditions preclude our ability to
consummate such transactions, we will be required to evaluate additional alternatives in restructuring our business and our
capital structure, including but not limited to filing for bankruptcy protection or seeking an out-of-court restructuring of our
liabilities. See Part I. Item 1A. Risk Factors, Part II. Item 7. Management’s Discussion and Analysis of Financial Condition
and Results of Operation and Note 1 to our consolidated financial statements and of this Annual Report on Form 10-K for
further information.

While  construction  at  77  Greenwich  has  taken  longer  than  projected  due  to  the  impacts  of  COVID-19  and  supply-chain
issues  over  the  past  years,  and  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, including five units since December 31, 2022. The units that remain available to be sold are larger, higher floor

1

Table of Contents

units.  The substantial majority of the construction is completed with amenity spaces and punch-list items anticipated to be
completed by April 30, 2023.

The lease of the outparcel building at our Paramus property expired on March 31, 2023 and the tenant elected not to renew
its lease.

Business and Growth Strategies

Historically, our primary business objective has been to maximize the risk adjusted, time adjusted return on investment in
our portfolio of properties and new acquisitions and investments across all points of the economic cycle. Our strategies to
achieve this objective have recently included (i) the sale and closing of residential condominium units at 77 Greenwich and
the  development,  redevelopment,  repositioning  and  potential  disposition  of  our  legacy  retail  property  in  Paramus,  New
Jersey; (ii) identifying additional acquisition and investment opportunities, including high-quality, multi-family real estate
in  New  York  City;  (iii)  entering  into  joint  ventures  in  respect  of  attractive  properties;  and  (iv)  enhancing  our  capital
structure.   We are currently focused on exploring a range of strategic and financing alternatives to maximize stockholder
value,  which  may  include  securing  additional  equity  or  debt  financings,  refinancings  of  existing  debt,  and/or  a  sale  or
merger of the Company.

Competition

The  markets  in  which  our  properties  are  located  are  inherently  competitive.  With  respect  to  our  operating  properties
currently located in Brooklyn, New York and Paramus, New Jersey, and any future real estate assets that we acquire, invest
in or develop, we will be competing for some of the same tenants, contractors, lenders and potential purchasers or investors
with  respect  to  other  properties  within  the  same  markets,  but  owned  by  other  investors,  many  of  whom  have  greater
resources than we do.

Competitive factors with respect to 77 Greenwich may have a more material effect on us as it is our most significant real
estate asset. Various municipal entities are making and have indicated an intent to continue to make significant investments
in the immediate vicinity of 77 Greenwich to support the growth of the downtown Manhattan neighborhood as a vibrant
24/7  community  to  work,  live  and  visit.  Several  privately  funded  commercial  and  residential  developments  are  being
constructed  or  have  been  proposed  and  office  buildings  are  being  converted  to  residential  use  to  take  advantage  of  the
increasing desirability of the neighborhood. The impact of these changing supply and demand characteristics is uncertain,
and they could positively or negatively impact our plan to maximize the value of 77 Greenwich.

In  addition,  we  face  competition  in  identifying  and  closing  on  new  investment  and  acquisition  opportunities,  including
from larger and more established real estate firms with greater capital resources and access to financing.

Regulatory Matters

Environmental Compliance

Under  various  federal,  state  and  local  laws,  ordinances  and  regulations,  a  current  or  previous  owner  or  operator  of  real
estate may be required to investigate and remediate hazardous or toxic substances at a property, and may be held liable to a
governmental  entity  or  to  third  parties  for  property  damage  or  personal  injuries  and  for  investigation  and  clean-up  costs
incurred by the parties in connection with the contamination. These laws often impose liability without regard to whether
the  owner  or  operator  had  knowledge  of,  or  was  responsible  for,  the  release  of  the  hazardous  or  toxic  substances.  The
presence of contamination or the failure to remediate contamination may adversely affect the owner’s ability to sell or lease
real estate or to borrow using the real estate as collateral.

Other  federal,  state  and  local  laws,  ordinances  and  regulations  require  abatement  or  removal  of  asbestos-containing
materials in the event of demolition or certain renovations or remodeling, the cost of which may be substantial for certain
redevelopment  projects  that  a  potential  purchaser  would  want  to  undertake  with  respect  to  any  particular  parcel  of  real
estate we own. Such laws, ordinances and regulations also govern emissions from and exposure to asbestos fibers in the air.
Federal  and  state  laws  also  regulate  the  operation  and  removal  of  underground  storage  tanks.  In  connection  with  the
ownership and management of certain properties, we could be held liable for the costs of remedial action with respect to
these regulated substances or related claims.

2

Table of Contents

Zoning and Planning

In connection with any development or redevelopment of our properties, whether currently owned or acquired in the future,
we will be required to comply with applicable zoning, land-use, building, occupancy, and other laws and regulations. In
many  cases,  we  are  and  will  continue  to  be  required  to  obtain  governmental  permits,  site  plan  approvals  and/or  other
authorizations, or seek variances, prior to proceeding with planned development, acquisition or other activities.

The  Zoning  Resolution  of  the  City  of  New  York,  effective  as  of  December  15,  1961,  as  amended  (the  “Zoning
Resolution”),  governs  the  use  and  development  of  properties  in  New  York  City.    Properties  in  New  York  City  may  be
developed on an as-of-right basis, i.e. without any discretionary city approvals, unless the proposed use or bulk does not
comply with the applicable provisions of the Zoning Resolution.  Discretionary approvals may be requested from the New
York City Planning Commission or the Board of Standards and Appeals.  Discretionary approvals are subject to hearing
and  public  participation  requirements  and  are  also  subject  to  environmental  review  pursuant  to  the  State  Environmental
Quality Review Act, as implemented by the City Environmental Quality Review.

Chapter 11 Cases and Plan of Reorganization of Syms

Trinity  is  the  successor  to  Syms,  which  also  owned  Filene’s  Basement.  In  September  2012,  the  Syms  Plan  of
Reorganization  (the  “Plan”)  became  effective  and  Syms  and  its  subsidiaries  consummated  their  reorganization  under
Chapter 11 through a series of transactions and emerged from bankruptcy. As part of those transactions, reorganized Syms
merged with and into Trinity, with Trinity as the surviving corporation and successor issuer pursuant to Rule 12g-3 under
Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).

In March 2016, we satisfied our final payment and reserve obligations under the Plan.  In February 2018, the bankruptcy
court entered the final decree pursuant to which the chapter 11 cases of the reorganized debtors were closed. In January
2020, we made our final payment of $109,000 to the multiemployer pension plan claim, which was the final legacy claim
of  the  Plan  to  be  paid.  As  of  December  31,  2022,  the  Syms  sponsored  pension  plan  was  underfunded  for  accounting
purposes  by  approximately  $651,000  (see  Note  9  –  Pension  Plans  to  our  consolidated  financial  statements  for  further
information).

Intellectual Property Assets

We  control  a  variety  of  intellectual  property  assets  focused  on  the  consumer  sector,  a  legacy  of  our  predecessor,  Syms,
including FilenesBasement.com, our rights to the Stanley Blacker® brand, as well as the intellectual property associated
with the Running of the Brides® event and An Educated Consumer is Our Best Customer® slogan. In addition, various
trademarks  are  controlled  and/or  owned  by  us,  including  “Filene’s  Basement”®,  “Stanley  Blacker”®,  “Running  of  the
Brides”® and “An Educated Consumer is Our Best Customer,”® and have been registered with the United States Patent
and Trademark Office.

Human Capital Resources

As of December 31, 2022, we had a total of seven employees, six of which were full-time and one part-time, in executive,
management, finance, accounting, operations and administrative capacities.  

General Information about Trinity

Trinity is incorporated in Delaware. Trinity maintains its headquarters at 340 Madison Avenue, Suite 3C, New York, New
York, 10173, and the telephone number is (212) 235-2190.

Available Information

Our website address is www.trinityplaceholdings.com or www.tphs.com. References in this document to our website are
not  and  should  not  be  considered  part  of  this  Annual  Report  on  Form  10-K,  and  the  information  on  our  website  is  not
incorporated by reference into this Annual Report.

3

Table of Contents

Item 1A.       RISK FACTORS

Our business, operations and financial condition are subject to various risks. Some of these risks are described below, and
stockholders should take such risks into account when evaluating us or any investment decision involving us. This section
does not describe all risks that may be applicable to us, our industry or our business, and it is intended only as a summary
of certain material risk factors. Additional risks and uncertainties that we do not presently know about or that we currently
believe are not material may also adversely affect our business. More detailed information concerning certain of the risk
factors described below is contained in other sections of this Annual Report on Form 10-K. Stockholders should also refer
to  the  other  information  contained  in  our  periodic  reports,  including  the  Cautionary  Note  Regarding  Forward-Looking
Statements section, our consolidated financial statements and the related notes and Management’s Discussion and Analysis
of Financial Condition and Results of Operations section for a further discussion of the risks, uncertainties and assumptions
relating to our business.

Risk Factors Related to Our Business

We  have  a  limited  amount  of  unrestricted  cash  and  liquidity  and  variable  cash  needs.  If  we  are  not  successful  in
consummating  a  strategic  transaction,  raising  significant  additional  capital  and/or  receiving  significant  amounts  on
account of our claims involving 237 11th in a timely manner, we will have insufficient cash and liquidity to service our
debt and pay operating expenses and other obligations over the next 12 months, which would have a material adverse
effect on our business and financial condition.

We have a limited amount of unrestricted cash and liquidity available for working capital and our cash needs are significant
and  variable  under  different  circumstances,  including  near  term  debt  maturities  and  other  payment  obligations.  The
Company’s cash and cash equivalents will not be sufficient to fund the Company’s operations, debt service, amortization
and maturities and corporate expenses over the next 12 months, unless we are able to extend or refinance our maturing debt
and/or raise additional capital, creating substantial doubt about our ability to continue as a going concern.  Management is
currently  in  discussions  with  the  Company’s  lenders  regarding  the  deferment  of  upcoming  payments  and  exploring
opportunities to secure additional funding through the sale of assets, refinancings of outstanding indebtedness, and equity
or debt financings or other sources.  The Company also continues to explore a range of strategic and financing alternatives
to maximize stockholder value.   We have engaged our Advisors in connection with our strategic review process and to
assist us in identifying and evaluating potential alternatives.  Potential strategic alternatives that may be evaluated include
securing an equity and/or debt financing of the Company, refinancing of existing debt, and/or a sale or merger or reverse
merger of the Company. However, there is no assurance that we will be successful in reaching agreements with our lenders,
consummating any such strategic transaction or obtaining capital sufficient to meet our operating needs, in each case, on
terms  or  a  timeframe  acceptable  to  us  or  at  all.  In  addition,  if  funds  are  raised  by  issuing  equity  securities,  dilution  to
existing shareholders will result and future investors may purchase shares at prices below current market values and/or be
granted rights superior to those of existing shareholders. Further, in the event that market conditions preclude our ability to
consummate such transactions, we may be required to evaluate additional alternatives in restructuring our business and our
capital structure, including but not limited to, filing for bankruptcy protection or seeking an out-of-court restructuring of
our  liabilities.  See  Item  7.  Management’s  Discussion  and  Analysis  of  Financial  Condition  and  Results  of  Operation  -
Liquidity and Capital Resources and Note 1 to our consolidated financial statements for more information regarding our
ability to continue as a going concern and related matters.  

We  have  limited  cash  resources,  generate  minimal  revenues  from  operations,  and  are  reliant  on  external  sources  of
capital to fund ongoing operations.

Our  revenue  generating  activities  have  not  yet  produced  sufficient  funds  for  profitable  operations  and  working  capital.
Accordingly,  our  continued  operation  will  require  raising  additional  capital  on  acceptable  terms  and  entering  into
acceptable  modifications  to,  or  refinancings  of,  our  indebtedness.  We  have  relied  and  will  continue  to  rely  substantially
upon equity and debt financing to fund our ongoing operations. There can be no assurance that additional sources of capital
will be available to us on commercially favorable terms. In addition, our inability to access the capital markets on favorable
terms,  because  of  a  low  stock  price,  unfavorable  market  conditions  or  otherwise,  will  affect  our  ability  to  execute  our
business plan as scheduled. If we are unable to raise capital on market terms, our ability to run our operations and/or grow
through new acquisitions and investments, and thus become profitable, will be materially adversely impacted.

4

Table of Contents

We have not generated an operating profit and consequently our business plan is difficult to evaluate and our long-term
viability cannot be assured.

Since our formation, we have generated limited revenues and had negative cash flow from operations. The development of
our  business  plan  has  required,  and  will  continue  to  require,  substantial  capital  expenditures.  There  can  be  no  assurance
that our business will be successful, that we will be able to achieve or maintain a profitable operation, or that we will not
encounter  unforeseen  difficulties  that  may  deplete  our  capital  resources  more  rapidly  than  anticipated.  There  can  be  no
assurance that we will achieve or sustain profitability or positive cash flows from our operating activities.

We are subject to leverage at both our parent company and our subsidiaries and face risks generally associated with our
debt, including an increased risk of default on our obligations and an increase in debt service requirements that could
adversely affect our financial condition and results of operations.

We have incurred substantial indebtedness in furtherance of our activities, at both the parent company level and subsidiary
level,  resulting  in  an  increased  risk  of  default  on  our  obligations  and  in  an  increase  in  debt  service  requirements,  which
could adversely affect our financial condition and results of operations.  As a result, we are subject to the risks associated
with debt financing, including the risk that our cash flow will be insufficient to meet required payments of principal and
interest, the risk that we may fail to repay or refinance existing debt as it matures, which may result in forced disposition of
assets on disadvantageous terms or have other adverse consequences, and the risk that if we refinance any of our debt, we
may do so on refinancing terms less favorable than the terms of our existing debt.

Several of our loans have near-term maturities and other significant payment obligations.  In addition, several of our loans
require interest rate cap agreements be in place for the duration of the loan. Although many of our loans contain extension
options, the 237 11th Loan and the 77 Mortgage Loan require replacement interest rate cap agreements be put in place in
order to extend the loan maturity. With the significant increase in interest rates, the cost of purchasing such an interest rate
cap has become material. Due to cash constrains, we may not have the funds available to purchase the required interest rate
cap  which,  unless  we  can  restructure  or  refinance  the  loan,  would  likely  have  a  material  adverse  effect  on  our  financial
condition and results of operations.  If we are not successful in meeting the extension requirements, or amending, waiving
or paying the near-term maturities and other payment obligations, or our lenders 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.

All of our properties secure loans. Certain of our loans contain cross-default provisions. The failure by us or our borrower
subsidiaries to make scheduled repayments under the loan agreements, or the default of any of the obligations under our
loans, would have an adverse impact on our financial condition, results of operations and cash flows. Upon the occurrence
of an event of default, we or our applicable subsidiary may be required to immediately repay all amounts outstanding under
the respective loan and the lenders may exercise other remedies available to them, including foreclosing on the respective
property securing the loan.

See  Item  7.  Management’s  Discussion  and  Analysis  of  Financial  Condition  and  Results  of  Operations  -  Liquidity  and
Capital Resources and Note 11 – Loans Payable and Secured Line of Credit to our consolidated financial statements, for
further discussion regarding our financing activities.

Covenants in our loan agreements could limit our flexibility and adversely affect our financial condition.

Our  loan  agreements  contain  a  number  of  financial  and  other  restrictive  covenants,  including  restrictions  on  debt,  liens,
business activities, equity repurchases, distributions and dividends, disposition of assets and transactions with affiliates, as
well  as  financial  covenants  regarding  loan  to  value  and  net  worth.  These  covenants  may  limit  our  flexibility  to  pursue
certain acquisitions or investments or incur additional debt. If we fail to meet or satisfy any of these covenants, we would
be  in  default  under  these  agreements  and  our  indebtedness  could  be  declared  due  and  payable.    In  addition,  our  lenders
could terminate their commitments, require the posting of additional collateral and enforce their interests against existing
collateral. If we were to default under our loan agreements, our financial condition would be adversely affected.  

5

Table of Contents

A  significant  part  of  our  current  business  plan  is  focused  on  completion  of  and  the  sale  of  condominiums  at  77
Greenwich.  An  inability  to  execute  this  business  plan  due  to  adverse  trends  in  the  New  York  City  residential
condominium  market  or  otherwise  would  have  a  material  adverse  effect  on  our  financial  condition  and  results  of
operations.

Our  business  plan  includes  the  development  or  redevelopment  of  our  legacy  commercial  real  estate  properties  and  in
particular completion of and the sale of condominiums at 77 Greenwich, which currently is our largest asset. As a result,
our revenues and future growth are heavily dependent on the success of implementing our business plan for 77 Greenwich.

77 Greenwich consists of 90 luxury residential condominium apartments, in addition to a retail condominium unit and a
New  York  City  elementary  school  condominium  unit.    A  variety  of  factors  determine  New  York  City  residential
condominium trends and will impact the sales and pricing of the residential condominium units at 77 Greenwich. These
factors  include,  among  others,  available  supply,  changes  in  interest  rates,  the  availability  of  home  mortgages,  foreign
exchange  rates,  foreign  buyer  patterns,  local  employment  trends,  and  prices  and  velocity  of  sales.  Sales  of  residential
condominium  units  in  general,  and  in  particular  in  New  York  City,  have  historically  experienced  greater  volatility  than
detached single family houses, which may expose us to more risk.  These and other factors fluctuate over time. Based on a
number  of  reports,  there  is  a  historically  high  number  of  unsold  units  in  newly  constructed  luxury  residential
condominiums in New York City, which has resulted in demand and pricing pressures. When we commenced sales in the
spring  of  2019,  the  New  York  City  market,  in  particular  downtown  Manhattan,  was  in  a  period  of  softness.    This  was
exacerbated  by  the  impact  of  the  COVID-19  pandemic.    Due  to  current  market  conditions  in  New  York  City,  several
competing residential condominium projects located in downtown Manhattan, specifically in the Financial District, have
been put on hold.  The status of unsold residential condominium units in 2023 and beyond is inherently uncertain. Closings
on  sales  commenced  in  September  2021  and  are  ongoing.   An  inability  to  successfully  execute  our  business  plan  with
respect to 77 Greenwich would likely have a material adverse effect on our financial condition and results of operations.

We  may  evaluate  and  potentially  consummate  a  strategic  transaction,  which  could  require  significant  management
attention, consume our financial resources, disrupt our business and adversely affect our results of operations, and we
may fail to realize the anticipated benefits of such a strategic transaction.

Our success will depend, in part, on our ability to consummate a strategic transaction in the near-term. The identification of
a  suitable  candidate  for  a  strategic  transaction  can  be  difficult,  time-consuming,  and  costly,  and  we  may  not  be  able  to
successfully complete identified strategic transactions. Strategic transactions are inherently risky, and ultimately, if we do
not complete an announced strategic transaction successfully and in a timely manner, we may not realize the anticipated
benefits  of  the  strategic  transaction.   Achieving  the  anticipated  benefits  of  any  transaction  involves  a  number  of  risks,
including disruption of our ongoing business and distraction of our management and employees from daily operations or
other  opportunities  and  challenges,  utilization  of  our  financial  resources  for  a  transaction  that  may  fail  to  realize  the
anticipated benefits, regulatory risks, including maintaining good standing with existing regulatory bodies or receiving any
necessary approvals, and the failure of the due diligence processes to identify significant problems, liabilities or challenges
of the strategic partner.

Our failure to address these risks or other problems encountered in connection with any strategic transaction could cause us
to fail to realize the anticipated benefits of the transaction, cause us to incur unanticipated liabilities and harm our business
generally. In addition, such a transaction could also result in dilutive issuances of our equity securities, the incurrence of
debt,  contingent  liabilities,  amortization  expenses  or  the  write-off  of  goodwill,  any  of  which  could  harm  our  financial
condition.

6

Table of Contents

Investment  returns  from  77  Greenwich  and  other  properties  we  may  acquire  and/or  develop  may  be  less  than
anticipated.

Our  development  of  77  Greenwich  and  other  properties  we  acquire  and/or  develop  are  exposed  to  risks,  including  the
following:

● we may sell residential condominium units at 77 Greenwich and other acquired or developed properties at prices,
and/or lease commercial and residential properties at current or future rents, that are less than the prices or rents
projected at the time we decide to undertake the acquisition or development;

● the velocity of leasing at commercial and residential properties, and/or condominium sales at 77 Greenwich or
future acquisition or development properties may fluctuate depending on a number of factors, including market
and  economic  conditions,  and  may  result  in  our  investments  being  less  profitable  than  we  expected  or  not
profitable at all; and

● operating expenses and real estate taxes may be greater than projected at the time of acquisition or development,

resulting in our investment being less profitable than we expected.

Our investment in property development for 77 Greenwich and other properties may be more costly than anticipated.

We intend to continue to develop or redevelop our current and future properties. Our current and future development and
construction activities, including with respect to 77 Greenwich, may be exposed to the following risks:

● we  may  be  unable  to  proceed  with  the  development  of  properties  other  than  77  Greenwich  because  we  cannot

obtain financing on favorable terms, or at all;

● we may incur construction costs for a development project that exceed our original estimates due to increases in
interest rates, increased materials, labor, leasing or other costs, and increases in unforeseen costs such as those
related to the supply chain disruption, which could make completion of the project less profitable because market
rents or condominium unit sales prices, as applicable, may not increase sufficiently to compensate for the increase
in construction costs;

● we may be unable to obtain, or face delays in obtaining, required zoning, land-use, building, occupancy, and other
governmental permits and authorizations, which could result in increased costs and could require us to abandon
our activities entirely with respect to a project;

● we may abandon development opportunities after we begin to explore them and as a result we may lose deposits

or fail to recover expenses already incurred;

● we may expend funds on and devote management’s time to projects which we do not complete;

● we may be unable to complete construction and/or leasing of our rental properties and sales of our condominium

projects (currently limited to 77 Greenwich) on schedule, or at all; and

● we  may  suspend  development  projects  after  construction  has  begun  due  to  changes  in  economic  conditions  or
other factors, and this may result in the write-off of costs, payment of additional costs or increases in overall costs
when the development project is restarted.

Our  revenues  and  the  value  of  our  portfolio  are  affected  by  a  number  of  factors  that  affect  investments  in  leased
commercial and residential real estate generally.

We are subject to the general risks of investing in and owning leasable real estate in connection with our existing retail and
residential  properties  and  new  properties  or  investments  in  leasable  real  estate.  These  risks  include  the  ability  to  secure
leases with new tenants, renew leases with existing tenants, the non-performance of lease obligations by tenants, leasehold
improvements that will be costly or difficult to remove or certain upgrades that may be needed should it become necessary
to re-rent the leased space for other uses, rights of termination of leases due to events of casualty or condemnation affecting

7

Table of Contents

the  leased  space  or  the  property  or  due  to  interruption  of  the  tenant’s  quiet  enjoyment  of  the  leased  premises,  and
obligations of a landlord to restore the leased premises or the property following events of casualty or condemnation, and
potentially, as occurred at 237 11th, damages arising from defective construction. The occurrence of any of these events,
particularly with respect to leases at our commercial real estate property, or issues that affect numerous residential units,
could  adversely  impact,  and  in  the  case  of  237  11th,  has  adversely  impacted,  our  results  of  operations,  liquidity  and
financial condition.

In addition, if our competitors offer space at net effective rental rates below our current net effective rental rates or market
rates, we may lose current or potential tenants to other properties in our markets. Additionally, we may need to reduce net
effective rental rates below our current rates or offer incentives in order to retain tenants upon expiration of their leases or
to attract new tenants. Our results of operations and cash flow may be adversely affected as a result of these factors.

We may be unable to lease vacant space, renew our current leases, or re-lease space as our current leases expire.

The  lease  of  a  long-term  tenant  at  the  outparcel  of  our  Paramus  property  recently  expired.    Leases  at  that  or  our  other
properties may not be renewed or such properties may not be re-leased at favorable rental rates. If the rental rates for our
properties decrease, our tenants do not renew their leases or we do not re-lease a significant portion of our available space,
tenant  defaults  or  space  that  is  currently  unoccupied,  and  space  for  which  leases  are  scheduled  to  expire,  our  financial
condition,  results  of  operations  and  cash  flows  could  be  materially  adversely  affected.  There  are  numerous  commercial
developers, real estate companies, financial institutions and other investors with greater financial resources that compete
with us in seeking tenants who we desire to lease space in our properties.

The bankruptcy of, or a downturn in the business of, any of the major tenants at our commercial real estate properties that
causes them to reject their leases, or to not renew their leases as they expire, or renew at lower rental rates, may adversely
affect  our  cash  flows  and  property  values.  In  addition,  retailers  at  our  properties  face  increasing  competition  from  e-
commerce,  outlet  malls,  discount  shopping  clubs,  direct  mail  and  telemarketing,  which  could  reduce  rents  payable  to  us
and reduce our ability to attract and retain tenants at our properties leading to increased vacancy rates at our properties.

In addition, if we are unable to renew leases or re-lease a property, the resale value of that property could be diminished
because the market value of a particular property will depend in part upon the value of the leases of such property.

We may acquire properties subject to known and unknown liabilities and with limited or no recourse to the seller.

Properties we acquire may be subject to known or unknown liabilities with no or minimal recourse to the seller. As a result,
if a property is damaged, we may need to pay to have it repaired, and our ability to recover any such payments through
insurance,  indemnities,  litigation  or  otherwise  is  uncertain.  We  have  purchased  one  property  subject  to  unknown
construction defects due to water penetration in the walls, 237 11th, and there can be no assurance that we will not do so
again. During the pendency of repairs, units were unable to be leased, and following completion of repairs, they needed to
be re-leased. Also, if a liability was asserted against us arising from our ownership of a property, we might have to pay
substantial sums to settle it. Unknown liabilities with respect to properties acquired might include:

● liabilities for repair of damaged properties or faulty construction;

● claims by tenants, vendors or other persons arising from dealing with the former owners of the properties;

● liabilities incurred in the ordinary course of business;

● claims for indemnification by general partners, directors, officers and others indemnified by the former owners of

the properties; and

● liabilities  for  clean-up  of  undisclosed  environmental  contamination  and/or  repair  or  other  remediation  of

construction defects.

Any of these occurrences could adversely affect our cash flow, even if some or all of the costs are ultimately borne by a
third party, and the impact could be material.

8

Table of Contents

Multi-family residential properties may be subject to rent stabilization regulations, which limit our ability to raise rents
above  specified  maximum  amounts  and  could  give  rise  to  claims  by  tenants  that  their  rents  exceed  such  specified
maximum amounts.

The Rent Stabilization Law and Code imposes rent control or rent stabilization on certain apartment buildings. The rent
stabilization regulations applicable to our multi-family residential properties set maximum rates for annual rent increases,
entitle our tenants to receive required services from us and entitle our tenants to have their leases renewed. The limitations
established by present or future rent stabilization regulations may impair our ability to maintain rents at market levels at
properties subject to such regulations.

Pursuant to the Housing Stability and Tenant Protection Act of 2019, which is a set of New York State laws, vacancy lease
increases were eliminated, whereby the landlord was permitted to increase the rent by as much as 20% for a tenant moving
into a vacant apartment, to which significant increases in rent for New York City properties were historically attributed.

With respect to certain types of properties in New York City, solely by virtue of the real estate tax exemption under RPTL
Section  421-a,  the  Rent  Guidelines  Board  of  New  York  City,  approves  renewal  lease  rent  increases.    In  2022,  the  Rent
Guidelines Board approved a 3.25% increase on 12-month lease renewals and a 5.0% increase on 24-month lease renewals.

The application of rent stabilization to apartments in our multi-family residential properties will limit the amount of rent we
are able to collect, which could have a material adverse effect on our ability to fully take advantage of the investments that
we are making in our properties. In addition, there can be no assurances that changes to rent stabilization laws will not have
a similar or greater negative impact on our ability to collect rents.

There is a proposed New York State bill (Good Cause Eviction), which, if passed may impose restrictions on rent increases
and the right not to renew market rate unit leases. If passed, there will be restrictions on an owner’s ability to grow market
rents.

Competition for new acquisitions and investments may reduce the number of opportunities available to us and increase
the costs of those acquisitions and investments.

We face competition for acquisition and investment opportunities from other investors, particularly those investors who are
willing to incur more leverage. This competition may adversely affect us by subjecting us to the following risks:

● an inability to acquire a desired property because of competition from other well-capitalized real estate investors,
many of whom have greater resources than us, including publicly traded and privately held REITs, private real
estate  funds,  domestic  and  foreign  financial  institutions,  life  insurance  companies,  sovereign  wealth  funds,
pension trusts, partnerships and individual investors; and

● an increase in the purchase price for the acquisition of such property.

If  we  are  unable  to  successfully  acquire  or  invest  in  additional  properties,  our  ability  to  grow  our  business  would  be
adversely  affected.  In  addition,  increases  in  the  cost  of  acquisition  opportunities  could  adversely  affect  our  results  of
operations.

We face risks associated with acquisitions of and investments in new properties.

We may acquire interests in properties, individual properties and portfolios of properties. Our acquisition and investment
activities may be exposed to, and their success may be adversely affected by, the following risks:

● we may be unable to finance acquisitions, investments and developments of properties, including with respect to

raising capital to contribute as equity, on favorable terms or at all;

● we  may  be  unable  to  complete  proposed  acquisitions  or  other  transactions  due  to  an  inability  to  meet  required

closing conditions;

9

 
Table of Contents

● we may expend funds on, and devote management time to, opportunities which we do not complete, and which

may include non-refundable deposits;

● we may be unable to lease our acquired properties on the same terms as contemplated as part of our underwriting;

● properties that we acquire or in which we invest may fail to perform as we expected;

● our estimates of the costs we incur in renovating, improving, developing or redeveloping acquired properties may

be inaccurate;

● we may not be able to obtain adequate insurance coverage for acquired properties; and

● we  may  be  unable  to  quickly  and  efficiently  integrate  new  acquisitions,  investments  and  developments,
particularly  acquisitions  of  portfolios  of  properties,  into  our  existing  operations,  and  therefore  our  results  of
operations and financial condition could be adversely affected.

We are subject to the risks associated with joint ventures.

We formed a joint venture with a third party to acquire and operate the 250 North 10th property located in Brooklyn, New
York. We may become involved in additional joint ventures in the future with respect to current or future properties. Joint
venture investments may involve risks not otherwise present for investments made or owned solely by us, including the
possibility that our joint venture partner might become bankrupt, or may take action contrary to our instructions, requests,
policies or objectives. Other risks of joint venture investments include impasse on decisions, such as a sale, because neither
we nor a joint venture partner would have full control over the joint venture, activities conducted by a partner that have a
negative impact on the joint venture or us, and disputes with our partner.

The phasing out of LIBOR after 2021 may affect our financial results.

The chief executive of the United Kingdom Financial Conduct Authority ("FCA"), which regulates LIBOR, has announced
that the FCA intends to stop compelling banks to submit rates for the calculation of LIBOR after 2021.  The U.S. Dollar
Libor will continue to be published until 2023.  It is not possible to predict the effect of these changes or the establishment
of alternative reference rates.

The Alternative Reference Rate Committee ("ARRC"), a committee convened by the Federal Reserve that includes major
market participants, and on which the Securities and Exchange Commission (“SEC”) staff and other regulators participate,
has  proposed  an  alternative  rate,  the  Secured  Overnight  Financing  Rate  (“SOFR”),  to  replace  U.S.  Dollar  LIBOR.  Any
changes announced by the FCA, ARRC, other regulators or any other successor governance or oversight body, or future
changes adopted by such body, in the method pursuant to which U.S. Dollar LIBOR, SOFR, or any other alternative rates
are determined may result in a sudden or prolonged increase or decrease in the reported LIBOR rates. If that were to occur,
the levels of interest payments we incur and interest payments we receive may change. It is also uncertain whether SOFR
or  any  other  alternative  rate  will  gain  market  acceptance.  In  addition,  although  our  LIBOR  based  obligations  and
investments provide for alternative methods of calculating the interest rate if LIBOR is not reported, uncertainty as to the
extent and manner of future changes may result in interest rates and/or payments that are higher than, lower than or that do
not otherwise correlate over time with the interest rates and/or payments that would have been made on our obligations if
LIBOR rate was available in its current form. We may also need to renegotiate our LIBOR based obligations, which we
may not be successful in doing on a timely basis or on terms acceptable to us.  In 2023, the 237 11th Loan was converted
from LIBOR to SOFR.

We may not receive or be able to maintain certain tax benefits if we are not in compliance with certain requirements of
the NYC Department of Housing Preservation and Development.

We may not receive or be able to maintain certain existing or anticipated tax benefits related to the 237 11th property or the
250 N 10th property if we are not in compliance with certain requirements of the NYC Department of Housing Preservation
and Development (“HPD”). This property currently benefit from a real estate tax exemption under New York Real Property
Tax Law (the “RPTL”) Section 421-a, as a result of a specified percentage of the units in such buildings

10

Table of Contents

being designated as affordable rate units or market rate units and/or subject to rent stabilization guidelines, among other
requirements.  Section  421-a  of  the  New  York  RPTL  provides  an  exemption  from  real  estate  taxes  on  the  amount  of  the
assessed value of newly constructed improvements if certain requirements are met. A property cannot maintain or continue
to receive Section 421-a tax benefits without HPD’s determination that all Section 421-a eligibility requirements have and
continue to be met. Although HPD has issued final Certificates of Eligibility with respect to the Section 421-a tax benefits
for 237 11th and we are currently in compliance with all applicable Section 421-a requirements for this property, there can
be no assurance that compliance with the Section 421-a requirements for this property will continue to be maintained. If we
are  not  able  to  maintain  compliance  with  the  requirements  of  the  Section  421-a  partial  tax  exemption  program,  as
applicable to this property, HPD may find that such property is ineligible to receive the tax exemption benefits related to
the Section 421-a partial tax exemption program.

Our ability to develop or redevelop our properties and enter into new leases with tenants will depend on our obtaining
certain permits, site plan approvals and other governmental approvals from local municipalities, which we may not be
able to obtain on a timely basis or at all.

In order to develop or redevelop our properties, we will be required to obtain certain permits, site plan approvals or other
governmental approvals from local municipalities. We may not be able to secure all the necessary permits or approvals on a
timely basis or at all, which may prevent us from developing or redeveloping our properties according to our business plan.
Additionally,  potential  acquirers  or  tenants  may  also  need  to  obtain  certain  permits  or  approvals  in  order  to  utilize  our
properties in the manner they intend to do so. The specific permit and approval requirements are set by the state and the
various local jurisdictions, including but not limited to city, town, county, township and state agencies having control over
the specific properties. Our inability to obtain permits and approvals to develop or redevelop our properties, or the inability
of  potential  purchasers  and  tenants  of  our  properties  to  obtain  necessary  permits  and  approvals,  could  severely  and
adversely affect our business.

We may incur significant costs to comply with environmental laws and environmental contamination may impair our
ability to lease and/or sell real estate.

Our operations and properties are subject to various federal, state and local laws and regulations concerning the protection
of  the  environment,  including  air  and  water  quality,  hazardous  or  toxic  substances  and  health  and  safety.  Under  some
environmental  laws,  a  current  or  previous  owner  or  operator  of  real  estate  may  be  required  to  investigate  and  clean  up
hazardous  or  toxic  substances  released  at  a  property.  The  owner  or  operator  may  also  be  held  liable  to  a  governmental
entity or to third parties for property damage or personal injuries and for investigation and clean-up costs incurred by those
parties because of the contamination. These laws often impose liability without regard to whether the owner or operator
knew  of  the  release  of  the  substances  or  caused  the  release.  The  presence  of  contamination  or  the  failure  to  remediate
contamination may impair our ability to sell or lease real estate or to borrow using the real estate as collateral. Other laws
and  regulations  govern  indoor  and  outdoor  air  quality  including  those  that  can  require  the  abatement  or  removal  of
asbestos-containing materials in the event of damage, demolition, renovation or remodeling and also govern emissions of
and  exposure  to  asbestos  fibers  in  the  air.  The  maintenance  and  removal  of  lead  paint  and  certain  electrical  equipment
containing  polychlorinated  biphenyls  (PCBs)  are  also  regulated  by  federal  and  state  laws.  We  are  also  subject  to  risks
associated with human exposure to chemical or biological contaminants such as molds, pollens, viruses and bacteria which,
above  certain  levels,  can  be  alleged  to  be  connected  to  allergic  or  other  health  effects  and  symptoms  in  susceptible
individuals. We  could  incur  fines  for  environmental  compliance  and  be  held  liable  for  the  costs  of  remedial  action  with
respect  to  the  foregoing  regulated  substances  or  related  claims  arising  out  of  environmental  contamination  or  human
exposure to contamination at or from our properties.

Each  of  our  properties  has  been  subject  to  varying  degrees  of  environmental  assessment.  To  date,  these  environmental
assessments  have  not  revealed  any  environmental  condition  material  to  our  business.  However,  identification  of  new
compliance  concerns  or  undiscovered  areas  of  contamination,  changes  in  the  extent  or  known  scope  of  contamination,
human exposure to contamination or changes in clean-up or compliance requirements could result in significant costs to us.

11

Table of Contents

Compliance  or  failure  to  comply  with  the  Americans  with  Disabilities  Act  (“ADA”)  or  other  safety  regulations  and
requirements could result in substantial costs.

The  ADA  generally  requires  that  public  buildings,  including  our  properties,  meet  certain  federal  requirements  related  to
access and use by disabled persons.  These rules are subject to interpretation and change. Noncompliance could result in
the  imposition  of  fines  by  the  federal  government  or  the  award  of  damages  to  private  litigants  and/or  legal  fees  to  their
counsel. If, under the ADA, we are required to make substantial alterations and capital expenditures in one or more of our
operating properties, including the removal of access barriers, it could adversely affect our financial condition and results
of operations.

Our properties are subject to various federal, state and local regulatory requirements, such as state and local fire and life
safety requirements.  If we fail to comply with these requirements, we could incur fines or private damage awards.  We do
not  know  whether  existing  requirements  will  change  or  whether  compliance  with  future  requirements  will  require
significant unanticipated expenditures that will affect our cash flow and results of operations.

The loss of key personnel upon whom we depend to operate our business or the inability to attract additional qualified
personnel could adversely affect our business.

We  believe  that  our  future  success  will  depend  in  large  part  on  our  ability  to  retain  or  attract  highly  qualified  and
experienced management and other personnel, including in particular our President and Chief Executive Officer, Matthew
Messinger.  We  may  not  be  successful  in  retaining  key  personnel  or  in  attracting  other  highly  qualified  personnel.  Any
inability to retain or attract qualified management and other personnel could have a material adverse effect on our business,
results of operations and financial condition.

Our ability to utilize our NOLs to reduce future tax payments may be limited as a result of future transactions.

We  had  approximately  $275.8  million  of  federal  NOLs  as  of  December  31,  2022.  Section  382  of  the  Internal  Revenue
Code (the “Code”), limits the ability of a company to utilize its NOLs after an ownership change. For purposes of Section
382, an ownership change occurs if the percentage of the stock of the company owned by persons holding 5% or more of
the stock increases by more than 50 percentage points over a rolling three year lookback period.  Generally, if an ownership
change occurs, the annual taxable income limitation on our use of NOLs is equal to the product of the applicable long-term
tax exempt rate and the value of our stock immediately before the ownership change. If we undergo an ownership change,
our ability to utilize our NOLs would be subject to significant limitations. In addition, the 2017 tax legislation known as the
Tax Cuts and Jobs Act (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,
and  eliminated  the  ability  of  taxpayers  to  carryback  such  NOLs  to  prior  years.  These  limitations  were  modified  by  the
“Coronavirus Aid, Relief, and Economic Security (CARES) Act,” signed into law on March 27, 2020. 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.

Political and economic uncertainty, and developments related to outbreaks of contagious diseases could have an adverse
effect on us.

We cannot predict how current and future political and economic uncertainty, including uncertainty related to taxation and
increases in interest rates, will affect our critical tenants, joint venture partners, lenders, financial institutions and general
economic  conditions,  including  consumer  confidence  and  the  volatility  of  the  stock  market  and  real  estate  market.  In
addition, we cannot predict the potential outbreak of contagious diseases in the future.

These  issues  may  cause  consumers  to  postpone  discretionary  spending  in  response  to  tighter  credit,  reduced  consumer
confidence and other macroeconomic factors affecting consumer spending behavior, resulting in a downturn in the business
of  our  tenants  and  an  impact  on  potential  purchases  of  our  residential  condominium  units.  In  the  event  political  and
economic uncertainty results in financial turmoil affecting the banking system and financial markets or significant financial
service institution failures, there could be a new or incremental tightening in the credit markets, low liquidity,

12

Table of Contents

and extreme volatility in fixed income, credit, currency and equity markets. Each of these could have an adverse effect on
our business, financial condition and operating results.

Breaches of information technology systems could materially harm our business and reputation.

We  collect  and  retain  on  information  technology  systems  certain  financial,  personal  and  other  sensitive  information
provided by third parties, including tenants, vendors and employees. We also rely on information technology systems for
the collection and distribution of funds.

There can be no assurance that we will be able to prevent unauthorized access to sensitive information or the unauthorized
distribution  of  funds.  Any  loss  of  this  information  or  unauthorized  distribution  of  funds  as  a  result  of  a  breach  of
information technology systems may result in loss of funds to which we are entitled, legal liability and costs (including
damages and penalties), as well as damage to our reputation, that could materially and adversely affect our business and
financial performance.

Risks Related to Our Common Stock

Our common stock is thinly traded and the price of our common stock has fluctuated significantly.

Our common stock, currently listed on the NYSE American, is thinly traded. Because our common stock is thinly traded,
even small trades can have a significant impact on the market price of our common stock, especially when there are limited
buyers  in  the  market.    We  cannot  assure  stockholders  that  an  active  market  for  our  common  stock  will  develop  in  the
foreseeable future or, if developed, that it will be sustained. In addition, we may determine the benefits of listing our shares
on the NYSE American do not merit the associated costs.  As a result of these factors, stockholders may not be able to
resell  their  common  stock.  Volatility  in  the  market  price  of  our  common  stock  and  lack  of  liquidity  may  prevent
stockholders  from  being  able  to  sell  their  shares  at  or  above  the  price  paid  for  such  shares.  The  market  price  of  our
common stock could fluctuate significantly for various reasons, many of which are beyond our control, including:

● our ability to raise additional capital to fund our cash needs, obtain additional financing and refinance existing
loans  and  on  favorable  terms  or  evaluate  and  potentially  consummate  a  strategic  transaction  and  realize  the
anticipated benefits of any such transaction;

● the  potential  issuance  of  additional  shares  of  common  stock  including  at  prices  that  are  below  the  then-current

trading price of our common stock;

● changes in the real estate markets in which we operate, especially New York City;

● our ability to develop or redevelop or successfully sell units in 77 Greenwich or at other properties in the future;

● volatility in global and/or U.S. equities markets;

● our financial results or those of other companies in our industry;

● the public’s reaction to our press releases and other public announcements and our filings with the SEC;

● new laws or regulations or new interpretations of laws or regulations applicable to our business;

● changes  in  general  conditions  in  the  United  States  and  global  economies  or  financial  markets,  including  those

resulting from inflation, rising interest rates, war, incidents of terrorism or responses to such events;

● sales of common stock by our executive officers, directors and significant stockholders;

● changes in generally accepted accounting principles, policies, guidance, or interpretations; and

● other factors described in our filings with the SEC, including among others in connection with the risks noted in

this Annual Report on Form 10-K.

13

Table of Contents

In addition, while our common stock remains thinly traded, small sales or purchases may cause the price of our common
stock  to  fluctuate  dramatically  up  or  down  without  regard  to  our  financial  health  or  business  prospects.  Downward
fluctuations can impair, and have impaired, our ability to raise equity capital on acceptable terms.

Stockholders  may  experience  dilution  of  their  ownership  interests  upon  the  issuance  of  additional  shares  of  our
common stock or securities convertible into shares of our common stock.

We  may  issue  additional  equity  securities  in  capital  raising  transactions  or  otherwise,  resulting  in  the  dilution  of  the
ownership interests of our present stockholders. We are currently authorized to issue an aggregate of 120,000,000 shares of
capital  stock  consisting  of  79,999,997  shares  of  common  stock,  two  shares  of  a  class  of  preferred  stock  (which  were
redeemed in accordance with their terms and may not be reissued), one share of a class of special stock and 40,000,000
shares of blank check preferred stock. Outstanding as of December 31, 2022 were 36,907,862 shares of our common stock,
one share of special stock, and warrants to purchase 7,179,000 shares of our common stock.

We have in the past and we may in the future raise additional capital through public or private offerings of our common
stock or other securities that are convertible into or exercisable for our common stock. Any future issuance of our equity or
equity-linked securities may dilute then-current stockholders’ ownership percentages and could also result in a decrease in
the fair market value of our equity securities, because our assets would be owned by a larger pool of outstanding equity. We
may also issue such securities in connection with hiring or retaining employees and consultants, as payment to providers of
goods and services, in connection with future acquisitions and investments, development, redevelopment and repositioning
of  assets,  or  for  other  business  purposes.  Our  board  of  directors  may  at  any  time  authorize  the  issuance  of  additional
common  stock  without  stockholder  approval,  unless  the  approval  of  our  common  stockholders  is  required  by  applicable
law, rule or regulation, including NYSE American regulations, or our certificate of incorporation. The terms of preferred or
other equity or equity-linked securities we may issue in future transactions may be more favorable to new investors, and
may include dividend and/or liquidation preferences, anti-dilution protection, pre-emptive rights, superior voting rights and
the issuance of warrants or other derivative securities, among other terms, which may have a further dilutive effect. Our
outstanding  warrants  also  contain  these  types  of  provisions.  Also,  the  future  issuance  of  any  such  additional  shares  of
common stock or other securities may create downward pressure on the trading price of our common stock. There can be
no assurance that any such future issuances will not be at a price or have conversion or exercise prices below the price at
which shares of the common stock are then traded.

A  decline  in  the  price  of  our  common  stock,  including  as  a  result  of  a  sale  of  a  substantial  number  of  shares  of  our
common stock, may impair our ability to raise capital in the future.

A  decline  in  the  price  of  our  common  stock,  whether  as  a  result  of  market  conditions,  sales  of  a  substantial  number  of
shares of our common stock, or other reasons, may make it more difficult for us to sell equity or equity-related securities in
the future at a time and price that we deem reasonable or appropriate, which would impair our ability to raise capital.

Capital-raising transactions resulting in a large amount of newly issued shares that become readily tradable, or other events
that cause current stockholders to sell shares, could place downward pressure on the trading price of our stock. In addition,
the lack of a robust resale market may require a stockholder who desires to sell a large number of shares of common stock
to sell the shares in increments over time to mitigate any adverse impact of the sales on the market price of our stock.

If  our  stockholders  sell,  or  the  market  perceives  that  our  stockholders  intend  to  sell  for  various  reasons,  including  the
ending of restrictions on resale of substantial amounts of our common stock in the public market, including shares issued
upon  the  exercise  of  outstanding  options,  the  market  price  of  our  common  stock  could  fall.  A  significant  amount  of
restricted shares previously issued by us have been registered for resale on registration statements filed with the SEC.

More than 50% of our shares of common stock are currently controlled by four of our stockholders who may have the
ability to influence the election of directors and the outcome of matters submitted to our stockholders.

More than 50% of our shares of common stock are controlled by four of our stockholders. As a result, these stockholders
may have the ability to significantly influence the outcome of issues submitted to our stockholders for a vote. The interests
of these stockholders may not always coincide with our interests or the interests of other stockholders, and they may act in
a manner that advances their best interests and not necessarily those of other stockholders. The concentration of

14

Table of Contents

ownership could also deter unsolicited takeovers, including transactions in which stockholders might otherwise receive a
premium for their shares over then current market prices.

The  holder  of  our  special  stock  and  one  of  our  lenders  each  have  the  right  to  appoint  a  member  to  our  board  of
directors and, consequently, the ability to exert influence over us.

In connection with the investment in us by Third Avenue Trust, on behalf of Third Avenue Real Estate Value Fund (“Third
Avenue”), Third Avenue was issued one share of a class of special stock and our certificate of incorporation was amended
to provide that, subject to the other terms and conditions of our certificate of incorporation, from the issuance of the one
share  of  special  stock  and  until  the  “Special  Stock  Ownership  Threshold”  of  2,345,000  shares  of  common  stock  is  no
longer satisfied, Third Avenue has the right to elect one director to the board of directors. In addition, pursuant to the terms
of  the  credit  agreement  and  letter  agreement  we  entered  into  in  December  2019,  as  amended,  with  the  lender  under  our
Corporate Credit Facility (the “CCF Lender”), the CCF Lender has the right to elect one director to the board of directors,
or, at the election of the CCF Lender, a board observer, so long as certain conditions are met as described in more detail in
Note 11 – Loans Payable and Secured Line of Credit and Note 12 – Stockholders’ Equity. As a result, for so long as these
board appointment rights are in effect, Third Avenue and the CCF Lender may be able to exert influence over our policies
and  management,  potentially  in  a  manner  which  may  not  be  in  our  best  interests  or  the  best  interests  of  the  other
stockholders.

In  order  to  protect  our  ability  to  utilize  our  NOLs  and  certain  other  tax  attributes,  our  certificate  of  incorporation
includes certain transfer restrictions with respect to our stock, which may limit the liquidity of our common stock.

To  reduce  the  risk  of  a  potential  adverse  effect  on  our  ability  to  use  our  NOLs  and  certain  other  tax  attributes  for  U.S.
Federal income tax purposes, our certificate of incorporation contains certain transfer restrictions with respect to our stock
by substantial stockholders. These restrictions may adversely affect the ability of certain holders of our common stock to
dispose of or acquire shares of our common stock and may have an adverse impact on the liquidity of our stock generally.

We have not paid dividends on our common stock in the past and do not expect to pay dividends on our common stock
for the foreseeable future. Any return on investment may be limited to the value of our common stock.

We have never paid a cash dividend on our common stock. We expect that any income received from operations will be
devoted to our future operations and growth. We do not expect to pay cash dividends on our common stock in the near
future. Payment of dividends in the future will depend upon our profitability at the time, cash available for those dividends,
and such other factors as our board of directors may consider relevant. If we do not pay dividends, our common stock may
be less valuable because a return on an investor’s investment will only occur if our stock price appreciates.

Our charter documents and Delaware law could prevent a takeover that stockholders consider favorable and could also
reduce the market price of our stock.

Our certificate of incorporation and bylaws and Delaware law contain provisions that could delay or prevent a change in
control of us. These provisions could also make it more difficult for stockholders to elect directors and take other corporate
actions.  In  addition  to  the  matters  identified  in  the  risk  factors  above  relating  to  the  provisions  of  our  certificate  of
incorporation, these provisions include:

● a classified board of directors with two-year staggered terms;

● limitations in our certificate of incorporation on acquisitions and dispositions of our common stock designed to

protect our NOLs and certain other tax attributes; and

● authorization for blank check preferred stock, which could be issued with voting, liquidation, dividend and other

rights superior to our common stock.

These  and  other  provisions  in  our  certificate  of  incorporation  and  bylaws  and  under  Delaware  law  could  discourage
potential takeover attempts, reduce the price that investors might be willing to pay in the future for shares of common stock
and result in the market price of the common stock being lower than it would be without these provisions.

15

Table of Contents

Our certificate of incorporation designates the Court of Chancery in the State of Delaware as the exclusive forum for
certain  actions  or  proceedings  that  may  be  initiated  by  our  stockholders,  which  could  discourage  claims  or  limit
stockholders’ ability to make a claim against the Company, our directors, officers, and employees.

The Company’s certificate of incorporation provides that the Court of Chancery of the State of Delaware is the exclusive
forum for any derivative action or proceeding brought on the Company’s behalf; any action asserting a breach of fiduciary
duty;  any  action  asserting  a  claim  against  the  Company  arising  pursuant  to  the  Delaware  General  Corporation  Law,  the
Company’s certificate of incorporation or bylaws; or any action asserting a claim against the Company that is governed by
the  internal  affairs  doctrine.    This  provision  is  not  intended  to  apply  to  claims  arising  under  the  Securities  Act  and  the
Exchange Act. To the extent the provision could be construed to apply to such claims, there is uncertainty as to whether a
court would enforce the provision in such respect, and the Company’s stockholders will not be deemed to have waived the
Company’s compliance with federal securities laws and the rules and regulations thereunder.

The exclusive forum provision may discourage claims or limit stockholders’ ability to submit claims in a judicial forum
that  they  find  favorable  and  may  create  additional  costs  as  a  result.  If  a  court  were  to  determine  the  exclusive  forum
provision to be inapplicable and unenforceable in an action, we may incur additional costs in conjunction with our efforts
to resolve the dispute in an alternative jurisdiction, which could have a negative impact on our results of operations.

Because  we  are  a  U.S.  real  property  holding  corporation,  non-U.S.  holders  of  our  common  stock  could  be  subject  to
U.S. federal income tax on the gain from its sale, exchange or other disposition.

Because we are a U.S. real property holding corporation, which we refer to as "USRPHC," under the Foreign Investment in
Real Property Tax Act of 1980 and applicable U.S. Treasury regulations, which we refer to collectively as the "FIRPTA
Rules,"  unless  an  exception  applies,  certain  non-U.S.  investors  in  our  common  stock  could  be  subject  to  U.S.  federal
income  tax  on  the  gain  from  the  sale,  exchange  or  other  disposition  of  shares  of  our  common  stock,  and  such  non-U.S.
investors could be required to file a United States federal income tax return. In addition, the purchaser of such common
stock may be required to withhold 15% of the purchase price and remit such amount to the U.S. Internal Revenue Service.

Under the FIRPTA Rules, we are a USRPHC because our interests in U.S. real property comprise at least 50% of the fair
market  value  of  our  assets.  Our  common  stock  trades  on  the  NYSE  American.  So  long  as  it  continues  to  do  so,  and  is
regularly  quoted  by  brokers  or  dealers  making  a  market  in  our  common  stock,  our  common  stock  will  be  treated  as
"regularly traded on an established securities market" (within the meaning of the FIRPTA Rules). As a result, (i) a non-U.S.
investor who, actually or constructively, holds no more than 5% of our common stock would not be subject to U.S. federal
income tax on the gain from the sale, exchange or other disposition of our common stock under the FIRPTA Rules, and (ii)
a purchaser of such stock from a non-U.S. investor would not be required to withhold any portion of the purchase price of
such  stock,  regardless  of  the  percentage  of  our  common  stock  held  by  such  non-U.S.  investor.  Any  of  our  common
stockholders that are non-U.S. persons should consult their tax advisors to determine the consequences of investing in our
common stock.

Forward-looking statements may prove inaccurate.

See Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations—Cautionary Note
Regarding Forward-Looking Statements," for additional disclosure regarding forward-looking statements.

Item 1B.    UNRESOLVED STAFF COMMENTS

None.

16

Table of Contents

Item 2.       PROPERTIES   

Below is certain information regarding our real estate properties as of December 31, 2022:

Property Location
Owned Locations

Type of Property

     Building Size      
(estimated 
rentable
  square feet)

Leased at 

Number  of  December 31, 

Units

2022

77 Greenwich, New York, New  York (1)

  Residential condominium units for sale  

 —  

Paramus, New Jersey (2)

  Retail

 77,000  

 —  

 —  

N/A

 100.0 %

237 11th Street, Brooklyn, New  York (3)

  Multi-family

 80,000  

 105  

 100.0 %

Total

Joint Venture

 157,000  

 105  

250 North 10th Street, Brooklyn, New York -
10% (4)

Multi-family

 158,000  

 234  

 98.3 %

Grand Total

 315,000  

 339  

(1) 77 Greenwich. We are nearing completion 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  Anne  Dickey  House.   As  of
December 31, 2022, all finishes were complete through the 35th floor.  As of December 31, 2022, we had received our
temporary  certificates  of  occupancy  (“TCOs”)  for  the  condominium  units  on  floors  11-35  (except  the  units  noted
below), lobby, Cloud Club (lounge, terrace, game room, dining room, kitchen and kids play room), mechanical rooms,
and portions of the cellar (including the bike and storage rooms.)  As of March 1, 2023, we had received TCOs for
100% of the residential units.   We have closed on the sale of 28 residential condominium units through December 31,
2022, with 62 remaining units to sell as of December 31, 2022, and closed on the sale of five additional units since
December 31, 2022.

We  entered  into  an  agreement  with  the  New  York  City  School  Construction  Authority  (the  “SCA”),  whereby  we
constructed  a  school  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 $46.3 million had been paid to us by the SCA as of
December 31, 2022 with approximately $207,000 remaining to be paid. We have also received an aggregate of $54.7
million in reimbursable construction costs from the SCA through December 31, 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.  The SCA has
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 to students in September 2022.    

(2) 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
building is leased to Restoration Hardware Holdings, Inc. (NYSE: RH) pursuant to a license agreement that began on

17

    
    
 
 
 
 
 
 
 
  
 
  
 
  
 
   
   
  
 
  
Table of Contents

June  1,  2016,  is  terminable  upon  three  months’  notice,  and  currently  is  scheduled  to  end  on  March  31,  2024.   The
outparcel building was leased to a long-term tenant whose lease expired on March 31, 2023 and elected not to renew
its lease. The land area of the Paramus property consists of approximately 292,000 square feet, or approximately 6.7
acres.

The Paramus property had been under contract for sale pursuant to a purchase and sale agreement, which was subject
to site plan approval.  The agreement was terminated by the buyer in January 2023. We are currently exploring options
with respect to the Paramus property, including development, redevelopment or sale, among others.

(3) 237  11th  Street.  In  2018,  we  acquired  a  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,  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.
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.  Due  the  approval  of  the  Gowanus  up-zoning,  this
property benefitted to the extent of approximately 30,000 square feet of air rights.

Due to water damage in apartment units and other property at 237 11th resulting from construction defects which we
believe 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  defective  construction  of  the  building,  including  defects  that
resulted  in  water  damage  as  well  as  other  defects.  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.  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.  

(4) 250  North  10th Street. As  of  December  31,  2022,  through  a  joint  venture,  we  owned  a  10%  interest  in  the  entity
formed to acquire and operate 250 North 10th Street, a 234-unit apartment building in Williamsburg, Brooklyn, New
York. We sold our interest to our JV Partner in February 2023, resulting in net proceeds of approximately $1.2 million
after repayment of our Partner Loan.  

Lease Expirations

As of December 31, 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.   The  lease  of  the  outparcel  building  expired  in  March  2023,  and  the  lease  for  the
primary  building  expires  in  March  2024.   We  also  have  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 and 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.    We  also  have  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 most of which
expire within twelve or twenty-four months of the commencement date.

18

Table of Contents

Corporate Headquarters

We  lease  our  corporate  headquarters  in  New  York,  New  York  (approximately  6,271  square  feet).  The  lease  expires  in
March 2025.

Item 3.       LEGAL PROCEEDINGS

In  the  normal  course  of  business,  we  are  party  to  routine  legal  proceedings.  Based  on  advice  of  counsel  and  available
information,  including  current  status  or  stage  of  proceedings,  and  taking  into  account  accruals  where  they  have  been
established, management currently believes that any liabilities ultimately resulting from litigation we are currently involved
in will not, individually or in the aggregate, have a material adverse effect on our consolidated financial position, results of
operations or liquidity.

Item 4.       MINE SAFETY DISCLOSURES

Not applicable.

19

Table of Contents

PART II

Item 5.      MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND

ISSUER PURCHASES OF EQUITY SECURITIES

Our common stock trades on the NYSE American. The trading symbol of our common stock is “TPHS”.

Outstanding Common Stock and Holders

As of March 31, 2023, we had 43,903,363 shares issued and 37,163,137 shares outstanding and there were approximately
137 record holders of our common stock.

Recent Sales of Unregistered Securities

None.

Issuer Purchases of Equity Securities

None.

Item 6.      (RESERVED)

Item 7.      MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF

OPERATIONS

The following discussion related to our consolidated financial statements should be read in conjunction with the financial
statements appearing in Item 8 of this Annual Report on Form 10-K. A detailed discussion of the results of operations for
the year ended December 31, 2021 compared to the year ended December 31, 2020 is not included herein and can be found
in the Management's Discussion and Analysis section in the 2021 Annual Report on Form 10-K/A filed with the SEC on
October 5, 2022.

Overview

We  are  a  real  estate  holding,  investment,  development  and  asset  management  company.  Our  largest  asset  is  a  property
located  at  77  Greenwich  Street  in  Lower  Manhattan  (“77  Greenwich”),  which  is  nearing  completion    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 105-unit, 12-story multi-family property located at 237 11th Street in Brooklyn, New York (“237 11th”), as well
as a property occupied by a retail tenant in Paramus, New Jersey. In February 2023, we sold our 10% interest in a joint
venture that owned a multifamily property at 250 North 10th Street, Brooklyn, New York. See Item 2. Properties above for
a more detailed description of our properties that were owned at December 31, 2022. 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  $275.8  million  of  federal  net  operating  loss  carry  forwards  (“NOLs”)  at
December 31, 2022, which can be used to reduce our future taxable income and capital gains.

Liquidity and Going Concern; Management’s Plans; Recent Developments

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 generally seen
continued improvement in 2022 and to date in 2023, given our focus on New York City residential real estate, our business
has been particularly impacted.  As of December 31, 2022, we had total cash and restricted cash of $22.1 million, of which
approximately $1.6 million was cash and cash equivalents and approximately $20.5 million was restricted cash. We also
had  $2.0  million  available  under  our  secured  line  of  credit  at  December  31,  2022,  which  has  since  been  drawn.    The
Company’s cash and cash equivalents will not be sufficient to fund the Company’s operations, debt service, amortization

20

Table of Contents

and maturities and corporate expenses over the next 12 months, unless we are able to extend or refinance our maturing debt
and  raise  additional  capital,  creating  substantial  doubt  about  our  ability  to  continue  as  a  going  concern.  Management  is
exploring opportunities to secure additional funding through the sale of assets, refinancings of outstanding indebtedness,
and equity or debt financings or other sources.  The Company also continues to explore a range of strategic and financing
alternatives  to  maximize  stockholder  value,  and  to  engage  with  parties  that  have  expressed  interest  in  the  Company’s
attributes and assets and may see the Company as a potential vehicle for growth, with potential opportunities to recapitalize
the Company at a lower cost of capital.  The Company has engaged our Advisors in connection with our strategic review
process  and  to  assist  us  in  identifying  and  evaluating  potential  alternatives.    Potential  strategic  alternatives  that  may  be
evaluated include securing an equity and/or debt financing of the Company, refinancing of existing debt, and/or a sale or
merger or reverse merger of the Company.  The Company is also in discussions with its lenders regarding the deferment of
upcoming interest, amortization and other payment obligations for the period ending March 31, 2023 and going forward.
 The Company is also exploring a refinancing of the debt in respect of 237 11th.  Given the current environment there can
be no assurance that we will be able to enter into any of the contemplated or future extensions,  amendments  or waivers
with our lenders, raise additional capital, refinance indebtedness or enter into other financing arrangements or engage in
asset sales or strategic partnerships sufficient to fund our cash needs, on terms satisfactory to us, if at all.  Further, in the
event  that  market  conditions  preclude  our  ability  to  consummate  such  transactions,  we  will  be  required  to  evaluate
additional  alternatives  in  restructuring  our  business  and  our  capital  structure,  including  but  not  limited  to  filing  for
bankruptcy protection or seeking an out-of-court restructuring of our liabilities. See Part I. Item 1A. Risk Factors and Note
1 to our consolidated financial statements and of this Annual Report on Form 10-K for further information.

While  construction  at  77  Greenwich  has  taken  longer  than  projected  due  to  the  impacts  of  COVID-19  and  supply-chain
issues  over  the  past  years,  and  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,  including  five  units  since  December  31,  2022.  The  units  that  remain  available  to  be  sold  are  larger,  higher  floor
units.  The substantial majority of the construction is completed with amenity spaces and punch-list items anticipated to be
completed by April 30, 2023.

Business and Growth Strategies

Historically, our primary business objective has been to maximize the risk adjusted, time adjusted return on investment in
our portfolio of properties and new acquisitions and investments across all points of the economic cycle. Our strategies to
achieve this objective have recently included (i) the sale and closing of residential condominium units at 77 Greenwich and
the  development,  redevelopment,  repositioning  and  potential  disposition  of  our  legacy  retail  property  in  Paramus,  New
Jersey; (ii) identifying additional acquisition and investment opportunities, including high-quality, multi-family real estate
in  New  York  City;  (iii)  entering  into  joint  ventures  in  respect  of  attractive  properties;  and  (iv)  enhancing  our  capital
structure.   We are currently focused on exploring a range of strategic and financing alternatives to maximize stockholder
value,  which  may  include  securing  additional  equity  or  debt  financings,  refinancings  of  existing  debt,  and/or  a  sale  or
merger of the Company.

Impact of COVID-19

Our  business,  financial  condition,  results  of  operations  and  stock  price  have  been  and  may  continue  to  be  adversely
impacted  by  the  outbreak  of  COVID-19  and  resulting  restrictions  and  such  impact  could  continue  to  be  material.    The
extent to which the COVID-19 pandemic will impact the Company’s business, operations and financial results in the future
will depend on numerous evolving factors that the Company is not able to predict at this time, including, but not limited to,
the impact on sales of residential condominium units at 77 Greenwich, which has been material; the impact on the timing
for construction of 77 Greenwich; and the impact on the timing of the 237 11th litigation due to backlog in the New York
City court system and the slowdown in judicial proceedings.  With the implementation of COVID-19 vaccination programs
and companies encouraging employees to return to the office, more potential tenants are moving back into New York City,
which  has  resulted  in  an  increase  in  face  rents  and  a  reduction  in  concessions.    Notwithstanding  these  broader  market
trends,  signs  of  distress,  including  discounted  sales  prices  and  debt  workouts,  in  the  New  York  City  investment  market
have  been  almost  non-existent  over  the  past  several  years.  Multi-family  property  sales  transaction  volumes  increased  in
2022 and 2021 compared to 2020 and properties have been sold at record prices, although market conditions continue to
fluctuate.

21

Table of Contents

Development and Other Activities During 2022

As of December 31, 2022, all residential unit finishes at 77 Greenwich were complete.  As of December 31, 2022, we had
received our TCOs for the condominium units on floors 11-35 (except the units noted below), lobby, Cloud Club (lounge,
terrace, game room, dining room, kitchen and kids play room), mechanical rooms, and portions of the cellar (including the
bike and storage rooms.) The project was approximately 95% complete at December 31, 2022. As of March 1, 2023, we
had received TCOs for 100% of the residential units. As of December 31, 2022, we had closed on the sale of 28 residential
condominium units at 77 Greenwich, at an aggregate gross sales price of $63.6 million, and as of March 31, 2023 we had
closed on five additional residential condominium units at an aggregate gross sales price of $13.7 million. Other units are
under  contract  that  are  expected  to  close  in  the  coming  months.  Units  that  closed  during  2022  and  2021  were  generally
lower  priced,  smaller  units  on  the  building’s  lower  floors,  many  of  which  entered  into  contract  during  the  height  of  the
pandemic.  These  units  were  completed  first  and  were  covered  by  the  initial  TCOs.  Getting  these  units  under  contract
allowed  us  to  obtain  approval  from  the  New  York  State  Attorney  General  and  therefore  start  the  closing  process  on
residential units.

In addition, as of December 31, 2022 237 11th was 100.0% leased.  

Results of Operations

Results of Operations for the Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021

Total rental revenues in total increased by approximately $2.3 million to $5.5 million for year ended December 31, 2022
from  $3.2  million  for  the  year  ended  December  31,  2021.  This  consisted  of  an  increase  in  base  rent  revenues  of
approximately  $2.3  million  to  $5.3  million  for  the  year  ended  December  31,  2022  from  $3.0  million  for  the  year  ended
December 31, 2021, as well as a slight increase in tenant reimbursement revenue of approximately $36,000 to $224,000 for
the  year  ended  December  31,  2022  from  $188,000  for  the  year  ended  December  31,  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 year ended December 31, 2022 compared to the year ended December 31, 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 $173,000 to
$182,000  for  the  year  ended  December  31,  2022  from  $355,000  for  the  year  ended  December  31,  2021  as  a  result  of  a
reduction in the SCA’s construction.

Sales of residential condominium units at 77 Greenwich increased by approximately $13.6 million to $37.3 million for the
year ended December 31, 2022 from $23.7 million for the year ended December 31, 2021.  We closed on 14 residential
condominium units in each of the years ended December 31, 2022 and 2021.  Units that we closed during 2022 and 2021
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  $1.4  million  to  $4.2  million  for  the  year  ended  December  31,
2022 from $5.6 million for the year ended December 31, 2021. The decrease was principally due to expenses associated
with  237  11th,  including  approximately  $2.5  million  in  lower  remediation  related  costs  incurred  during  the  year  ended
December  31,  2022  compared  to  the  year  ended  December  31,  2021,  reflecting  completion  of  remediation  efforts  by
December 31, 2021, which was partially offset by less capitalized operating costs at 77 Greenwich.   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  $1.0  million  to  $1.7  million  for  the  year  ended  December  31,  2022
from  $724,000  for  the  year  ended  December  31,  2021.   This  increase  was  mainly  due  to  less  capitalized  real  estate  tax
expenses for 77 Greenwich for the year ended December 31, 2022 as compared to the year ended December 31, 2021.

General and administrative expenses increased by approximately $621,000 to $5.7 million for the year ended December
31, 2022 from $5.1 million for the year ended December 31, 2021. For the year ended December 31, 2022, approximately

22

Table of Contents

$463,000 related to stock-based compensation, $2.6 million related to payroll and payroll related expenses, $1.5 million
related to other corporate expenses, including board fees, corporate office rent and insurance and $1.2 million related to
legal, accounting and other professional fees.  For the year ended December 31, 2021, approximately $477,000 related to
stock-based  compensation,  $2.7  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 $854,000 related to legal, accounting and
other professional fees.

Pension  related  costs  increased  by  approximately  $481,000  to  $548,000  for  the  year  ended  December  31,  2022  from
$67,000 for the year ended December 31, 2021. These costs represent other periodic pension costs and professional fees
incurred  in  connection  with  the  legacy  Syms  Pension  Plan  (see  Note  9  –  Pension  Plan  to  our  consolidated  financial
statements for further information).

Cost of sales – residential condominium units increased by approximately $12.9 million to $35.2 million for the year ended
December 31, 2022 from $22.3 million for the year ended December 31, 2021. We closed on 14 residential condominium
units  for  both  of  the  years  ended  December  31,  2022  and  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. Units that we closed during 2022 and 2021 were generally lower priced, smaller units on the building’s
lower floors.

Transaction related costs were $163,000 for the year ended December 31, 2022 and were not incurred for the year ended
December 31, 2021.  These costs represent professional fees and other costs incurred in connection with the underwriting
and evaluation of potential acquisitions and investments for transactions that were not consummated, as well as costs for
potential leases at our retail properties that were not consummated.

Depreciation and amortization remained consistent at $4.0 million for the years ended December 31, 2022 and 2021.  For
the year ended December 31, 2022, depreciation and amortization expense consisted of depreciation for the Paramus, New
Jersey property of approximately $1.1 million, depreciation for 237 11th of approximately $1.6 million, the amortization of
lease commissions and acquired in-place leases of approximately $770,000 for 237 11th, and amortization of warrants of
approximately  $456,000.    For  the  year  ended  December  31,  2021,  depreciation  and  amortization  expense  consisted  of
depreciation  for  the  Paramus,  New  Jersey  property  of  approximately  $1.1  million,  depreciation  for  237  11th  of
approximately $1.6 million, the amortization of lease commissions, acquired in-place leases of approximately $768,000 for
237 11th, and warrants of approximately $456,000.

Equity in net income from unconsolidated joint ventures increased by approximately $1.4 million to $804,000 for the year
ended December 31, 2022 from a net loss of $555,000 for the year ended December 31, 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 year ended December 31, 2022, our share of the net income is primarily comprised of operating
income  before  depreciation  of  $1.1  million  offset  by  depreciation  and  amortization  of  $774,000,  interest  expense  of
$430,000, gain from the change in the fair market value of the interest rate swap of $77,000 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 year ended December 31, 2021,
our share of the loss is primarily comprised of operating income before depreciation of $1.7 million offset by depreciation
and amortization of $1.5 million, interest expense of $745,000 and the change in the fair market value of the interest rate
swap of $77,000.

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  $1.0  million  to  $1.1  million  for  the  year  ended  December  31,
2022 from $73,000 for the year ended December 31, 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 $7.8 million to $15.7 million for the year ended December 31, 2022 from
$7.9 million, net for the year ended December 31, 2021. For the year ended December 31, 2022, there was approximately

23

Table of Contents

$20.6 million of gross interest expense incurred, $4.9 million of which was capitalized into residential condominium units
for sale. For the year ended December 31, 2021, there was approximately $21.2 million of gross interest expense incurred,
$13.3  million  of  which  was  capitalized  into  residential  condominium  units  for  sale,  and  $2,000  of  interest  income.  The
decrease in gross interest expense was mainly due to overall lower average borrowings during the year ended December
31,  2022  compared  to  the  year  ended  December  31,  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  December  31,
2021.

Interest  expense  -  amortization  of  deferred  finance  costs  increased  approximately  $932,000  to  $2.4  million  for  the  year
ended December 31, 2022 from $1.5 million for the year ended December 31, 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  $288,000  tax  expense  for  the  year  ended  December  31,  2022  compared  to  $265,000  for  the  year  ended
December 31, 2021.

Net  loss  attributable  to  common  stockholders  decreased  by  approximately  $115,000  to  $20.7  million  for  the  year  ended
December 31, 2022 from $20.8 million for the year ended December 31, 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
December 31, 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.

Liquidity and Capital Resources

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 generally seen
continued improvement in 2022 and to date in 2023, 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 Annual Report on Form 10-K.  

We  currently  expect  that  our  principal  sources  of  funds  to  meet  our  short-term  and  long-term  liquidity  requirements  for
working capital and repayments of outstanding indebtedness and other costs will include some or all of the following:

(1)
(2)

(3)

(4)
(5)

net proceeds from divestitures of properties or interest in properties;
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 or convertible debt or equity or equity-
linked securities issued in connection with debt financings;
cash on hand; and
cash flow from operations.

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.

As of December 31, 2022, we had total cash and restricted cash of $22.1 million, of which approximately $1.6 million was
cash and cash equivalents and approximately $20.5 million was restricted cash. We also had $2.0 million available under
our secured line of credit at December 31, 2022, which has since been drawn.  Restricted cash represents amounts required
to be restricted under our loan agreements, letter of credit (see Note 11 – Loans Payable and Secured Line of Credit to our

24

Table of Contents

consolidated financial statements for further information), deposits on residential condominium sales at 77 Greenwich and
tenant related security deposits.

Material Cash Requirements

The  Company’s  material  cash  requirements  include  the  following  contractual  and  debt  obligations  as  of  December  31,
2022 (dollars in thousands):

Contractual Obligations
Operating lease  (1)
Loans payable (2)
Corporate credit facility (3)
Secured line of credit (4)
Note payable (5)
Interest payable on loans payable,
corporate credit facility, secured line
of credit and note payable (6)

Payments Due by Period

$

$

Total

 1,056
 210,816
 35,750  
 9,750  
 5,863  

2023

 470
 210,816
 7,000
 9,750
 5,863  

2024

2025

2026

$

$

 470
 —

 28,750  
 —  
 —  

$

 116
 —
 —  
 —  
 —  

 12,233

 6,510

 5,723

 —

Total contractual obligations

$  275,468

$

 240,409

$

 34,943

$

 116

$

 —
 —
 —
 —
 —

 —

 —

(1)

(2)

(3)

(4)

(5)

(6)

This  represents  the  remaining  operating  lease  payments  for  our  corporate  office  in  New  York,  New  York.    See
Note  10-  Commitments  to  our  consolidated  financial  statements  for  further  discussion  regarding  this  lease
obligation.

See  Note  11  -  Loans  Payable  and  Secured  Line  of  Credit  to  our  consolidated  financial  statements  for  further
discussion regarding the 77 Mortgage Loan and the Mezzanine Loan, both relating to 77 Greenwich, and the 237
11th  Loans  relating  to  237  11th.    These  loans  are  subject  to  extensions,  under  certain  circumstances,  including
purchase of interest rate caps. The total excludes $2.1 million of net deferred finance costs.  

See  Note  11  -  Loans  Payable  and  Secured  Line  of  Credit  to  our  consolidated  financial  statements  for  further
discussion regarding the corporate credit facility.  Under the terms of the CCF, the Company is currently obligated
to prepay the outstanding principal balance in an aggregate amount of $7.0 million on or prior to May 1, 2023.
 The Company is in discussions with the CCF Lender regarding the extension of this payment obligation.  This
loan is subject to extension, under certain circumstances.  The total excludes $1.3 million of net deferred finance
costs.  

See  Note  11  -  Loans  Payable  and  Secured  Line  of  Credit  to  our  consolidated  financial  statements  for  further
discussion regarding the secured line of credit.

This represents the note payable to our joint venture partner in connection with the financing of our portion of the
equity for the January 2020 acquisition of a property in Brooklyn, New York, which was repaid in February 2023
in connection with the sale of our joint venture interest in this property. See Note 11 – Loans Payable and Secured
Line of Credit to our consolidated financial statements for further discussion regarding the note payable.

This represents the accrued interest payable as of December 31, 2022 for all loans payable and our secured line of
credit.

25

    
    
    
 
 
 
Table of Contents

Capital Expenditures

We  estimate  that  for  the  year  ending  December  31,  2023,  we  will  not  require  any  funds  for  capital  expenditures  and
development  or  redevelopment  expenditures  (including  tenant  improvements  and  leasing  commissions)  on  existing
properties, other than for 77 Greenwich which will be funded under the 77 Mortgage Loan. We currently anticipate that the
proceeds available under the 77 Mortgage Loan, together with equity funded by us to date, will be sufficient to close out
the construction project at 77 Greenwich without us making any further cash contributions.

Cash Position

The  Company’s  cash  and  cash  equivalents  will  not  be  sufficient  to  fund  the  Company’s  operations,  debt  service,
amortization and maturities and corporate expenses over the next 12 months, unless we are able to extend or refinance our
maturing  debt  and  raise  additional  capital,  creating  substantial  doubt  about  our  ability  to  continue  as  a  going  concern.
Management is exploring opportunities to secure additional funding through the sale of assets, refinancings of outstanding
indebtedness, and equity or debt financings or other sources.  The Company also continues to explore a range of strategic
and  financing  alternatives  to  maximize  stockholder  value,  and  to  engage  with  parties  that  have  expressed  interest  in  the
Company’s attributes and assets and may see the Company as a potential vehicle for growth, with potential opportunities to
recapitalize  the  Company  at  a  lower  cost  of  capital.    The  Company  has  engaged  our  Advisors  in  connection  with  our
strategic review process and to assist us in identifying and evaluating potential alternatives.  Potential strategic alternatives
that  may  be  evaluated  include  securing  an  equity  and/or  debt  financing  of  the  Company,  refinancing  of  existing  debt,
and/or  a  sale  or  merger  or  reverse  merger  of  the  Company.    The  Company  is  also  in  discussions  with  its  CCF  Lender
regarding the deferral of near term payment obligations, and recently agreed to a 60-day extension of the maturity of its
secured line of credit.  The Company is also exploring a refinancing of the debt in respect of 237 11th.  Given the current
environment there can be no assurance that we will be able to enter into extensions, amendments and/or waivers with our
lenders, raise additional capital, refinance indebtedness or enter into other financing arrangements or engage in asset sales
or strategic partnerships sufficient to fund our cash needs, on terms satisfactory to us, if at all.  Further, in the event that
market  conditions  preclude  our  ability  to  consummate  such  transactions,  we  will  be  required  to  evaluate  additional
alternatives  in  restructuring  our  business  and  our  capital  structure,  including  but  not  limited  to  filing  for
bankruptcy protection or seeking an out-of-court restructuring of our liabilities. See Part I. Item 1A. Risk Factors and Note
1 to our consolidated financial statements and of this Annual Report on Form 10-K for further information.

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
December 31, 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  December  31,  2022,  the  CCF  had  an  outstanding  balance  of  $35.75  million,  excluding  deferred  finance  fees  of  $1.3
million,  and  an  effective  interest  rate  of  9.875%.  Accrued  interest  totaled  approximately  $6.1  million  at  December  31,
2022, $419,000 of which was paid during the second week of January 2023.  We are in discussions with the CCF Lender

26

Table of Contents

regarding deferment of upcoming interest payments and a $7.0 million amortization payment due on May 1, 2023.  See
Note 11 – 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 CCF if no event of default
exists and is continuing under the CCF at any time prior to December 22, 2022, was amended to combine the CCF and the
Mezzanine  Loan  for  purposes  of  calculating  the  MOIC,  to  the  extent  not  previously  paid,  if  any.    See  Note  11  –  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  in  October  2021  and  November  2021,  pursuant  to  which,  among  other  things,  the
parties agreed that (a) no additional funds will be drawn under the CCF, (b) the minimum liquidity requirement was made
consistent with the 77 Mortgage Loan Agreement until May 1, 2023, (c) the Company will prepay the outstanding principal
balance of the CCF in an amount no less than $7.0 million on or prior to May 1, 2023 and (d) 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.    We  entered  into  an  amendment  in
November 2022, which eliminated the minimum liquidity requirement.  

In connection with the CCF, 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 12 – Stockholders Equity – Warrants to our
consolidated financial statements for further discussion regarding the warrants.

As of December 31, 2022, the CCF was fully drawn and 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.  At loan closing
in October 2021, $33.6 million was available to be used to, among other things, complete construction of 77 Greenwich
and fund carry costs while the residential condominium units are being sold, $30.6 million of such amount had been drawn
by December 31, 2022.  The $3.0 million additional amount remained undrawn at December 31, 2022.  

The 77 Mortgage Loan has a two-year term with an option to extend for an additional year, if the loan balance is $70.0
million or less and we purchase a new interest rate cap.  The 77 Mortgage Loan 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

27

Table of Contents

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 principal 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 was 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
Lender elected to force fund the 77 Mortgage Loan in October 2022.  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.    In  November  2022,  we
amended  the  77  Mortgage  Loan  to,  amongst  other  things,  extend  the  Final  Completion  date  to  September  29,  2023  and
eliminate the liquidity requirement. At that time, we drew down $3.0 million under the letter of credit to fund an interest
reserve  and  $1.0  million  to  pay  down  the  PIK  balance.  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.
 Based on sales closed through March 31, 2023, we met this sales covenant.  

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.

As of December 31, 2022, the 77 Mortgage Loan had been paid down by approximately $47.8 million of proceeds from
closed sales of residential condominium units to a balance of $120.5 million, which includes $4.7 million in PIK interest.  
As of December 31, 2022, we were in compliance with all covenants of the 77 Mortgage Loan.  

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.  As  of
December  31,  2022,  the  blended  interest  rate  for  the  77  Greenwich  Construction  Facility  and  the  Mezzanine  Loan  was
10.2% 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

28

Table of Contents

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).   In November 2022, the Mezzanine Loan was
amended  to,  amongst  other  things,  extend  the  Final  Completion  date  to  September  29,  2023  and  eliminate  the  liquidity
requirement.

As of December 31, 2022, the Mezzanine Loan had a balance of $30.3 million and accrued interest totaled approximately
$5.8 million.   See Note 11 – Loans Payable and Secured Line of Credit to our consolidated financial statements for further
discussion.

As of December 31, 2022, we were in compliance with the covenants of the Mezzanine Loan.

237 11th Loans

In June 2021, 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 but
requires a new interest rate cap be purchased by the Company.  $1.5 million of the 237 11th Senior Loan proceeds were
initially held back by Natixis to cover debt service and operating expense shortfalls, as well as leasing related costs, but
were  drawn  down  in  2022.   There  was  an  outstanding  balance  of  $50.0  million  on  the  237  11th  Senior  Loan  and  $10.0
million on the 237 11th Mezz Loan at December 31, 2022.  We are currently exploring a potential refinancing of our 237
11th Loans.

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 we believe 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 defective construction of
the building, including defects that resulted in water damage as well as other defects. 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.  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  December  31,  2022,  we  were  in  compliance  with  the  covenants  of  the  237  11th  Loans,  except  for  the  minimum
liquidity requirement.  The lender has agreed in principle to waive this requirement through the initial maturity date of the
loan of July 9, 2023 and the parties are working on documentation.

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.

29

Table of Contents

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,
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  $11.75  million  line  of  credit  with  Webster  Bank  (formerly  known  as  Sterling  National  Bank)  is  secured  by  the
Paramus,  New  Jersey  property,  and  guaranteed  by  Trinity  Place  Holdings  Inc.    The  secured  line  of  credit,  which  was
scheduled to mature on March 23, 2023, was extended to May 22, 2023.  The Paramus property had been under contract
for sale pursuant to a purchase and sale agreement, which was subject to site plan approval. The agreement was terminated
by the buyer in January 2023.  The Company is in discussions with the lender regarding a further extension. 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
December 31, 2022, the secured line of credit had an outstanding balance of $9.75 million and an effective interest rate of
7.5%.  

250 North 10th Note

We owned 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  bore  interest  at  7.0%  and  was
prepayable any time within its four year term.  We sold our interest in 250 N 10th Avenue to our joint venture partner in
February  2023  resulting  in  net  proceeds  of  approximately  $1.2  million  after  repayment  of  our  Partner  Loan  and  release
from the mortgage guaranty.

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 year ended December 31, 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.  

The ATM Program is currently unavailable as a result of the late filing of the Company’s Quarterly Report on Form 10-Q
for the second quarter of 2022.  The Company currently anticipates it will become available again later in 2023.

30

Table of Contents

Cash Flows

Cash Flows for the Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021

Net  cash  provided  by  operating  activities  increased  by  approximately  $22.6  million  to  $1.4  million  for  the  year  ended
December 31, 2022 from net cash used of $21.2 million for the year ended December 31, 2021. This increase was mainly
due to the less capitalized costs at 77 Greenwich this year compared to last year, and an increase in accounts payable and
accrued expenses of $1.3 million over the same period last year, partially offset by a larger decrease in prepaid expenses
and other assets, net and receivables of approximately $2.6 million compared to the same period last year.

Net  cash  provided  by  investing  activities  increased  by  approximately  $17.5  million  to  $17.3  million  for  the  year  ended
December  31,  2022  from  net  cash  used  of  $140,000  for  the  year  ended  December  31,  2021.  The  increase  in  net  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  $51.6  million  to  $21.5  million  for  the  year  ended
December 31, 2022 from net cash provided of $30.2 million for the year ended December 31, 2021. The increase in net
cash  used  in  financing  activities  primarily  relates  to  the  approximate  $38.3  million  of  loan  paydowns  from  the  77
Greenwich Mortgage Loan from the proceeds of residential condominium sales, the $10.1 million payoff of the Berkley
Partner Loan after the sale of The Berkley, and a $3.0 million net paydown of the Secured Line of Credit, partially offset by
$2.3 million less in net borrowings from the loans and secured line of credit this period compared to the same period last
year as well as $7.6 million from the sale of common stock in 2021.

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 December 31, 2022 were approximately $275.8 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  December  31,  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 $78.3 million was recorded as of
December 31, 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.

31

Table of Contents

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 is presented in Note 2 – Summary of
Significant Accounting Policies in our consolidated financial statements. Set forth below is a summary of the accounting
policies that management believes are critical to the preparation of the consolidated financial statements included in this
report. 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.

Critical Accounting Policies

a. Real Estate - Real estate assets are stated at historical cost, less accumulated depreciation and amortization. All costs
related  to  the  improvement  or  replacement  of  real  estate  properties  are  capitalized.  Additions,  renovations  and
improvements that enhance and/or extend the useful life of a property are also capitalized. Expenditures for ordinary
maintenance,  repairs  and  improvements  that  do  not  materially  prolong  the  useful  life  of  an  asset  are  charged  to
operations  as  incurred.    Depreciation  and  amortization  are  determined  using  the  straight-line  method  over  the
estimated useful lives as described in the table below:  

Category
Buildings and improvements
Tenant improvements
Furniture and fixtures

    Terms
  10 - 39 years
  Shorter of remaining term of the lease or useful life
  5 - 8 years

b. Residential Condominium Units for Sale - We capitalize certain costs related to the development and redevelopment of
real  estate  including  initial  project  acquisition  costs,  pre-construction  costs  and  construction  costs  for  each  specific
property. Additionally, we capitalize operating costs, interest, real estate taxes, insurance and compensation and related
costs  of  personnel  directly  involved  with  the  specific  project  related  to  real  estate  that  is  under  development.
Capitalization  of  these  costs  begin  when  the  activities  and  related  expenditures  commence,  and  cease  as  the
condominium units receives its temporary certificates of occupancy (“TCOs”).  

77 Greenwich is a condominium development project which includes residential condominium units that are ready for
sale.  Residential condominium units for sale as of December 31, 2022 and 2021 includes 77 Greenwich, and in all
cases,  excludes  costs  of  development  for  the  residential  condominium  units  at  77  Greenwich  that  were  sold.    The
residential condominium units for sale are stated at the lower of cost or net realizable value.  Management considers
relevant  cash  flows  relating  to  budgeted  project  costs  and  estimated  costs  to  complete,  estimated  sales  velocity,
expected proceeds from the sales of completed condominium units, including any potential declines in market values,
and other available information in assessing whether the 77 Greenwich development project is impaired.  Residential
condominium units are evaluated for impairment based on the contracted and projected sales prices compared to the
total estimated cost to construct. Any calculated impairments are recorded immediately in cost of sales.  No provision
for  impairment  was  recorded  for  our  unsold  residential  condominium  units  at  either  December  31,  2022  or  2021,
respectively.

c. Valuation  of  Long-Lived  Assets  -  We  periodically  review  long-lived  assets  for  impairment  whenever  changes  in
circumstances indicate that the carrying amount of the assets may not be fully recoverable. We consider relevant cash
flow,  management’s  strategic  plans  and  significant  decreases,  if  any,  in  the  market  value  of  the  asset  and  other
available information in assessing whether the carrying value of the assets can be recovered. When such events occur,
we  compare  the  carrying  amount  of  the  asset  to  the  undiscounted  expected  future  cash  flows,  excluding  interest
charges, from the use and eventual disposition of the asset. If this comparison indicates an impairment, the carrying
amount  would  then  be  compared  to  the  estimated  fair  value  of  the  long-lived  asset.  An  impairment  loss  would  be
measured as the amount by which the carrying value of the long-lived asset exceeds its estimated fair value. We

32

Table of Contents

considered all the aforementioned indicators of impairment for our real estate and residential condominium units for
sale  for  the  years  ended  December  31,  2022  and  2021,  respectively,  and  no  provision  for  impairment  was  recorded
during the years ended December 31, 2022 or 2021, respectively.

d.

Income Taxes - We account for income taxes under the asset and liability method as required by the provisions of ASC
740,  “Income  Taxes.”  Under  this  method,  deferred  tax  assets  and  liabilities  are  determined  based  on  differences
between  financial  reporting  and  tax  bases  of  assets  and  liabilities  and  are  measured  using  the  enacted  tax  rates  and
laws that will be in effect when the differences are expected to reverse. We provide a valuation allowance for deferred
tax assets for which we do not consider realization of such assets to be more likely than not.

ASC 740-10-65 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return
should  be  recorded  in  the  financial  statements.  Under  ASC  740-10-65,  we  may  recognize  the  tax  benefit  from  an
uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the
taxing authorities based on the technical merits of the position. The tax benefits recognized in the financial statements
from such a position should be measured based on the largest benefit that has a greater than fifty percent likelihood of
being  realized  upon  ultimate  settlement.  ASC  740-10-65  also  provides  guidance  on  de-recognition,  classification,
interest  and  penalties  on  income  taxes,  accounting  in  interim  periods  and  increased  other  disclosures.  As  of  both
December 31, 2022 and 2021, we had determined that no liabilities are required in connection with unrecognized tax
positions. As of December 31, 2022, our tax returns for the years ended December 31, 2018 through December 31,
2021 are subject to review by the Internal Revenue Service. Our state returns are open to examination for the years
December 31, 2017 or 2018 through December 31, 2021, depending on the jurisdiction.

e. Revenue Recognition – Leases with tenants are accounted for as operating leases. Minimum rents are recognized on a
straight-line basis over the term of the respective lease, beginning when the tenant takes possession of the space. The
excess of rents recognized over amounts contractually due pursuant to the underlying leases are included in deferred
rents receivable. In addition, retail leases typically provide for the reimbursement of real estate taxes, insurance and
other property operating expenses. As lessor, when reporting revenue, we have elected to combine the lease and non-
lease components of our operating lease agreements and account for the components as a single lease component in
accordance with ASC Topic 842.  Lease revenues and reimbursement of real estate taxes, insurance and other property
operating  expenses  are  presented  in  the  consolidated  statements  of  operations  and  comprehensive  (loss)  income  as
“rental revenues.”  Also, these reimbursements of expenses are recognized within revenue in the period the expenses
are  incurred.  We  assess  the  collectability  of  our  accounts  receivable  related  to  tenant  revenues.  We  applied  the
guidance under ASC 842 in assessing our lease payments: if collection of rents under specific operating leases is not
probable,  then  we  recognize  the  lesser  of  that  lease’s  rental  income  on  a  straight-line  basis  or  cash  received,  plus
variable rents as earned. Once this assessment is completed, we apply a general reserve, as provided under ASC 450-
20, if applicable.  

Revenues  on  sale  of  residential  condominiums  reflects  the  gross  sales  price  from  sales  of  residential  condominium
units which are recognized at the time of the closing of a sale, when title to and possession of the units are transferred
to the buyer. Our performance obligation, to deliver the agreed-upon condominium, is generally satisfied in less than
one year from the original contract date. Cash proceeds from unit closings held in escrow for our benefit are included
in restricted cash in the consolidated balance sheets. Customer cash deposits on residential condominiums that are in
contract are recorded as restricted cash and the related liability is recorded in accounts payable and accrued expenses
in our consolidated balance sheets. Our cost of sales consists of allocated expenses related to the initial acquisition,
demolition,  construction  and  development  of  the  condominium  complex,  including  associated  building  costs,
development  fees,  as  well  as  salaries,  benefits,  bonuses  and  share-based  compensation  expense,  including  other
directly  associated  overhead  costs,  in  addition  to  qualifying  interest  and  financing  costs.    See  b.  Residential
Condominium Units for Sale above.

f.

Stock-Based  Compensation  –  We  have  granted  stock-based  compensation,  which  is  described  below  in  Note  13  –
Stock-Based Compensation. We account for stock-based compensation in accordance with ASC 718, “Compensation-
Stock  Compensation,”  which  establishes  accounting  for  stock-based  awards  exchanged  for  employee  services  and
ASU No. 2018-07, “Compensation - Stock Compensation (Topic 718), Improvements to Nonemployee Share-Based
Payment Accounting,” which provides additional guidance related to share-based payment transactions for acquiring

33

Table of Contents

goods  or  services  from  non-employees.  Under  the  provisions  of  ASC  718-10-35,  stock-based  compensation  cost  is
measured at the grant date, based on the fair value of the award on that date, and is expensed at the grant date (for the
portion that vests immediately) or ratably over the related vesting periods.

Accounting Standards Updates

See Note 2 - Summary of Significant Accounting Policies to our consolidated financial statements.

Cautionary Note Regarding Forward-Looking Statements

This Annual Report on Form 10-K, including information included or incorporated by reference in this Annual Report on
or any supplement to this Annual Report, may include forward-looking statements within the meaning of Section 27A of
the Securities Act and 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,”  “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:

● our expectation that our existing capital resources will not be sufficient to fund our operations for at least the next
12 months if we are not successful in consummating a strategic transaction and/or raising additional capital;

● 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;

● risks  associated  with  our  debt  and  upcoming  debt  maturities  and  other  payment  obligations  and  the  risk  of

 defaults on our obligations, debt service requirements and covenant compliance;

● our ability to obtain additional financing and refinance existing loans and on favorable terms;

● risks associated with covenant restrictions in our loan documents that could limit our flexibility to execute our

business plan;

● 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 the Company evaluating and potentially consummating a strategic transaction, including the

risk that the Company may fail to realize the anticipated benefits of any such transaction;

● 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;

● 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;

34

Table of Contents

● 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;

● 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; 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.

35

Table of Contents

In evaluating such statements, you should specifically consider the risks identified under the section entitled “Risk Factors”
in  this  Annual  Report  on  Form  10-K,  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 this Annual Report on Form 10-K
and other reports filed with the SEC. All forward-looking statements speak only as of the date of this Annual Report on
Form 10-K or, in the case of any documents incorporated by reference in this Annual Report on Form 10-K, 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.

Item 7A.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a smaller reporting company, we are not required to provide the disclosure required by this Item.

Item 8.      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See Index to Financial Statements and Supplemental Data on page 37.

Item 9.      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND

FINANCIAL DISCLOSURE

None.

Item 9A.       CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our
Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules
and forms, and that such information is accumulated and communicated to our management, including our Chief Executive
Officer (the “CEO”) and Chief Financial Officer (the “CFO”), as appropriate, to allow timely decisions regarding required
disclosure based closely on the definition of “disclosure controls and procedures” in Rule 13a-15(e) of the Exchange Act.
Notwithstanding the foregoing, a control system, no matter how well designed and operated, can provide only reasonable,
not  absolute,  assurance  that  it  will  detect  or  uncover  failures  within  the  Company  to  disclose  material  information
otherwise required to be set forth in our periodic reports.

Our management, with the participation of our CEO and CFO, evaluated the effectiveness of our disclosure controls and
procedures (as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Exchange Act as of the end of the period
covered  by  this  Annual  Report  on  Form  10-K.  Based  on  such  evaluation,  our  CEO  and  CFO  have  concluded  that  as  of
December 31, 2022, our disclosure controls and procedures were not effective at the reasonable assurance level as a result
of the material weakness in our internal control over financial reporting discussed below.

Changes in Internal Control Over Financial Reporting

Management  evaluated  its  internal  controls  over  financial  reporting  and  found  them  to  not  be  effective.    Other  than  in
connection  with  the  material  weakness  described  below,  there  were  no  changes  in  our  internal  control  over  financial
reporting identified in management’s evaluation pursuant to Rules 13a-15(d) or 15d-15(d) of the Exchange Act during the
period  from  October  1,  2022  to  December  31,  2022  that  have  materially  affected,  or  are  reasonably  likely  to  materially
affect, our internal control over financial reporting.

Previously Reported Material Weakness in Internal Control over Financial Reporting

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that
there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be

36

Table of Contents

prevented or detected on a timely basis. In connection with the preparation of our consolidated financial statements as of
and for the quarter ended June 30, 2022, our management identified two material weaknesses in our internal control over
financial reporting related to errors identified in connection with the accounting treatment regarding the overcapitalization
of internally allocated construction related costs related to the development project at 77 Greenwich and a disclosure error
in  the  classification  on  the  balance  sheets  of  our  77  Greenwich  property  which  was  classified  as  real  estate  under
development in real estate and is now classified as residential condominium units for sale. There was also a restatement on
the  statement  of  cash  flows  from  investing  activities  to  operating  activities  related  to  this  error.  Our  management
communicated the results of its assessment to the Audit Committee of the Board of Directors of the Company. 

As disclosed in Item 4. “Controls and Procedures” of our Quarterly Report on Form 10-Q for the quarterly period ending
March  31,  2022  and  June  30,  2022,  we  previously  identified  a  material  weakness  in  our  internal  control  over  financial
reporting related to an error identified in connection with the classification of a property as real estate under development
which was not subsequently reported as an operating property when circumstances at the property changed, resulting in the
incorrect capitalization of certain costs.

Management is in the process of remediating the material weakness and believes that the consolidated financial statements,
and  related  notes  thereto  included  in  this  Annual  Report  on  Form  10-K  fairly  present,  in  all  material  aspects,  the
Company’s financial condition, results of operations and cash flows for the periods presented.

Remediation

We  have  commenced  measures  to  remediate  the  identified  material  weaknesses.  We  performed  additional  procedures  to
ensure the properties we own are properly classified as either an operating property or property under development, and
that we are capitalizing the appropriate amount of internally allocated construction related costs related to the development
project at 77 Greenwich Street.  Until the material weakness is remediated, we will continue to perform additional analysis
and other post-closing procedures to ensure that our consolidated financial statements are prepared in accordance with U.S.
GAAP.  The  material  weakness  will  not  be  considered  remediated  until  management  designs  and  implements  effective
controls that operate for a sufficient period of time and management has concluded, through testing, that these controls are
effective.

Item 9B.     OTHER INFORMATION

None.

Item 9C.     DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS

None.

PART III

Item 10.     DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

We maintain a code of ethics applicable to our Principal Executive Officer and senior financial and professional personnel
(including  our  Principal  Financial  Officer,  Principal  Accounting  Officer  or  controller  and  persons  performing  similar
functions).  Our  code  of  ethics  is  posted  on  our  website  at  www.tphs.com  under  “Financials”.  In  the  event  we  have  any
amendments to or waivers from any provision of our code of ethics applicable to our Principal Executive Officer, Principal
Financial Officer, Principal Accounting Officer or controller, or persons performing similar functions, we intend to satisfy
the disclosure requirement under Item 5.05 of Form 8-K by posting such information on our website.

The other information required by this Item will be set forth in our definitive proxy statement relating to our 2023 Annual
Meeting of Stockholders, which will be filed with the SEC pursuant to Regulation 14A under the Exchange Act (the “2023
Proxy Statement”), and is incorporated herein by reference. If such proxy statement is not filed on or before April 28,

37

Table of Contents

2023, the information called for by this Item will be filed as part of an amendment to this Annual Report on Form 10-K on
or before such date.

Item 11.      EXECUTIVE COMPENSATION

The information required by this Item will be set forth in the 2023 Proxy Statement and is incorporated herein by reference.
If such proxy statement is not filed on or before April 28, 2023, the information called for by this Item will be filed as part
of an amendment to this Annual Report on Form 10-K on or before such date.

Item 12.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND

RELATED STOCKHOLDER MATTERS

The information required by this Item will be set forth in the 2023 Proxy Statement and is incorporated herein by reference.
If such proxy statement is not filed on or before April 28, 2023, the information called for by this Item will be filed as part
of an amendment to this Annual Report on Form 10-K on or before such date.

Item 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR

INDEPENDENCE

The information required by this Item will be set forth in the 2023 Proxy Statement and is incorporated herein by reference.
If such proxy statement is not filed on or before April 28, 2023, the information called for by this Item will be filed as part
of an amendment to this Annual Report on Form 10-K on or before such date.

Item 14.     PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information required by this Item will be set forth in the 2023 Proxy Statement and is incorporated herein by reference.
If such proxy statement is not filed on or before April 28, 2023, the information called for by this Item will be filed as part
of an amendment to this Annual Report on Form 10-K on or before such date.

38

Table of Contents

Item 15.     EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)(1)

Financial Statements filed as part of this Annual Report on Form 10-K:

PART IV

Report of Independent Registered Public Accounting Firm (BDO USA, LLP, New York, New York,
PCAOB ID #243)

Consolidated Balance Sheets as of December 31, 2022 and December 31, 2021

Consolidated Statements of Operations and Comprehensive (Loss) Income for the years ended  
December 31, 2022, December 31, 2021 and December 31, 2020

Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2022, December 31,
2021 and December 31, 2020

Consolidated Statements of Cash Flows for the years ended December 31, 2022,  December 31, 2021 
and December 31, 2020

Notes to Consolidated Financial Statements

(a)(2) List of Financial Statement Schedules filed as part of this Annual Report on Form 10-K:

F-1

F-3

F-4

F-5

F-6

F-7

Schedule III – Consolidated Real Estate and Accumulated Depreciation

F-29

Schedules other than those listed are omitted as they are not applicable or the required information has
been included in the financial statements or notes thereto.

(a)(3)

Exhibits

2.1

2.2

3.1

3.2

4.1

4.2

Modified  Second  Amended  Joint  Chapter  11  Plan  of  Reorganization  of  Syms  Corp.  and  its  Subsidiaries
(incorporated by reference to Exhibit 99.1 of the Form 8-K filed by us on September 6, 2012)

Agreement and Plan of Merger by and between Syms Corp. and Trinity Place Holdings Inc. dated September
14, 2012 (incorporated by reference to Exhibit 2.1 of the Form 8-K12G3 filed by us on September 19, 2012)

Amended and Restated Certificate of Incorporation of Trinity Place Holdings Inc. (incorporated by reference
to Exhibit 3.1 of the Form 8-K filed by us on February 13, 2015)

Bylaws of Trinity Place Holdings Inc. (incorporated by reference to Exhibit 3.2 of the Form 8-K filed by us on
September 19, 2012)

Form of Trinity Place Holdings Inc. Common Stock Certificate (incorporated by reference to Exhibit 4.3 of
the Registration Statement on Form S-3 filed by us on September 15, 2015)

Description  of  Trinity  Place  Holdings  Inc.  Securities  Registered  Pursuant  to  Section  12  of  the  Securities
Exchange Act of 1934  (incorporated by reference to Exhibit 4.2 of the Form 10-K filed by us on March 13,
2020)

10.1

Stock  Purchase  Agreement,  dated  as  of  October  1,  2013,  between  Trinity  Place  Holdings  Inc.  and  Third
Avenue Trust, on behalf of Third Avenue Real Estate Value Fund (incorporated by reference to Exhibit 10.1 of
the Form 8-K filed by us on October 2, 2013)

39

Table of Contents

10.2

10.3

10.4

10.5

10.6

10.7

10.8

10.9

10.10

10.11

10.12

10.13

10.14

Motion  for  an  Order  (i)  Authorizing  the  Reorganized  Debtors  to  Enter  into  Secured  Debt  Financing  and
Effectuate  the  Transactions  Contemplated  Therein;  (ii)  Authorizing  the  Reorganized  Debtors  to  Sell  Syms
Owned Real Estate; and (iii) Granting Related Relief (incorporated by reference to Exhibit 10.1 of the Form 8-
K filed by us on December 31, 2014)

Investment Agreement, by and among MFP Partners, L.P. and the Company, dated as of September 11, 2015
(including the form of Registration Rights Agreement) (incorporated by reference to Exhibit 10.1 of the Form
8-K filed by us on September 15, 2015)

Investment Agreement, by and among Third Avenue Trust, on behalf of Third Avenue Real Estate Value Fund
and  the  Company,  dated  as  of  September  11,  2015  (including  the  form  of  Registration  Rights  Agreement)
(incorporated by reference to Exhibit 10.2 of the Form 8-K filed by us on September 15, 2015)

Employment  Agreement,  dated  as  of  October  1,  2013,  between  Trinity  Place  Holdings  Inc.  and  Matthew
Messinger (incorporated by reference to Exhibit 10.2 of the Form 8-K filed by us on October 2, 2013)*

Amendment  to  Employment  Agreement,  dated  as  of  September  11,  2015,  by  and  between  Trinity  Place
Holdings Inc. and Matthew Messinger (incorporated by reference to Exhibit 10.3 of the Form 8-K filed by us
on September 15, 2015)*

Trinity  Place  Holdings  Inc.  Restricted  Stock  Unit  Agreement,  entered  into  as  of  January  28,  2016,  by  and
between Matthew Messinger and Trinity Place Holdings Inc. (incorporated by reference to Exhibit 10.1 of the
Form 8-K filed by us on February 1, 2016)*

Letter  Agreement,  between  Trinity  Place  Holdings  Inc.  and  Steven  Kahn,  dated  September  16,  2015
(incorporated by reference to Exhibit 10.1 of the Form 8-K filed by us on September 22, 2015)*

Letter  Agreement,  between  Trinity  Place  Holdings  Inc.  (formerly  Syms  Corp.)  and  Richard  Pyontek,  dated
June 24, 2011 (incorporated by reference to Exhibit 10.2 of the Form 10-Q filed by us on May 10, 2016)*

Trinity Place Holdings Inc. 2015 Stock Incentive Plan (as amended, effective April 23, 2021) (incorporated by
reference to Exhibit 10.1 of the Form 8-K filed by us on July 2, 2021)*

Form  of  Restricted  Stock  Unit  Agreement  for  employees  (incorporated  by  reference  to  Exhibit  10.6  of  the
Form 10-K filed by us on May 30, 2014)*

Private Placement Agreement, by and among the Company and the investors identified on Schedule A therein,
dated  as  of  February  14,  2017  (including  the  form  of  Registration  Rights  Agreement)  (incorporated  by
reference to Exhibit 10.1 of the Form 8-K filed by us on February 21, 2017)

Credit Agreement, dated as of December 19, 2019, among Trinity Place Holdings Inc., as Borrower, certain
subsidiaries of Trinity Place Holdings Inc., from time to time party thereto, as Guarantors, the initial lenders
named  therein,  as  Initial  Lenders,  and  Trimont  Real  Estate  Advisors,  LLC,  as  administrative  agent
(incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed by us on December 20,
2019)

Amendment No. 2 to Credit Agreement, dated as of December 22, 2020, among Trinity Place Holdings Inc.,
as  Borrower,  each  subsidiary  of  Borrower  listed  on  the  signature  pages  thereto,  as  a  guarantor,  the  lenders
party thereto, and Trimont Real Estate Advisors, LLC, as administrative agent (incorporated by reference to
Exhibit 10.6 of the Quarterly Report on Form 10-Q filed by us on November 12, 2021)

40

Table of Contents

10.15

10.16

10.17

10.18

10.19

10.20

10.21

10.22

10.23

10.24

10.25

10.26

10.27

Amendment No. 3 to Credit Agreement, dated as of October 22, 2021, among Trinity Place Holdings Inc., as
Borrower, each subsidiary of Borrower listed on the signature pages thereto, as a guarantor, the lenders party
thereto,  and  Trimont  Real  Estate  Advisors,  LLC,  as  administrative  agent  (incorporated  by  reference  to
Exhibit 10.5 of the Form 8-K filed by us on October 25, 2021)

Amendment No. 4 to Credit Agreement, dated as of November 10, 2021, among Trinity Place Holdings Inc.,
as  Borrower,  each  subsidiary  of  Borrower  listed  on  the  signature  pages  thereto,  as  a  guarantor,  the  lenders
party thereto, and Trimont Real Estate Advisors, LLC, as administrative agent (incorporated by reference to
Exhibit 10.8 of the Quarterly Report on Form 10-Q filed by us on November 12, 2021)

Amendment No. 5 to Credit Agreement, dated as of November 30, 2022, among Trinity Place Holdings Inc. as
Borrower, each subsidiary of Borrower listed on the signature pages thereto, as a guarantor, the lenders party
thereto, and Trimont Real Estate Advisor, LLC, as administrative agent **

Warrant  Agreement,  dated  as  of  December  19,  2019,  among  Trinity  Place  Holdings  Inc.  and  TPHS  Lender
LLC. (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed by us on December
20, 2019)

Amendment to Warrant Agreement, dated as of December 22, 2020, between Trinity Place Holdings Inc. and
TPHS Lender LLC (incorporated by reference to Exhibit 10.21 of the Annual Report on Form 10-K filed by us
on March 31, 2021)

Registration Rights Agreement, dated as of December 19, 2019, by and between Trinity Place Holdings Inc.
and  the  investors  set  forth  on  Schedule  A  thereof  (incorporated  by  reference  to  Exhibit  10.3  of  the  Current
Report on Form 8-K filed by us on December 20, 2019)

Letter  Agreement,  dated  as  of  December  19,  2019,  between  Trinity  Place  Holdings  Inc.  and  TPHS  Lender
LLC (incorporated by reference to Exhibit 10.4 of the Current Report on Form 8-K filed by us on December
20, 2019)

Amended  and  Restated  Mezzanine  Loan  Agreement,  dated  as  of  October  22,  2021  by  and  among
TPHGreenwich Subordinate Mezz LLC, as borrower, TPHGreenwich Mezz LLC, as additional pledger, TPHS
Lender  II  LLC,  as  lender  and  TPHS  Lender  II  LLC,  as  administrative  agent  (incorporated  by  reference  to
Exhibit 10.4 of the Current Report on Form 8-K filed by us on October 25, 2021).

First  Amendment  to  Amended  and  Restated  Mezzanine  Agreement  and  Loan  Documents,  dated  as  of
November  30,  2022,  by  and  among  TPHS  Lender  II  LLC,  as  lender  and  TPHS  Lender  II  LLC,  as
administrative  agent,  TPHGreenwich  Subordinate  Mezz  LLC,  as  borrower,  TPHGreenwich  Mezz  LLC,  as
additional pledger and Trinity Place Holdings Inc., as guarantor.**

Master  Loan  Agreement,  dated  as  of  October  22,  2021  by  and  between  TPHGreenwich  Owner  LLC,  as
borrower,  and  Macquarie  PF  Inc.,  as  lender  and  administrative  agent  (incorporated  by  reference  to
Exhibit 10.1 of the Current Report on Form 8-K filed by us on October 25, 2021)

Guaranty  of  Payment  and  Completion,  dated  as  of  October  22,  2021,  by  TPHGreenwich  Owner  LLC,  as
borrower,  and  Trinity  Place  Holdings  Inc.,  to  and  for  the  benefit  of  Macquarie  PF  Inc.,  as  lender  and
administrative agent (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed by us
on October 25, 2021)

Interest and Carry Guaranty, made as of October 22, 2021 by Trinity Place Holdings Inc. to Macquarie PF Inc.
(incorporated by reference to Exhibit 10.3 of the Current Report on Form 8-K filed by us on October 25, 2021)

First Amendment to Master Loan Agreement and Loan Documents, dated as of November 30, 2022, by and
among  Macquarie  PF  Inc.,  as  lender,  TPHGreenwich  Owner  LLC,  as  borrower,  and  Trinity  Place  Holdings
Inc., as guarantor.**

41

Table of Contents

10.28

Private Placement Agreement, by and among the Company and the investors identified on Schedule A therein,
dated  as  of  October  22,  2021  (including  the  form  of  Registration  Rights  Agreement)  (incorporated  by
reference to Exhibit 10.6 of the Current Report on Form 8-K filed by us on October 25, 2021)

21.1

23.1

31.1

31.2

32.1

32.2

List of Subsidiaries**

Consent of BDO USA, LLP**

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities and Exchange Act of
1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002**

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities and Exchange Act of
1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002**

Certification of Chief Executive Officer pursuant to Rule 13a-14(b) under the Securities and Exchange Act of
1934 and 18.U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002***

Certification of Chief Financial Officer pursuant to Rule 13a-14(b) under the Securities and Exchange Act of
1934 and 18.U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002***

101.10

The following financial statements from the Trinity Place Holdings Inc. Annual Report on Form 10-K for the
year ended December 31, 2022, as formatted in XBRL:**

101.INS

Inline XBRL Instance Document

101.SCH Inline XBRL Taxonomy Extension Schema Document

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

104

Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)**

*
**
***

Management contract, compensatory plan or arrangement.
Filed herewith
Furnished herewith

Item 16.     FORM 10-K SUMMARY

None.

42

Table of Contents

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned, thereunto duly authorized.

SIGNATURES

Trinity Place Holdings Inc.

By:

/s/ Matthew Messinger
Matthew Messinger
President and Chief Executive Officer

Date: March 31, 2023

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this Annual Report on Form 10-K has
been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Signature

     Title

     Date

/s/ Matthew Messinger
Matthew Messinger

President, Chief Executive Officer and Director
(Principal Executive Officer)

March 31, 2023

/s/ Steven Kahn
Steven Kahn

/s/ Richard Pyontek
Richard Pyontek

/s/ Alexander Matina
Alexander Matina

/s/ Jeffrey Citrin
Jeffrey Citrin

/s/ Alan Cohen
Alan Cohen

/s/ Joanne Minieri
Joanne Minieri

/s/ Keith Pattiz
Keith Pattiz

Chief Financial Officer
(Principal Financial Officer)

Chief Accounting Officer
(Principal Accounting Officer)

March 31, 2023

March 31, 2023

Director (Chairman of the Board)

March 31, 2023

Director

Director

Director

Director

43

March 31, 2023

March 31, 2023

March 31, 2023

March 31, 2023

Table of Contents

Report of Independent Registered Public Accounting Firm

Stockholders and Board of Directors
Trinity Place Holdings Inc.
New York, New York

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of Trinity Place Holdings Incorporated (the “Company”) as of December 31,
2022 and 2021, the related consolidated statements of operations and comprehensive (loss) income, stockholders’ equity, and cash flows for
each  of  the  three  years  in  the  period  ended  December  31,  2022,  and  the  related  notes  and  the  financial  statement  schedule  listed  in  the
accompanying index (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements
present fairly, in all material respects, the financial position of the Company at December 31, 2022 and 2021, and the results of its operations
and its cash flows for each of the three years in the period ended December 31, 2022, in conformity with accounting principles generally
accepted in the United States of America.

Going Concern Uncertainty

The  accompanying  consolidated  financial  statements  have  been  prepared  assuming  the  Company  will  continue  as  a  going  concern.  As
discussed in Note 1 to the consolidated financial statements, the Company has loans with varying debt maturities during the next 12 months
for which there can be no guarantee that the Company will be able to refinance or extend the maturity dates of the loans. This condition raises
substantial doubt about the Company’s ability to continue as a going concern. Management’s plans regarding this matter are also described in
Note 1. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on
the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company
Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with
the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We  conducted  our  audits  in  accordance  with  the  standards  of  the  PCAOB.  Those  standards  require  that  we  plan  and  perform  the  audit  to
obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or
fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part
of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an
opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due
to  error  or  fraud,  and  performing  procedures  that  respond  to  those  risks.  Such  procedures  included  examining,  on  a  test  basis,  evidence
regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles
used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matter

The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that
was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to
the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a
critical  audit  matter  does  not  alter  in  any  way  our  opinion  on  the  consolidated  financial  statements,  taken  as  a  whole,  and  we  are  not,  by
communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to
which it relates.

F-1

Table of Contents

Impairment Assessment of Residential Condominium Units for Sale

As of December 31, 2022, the Company recorded total residential condominium units for sale of approximately $203 million. Residential
condominium units for sale are stated at the lower of cost or net realizable value and evaluated for impairment based on the contracted and
projected sales prices compared to the total estimated cost to construct. The Company tests the recoverability of the residential condominium
units  for  sale  whenever  events  or  changes  in  circumstances  indicate  those  amounts  may  not  be  recoverable.  The  Company  identified
impairment indicators and performed an impairment assessment on residential condominium units for sale.

We identified the assessment of impairment of residential condominium units for sale as a critical audit matter due to the subjectivity and
complexity of management’s judgments in the future cash flow projections, including expected sales proceeds from the sale of completed
condominium  units.  Auditing  management’s  determination  of  the  expected  sales  proceeds  from  the  sale  of  completed  condominium  units
used in the cash flow projections involved especially challenging auditor judgment due to the nature and extent of audit effort required to
address these matters, including the use of professionals with specialized skill and knowledge.

The primary procedures we performed to address this critical audit matter included:

-  Evaluating  the  reasonableness  of  management’s  determination  of  the  expected  sales  proceeds  from  the  sale  of  completed  condominium
units.
- Using personnel with specialized skill and knowledge in valuation to assist in evaluating management’s determination of the expected sales
proceeds from the sale of completed condominium units.

/s/ BDO USA, LLP

New York, New York

We have served as the Company's auditor since 2003.

March 31, 2023

F-2

Table of Contents

TRINITY PLACE HOLDINGS INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except par value and share amounts)

ASSETS

LIABILITIES

Real estate, net
Residential condominium units for sale
Cash and cash equivalents
Restricted cash
Prepaid expenses and other assets, net
Investments in unconsolidated joint ventures
Receivables
Deferred rents receivable
Right-of-use asset
Intangible assets, net

Total assets

Loans payable, net
Corporate credit facility, net
Secured line of credit, net
Note payable
Accounts payable and accrued expenses
Pension liability
Lease liability
Warrant liability

Total liabilities

Commitments and Contingencies

STOCKHOLDERS’ EQUITY

Preferred stock, $0.01 par value; 40,000,000 shares authorized; no shares issued and outstanding
Preferred stock, $0.01 par value; 2 shares authorized; no shares issued and outstanding at December 31, 2022
and December 31, 2021
Special stock, $0.01 par value; 1 share authorized, issued and outstanding at December 31, 2022 and
December 31, 2021
Common stock, $0.01 par value; 79,999,997 shares authorized; 43,448,384 and 43,024,424 shares issued at
December 31, 2022 and December 31, 2021, respectively; 36,907,862 and 36,626,549 shares outstanding at
December 31, 2022 and December 31, 2021, respectively
Additional paid-in capital
Treasury stock (6,540,522 and 6,397,875 shares at December 31, 2022 and December 31, 2021, respectively)
Accumulated other comprehensive loss
Accumulated deficit

Total stockholders’ equity

Total liabilities and stockholders’ equity

See Notes to Consolidated Financial Statements

F-3

$

$

$

December 31, 
2022

December 31, 
2021

$

$

$

64,651
202,999
1,548
20,507
3,774
4,386
262
163
945
7,692
306,927

208,762
34,429
9,750
5,863
19,018
651
1,037
76
279,586

—  

—  

—  

435
144,879
(57,461)
(3,626)
(56,886)

27,341

67,334
216,983
4,310
20,535
4,126
17,938
84
114
1,314
8,432
341,170

219,249
32,844
12,750
5,863
17,864
—
1,447
1,146
291,163

—

—

—

430
144,282
(57,166)
(1,343)
(36,196)

50,007

$

306,927

$

341,170

    
    
 
   
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
  
 
 
 
 
 
 
 
 
  
 
  
 
  
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

TRINITY PLACE HOLDINGS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE (LOSS) INCOME
(In thousands, except per share amounts)

Revenues

Rental revenues
Other income
Sales of residential condominium units

Total revenues

Operating Expenses

Property operating expenses
Real estate taxes
General and administrative
Pension related costs
Cost of sales - residential condominium units
Transaction related costs
Depreciation and amortization

Total operating expenses

Gain on sale of school condominium

Operating (loss) income

Equity in net income (loss) from unconsolidated joint ventures
Equity in net gain on sale of unconsolidated joint venture property
Unrealized gain on warrants
Interest expense, net
Interest expense - amortization of deferred finance costs

(Loss) income before taxes

Tax expense

Net (loss) income attributable to common stockholders

Other comprehensive (loss) income:

Unrealized (loss) gain on pension liability

Comprehensive (loss) income attributable to common stockholders

(Loss) income per share - basic
(Loss) income per share - diluted

Weighted average number of common shares - basic
Weighted average number of common shares - diluted

For the Year Ended
December 31, 
2022

For the Year Ended
December 31, 
2021

For the Year Ended
December 31, 
2020

$

$

$

$
$

$

5,502
182
37,300

42,984

4,180
1,697
5,754
548
35,236
163
4,018

51,596

—

(8,612)

804
4,490
1,070
(15,701)
(2,453)

(20,402)

(288)

$

3,225
355
23,685

27,265

5,583
724
5,133
67
22,370

—  

4,003

37,880

—

(10,615)

(555)
—
73
(7,922)
(1,521)

(20,540)

(265)

(20,690)

$

(20,805)

$

$

$
$

(2,283)
(22,973)

(0.56)
(0.56)

37,224
37,224

$

$
$

816
(19,989)

(0.62)
(0.62)

33,322
33,322

1,563
263
—

1,826

9,120
254
5,217
345
—
133
3,907

18,976

24,196

7,046

(1,571)
—
965
(1,540)
(261)

4,639

(306)

4,333

1,015
5,348

0.13
0.13

32,305
32,860

See Notes to Consolidated Financial Statements

F-4

    
 
  
   
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

TRINITY PLACE HOLDINGS INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(In thousands)

Common Stock

     Shares

     Amount     

Additional
Paid-In
Capital

Treasury Stock

Accumulated Comprehensive

Shares

Amount

Deficit

Loss

Total

Accumulated
Other

Balance as of December 31, 2019

37,612

$

376

$

134,217  

(5,731)

$

(55,731)

$

(19,724)

$

(3,174)

$

55,964

Net income available to common
stockholders
Settlement of stock awards
Unrealized gain on pension liability  
Stock-based compensation expense
Stock-based consulting fees
Stock buy-back

—  
543
—  
—  
190
—

—  
5
—  
—  
2
—  

—  
—  
—  
1,163  
598  
—  

—  

(222)

—  
—  
—  

(220)

—  

(701)

—  
—  
—  

(359)

4,333

—  
—  
—  
—  
—  

—  
—  

1,015

—  
—
—

4,333
(696)
1,015
1,163
600
(359)

Balance as of December 31, 2020

38,345

$

383

$

135,978  

(6,173)

$

(56,791)

$

(15,391)

$

(2,159)

$

62,020

Net loss available to common
stockholders
Settlement of stock awards
Unrealized gain on pension liability  
Sale of common stock
Stock-based compensation expense

—  
535
—  

4,144
—

—  
5
—  
42
—  

—  
—  
—  
7,597  
707  

—  

(225)

—  
—  
—  

—  

(20,805)

(375)

—  
—  
—  

—  
—  
—  
—  

—  
—  
816
—  
—

(20,805)
(370)
816
7,639
707

Balance as of December 31, 2021

43,024

$

430

$

144,282  

(6,398)

$

(57,166)

$

(36,196)

$

(1,343)

$

50,007

Net loss available to common
stockholders
Settlement of stock awards
Unrealized loss on pension liability
Stock-based compensation expense

—  
424
—  
—  

—  
5
—  
—  

—  
—  
—  
597  

—  

(143)

—  
—  

—  

(20,690)

(295)

—  
—  

—  
—  
—  

—  
—  

(2,283)
—

(20,690)
(290)
(2,283)
597

Balance as of December 31, 2022

43,448

$

435

$

144,879  

(6,541)

$

(57,461)

$

(56,886)

$

(3,626)

$

27,341

See Notes to Consolidated Financial Statements

F-5

    
    
    
    
    
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

TRINITY PLACE HOLDINGS INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)

For the
Year Ended
December 31, 
2022

For the
Year Ended
December 31, 
2021

For the
Year Ended
December 31, 
2020

$

(20,690)

$

(20,805)

$

4,333

6,471
4,651
553
—
(4,490)
(49)
—
(1,070)
(804)
1,428

15,600
(178)
(1,783)

1,712
—
1,351

(93)
—
17,418
17,325

30,239
500
—
(48,415)
(3,500)
(290)
—
—
(21,466)

(2,790)
24,845
22,055

4,310
20,535
24,845

1,548
20,507
22,055

12,711
381

1,572
44
(2,283)
—
—

$

$

$

$

$

$
$

$
$
$
$
$

5,524
1,850
530
—
—
(24)
816
(73)
555
885

(11,450)
882
(257)

1,617
(1,288)
(21,238)

(140)
—
—
(140)

249,984
8,200
(6,552)
(225,547)
(3,200)
(370)
—
7,639
30,154

8,776
16,069
24,845

6,515
9,554
16,069

4,310
20,535
24,845

16,042
395

3,193
122
—
243
—

$

$

$

$

$

$
$

$
$
$
$
$

4,168
—
806
(24,196)
—
(84)
1,015
(965)
1,571
1,110

(46,473)
2,392
190

1,285
(1,033)
(55,881)

(4,279)
(5,383)
—
(9,662)

86,361
5,000
(1,497)
(23,368)
(2,500)
(695)
(359)
—
62,942

(2,601)
18,670
16,069

9,196
9,474
18,670

6,515
9,554
16,069

15,495
251

2,668
299
—
—
5,193

CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income attributable to common stockholders
Adjustments to reconcile net (loss) income attributable to common stockholders to net cash provided by (used in)
operating activities:

Depreciation and amortization and amortization of deferred finance costs
Other non-cash adjustment - paid-in-kind interest
Stock-based compensation expense
Gain on sale of school condominium
Gain on sale of joint venture real estate
Deferred rents receivable
Other non-cash adjustments - pension expense
Unrealized gain on warrants
Equity in net (income) loss from unconsolidated joint ventures
Distributions from unconsolidated joint ventures

Decrease (increase) in operating assets:

Residential condominium units for sale
Receivables
Prepaid expenses and other assets, net
Increase (decrease) in operating liabilities:
Accounts payable and accrued expenses
Pension liability

Net cash provided by (used in) operating activities

CASH FLOWS FROM INVESTING ACTIVITIES:
Additions to real estate
Investments in unconsolidated joint ventures
Net proceeds from sale of unconsolidated joint venture
Net cash provided by (used in) investing activities

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from loans and corporate credit facility
Proceeds from secured line of credit
Payment of finance costs
Repayment of loans
Repayment of secured line of credit
Settlement of stock awards
Stock buy-back
Sale of common stock, net

Net cash (used in) provided by financing activities

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

CASH AND CASH EQUIVALENTS, BEGINNING PERIOD
RESTRICTED CASH, BEGINNING OF PERIOD
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD

CASH AND CASH EQUIVALENTS, END OF PERIOD
RESTRICTED CASH, END OF PERIOD
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Cash paid during the period for:   Interest
Cash paid during the period for:   Taxes

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING  AND FINANCING ACTIVITIES:

Capitalized amortization of deferred financing costs and warrants
Capitalized stock-based compensation expense
Unrealized loss on pension liability
Loan forgiveness
Investment in unconsolidated joint venture

$

$

$

$

$

$
$

$
$
$
$
$

See Notes to Consolidated Financial Statements

F-6

    
    
    
 
   
   
  
 
  
 
  
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
  
 
  
 
 
 
 
 
 
  
 
  
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
Table of Contents

Trinity Place Holdings Inc.
Notes to Consolidated Financial Statements
December 31, 2022

NOTE 1 – BASIS OF PRESENTATION

General Business Plan

Trinity  Place  Holdings  Inc.,  which  we  refer  to  in  these  financial  statements  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  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 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 234-unit multi-family property at 250 North 10th street in
Brooklyn, New York (“250 North 10th”) that we sold to our joint venture partner in February 2023, as well as a property occupied by a retail
tenant in Paramus, New Jersey.

We also control a variety of intellectual property assets focused on the consumer sector, a legacy of our predecessor, Syms Corp. (“Syms”),
including FilenesBasement.com, our rights to the Stanley Blacker® brand, as well as the intellectual property associated with the Running of
the Brides® event and An Educated Consumer is Our Best Customer® slogan. In addition, we had approximately $275.8 million of federal
net operating loss carryforwards (“NOLs”) at December 31, 2022, which can be used to reduce our future taxable income and capital gains.

Square footage, leased occupancy percentage and residential unit disclosures in the notes to consolidated financial statements are unaudited.

Liquidity and Going Concern; Management’s Plans; Recent Developments

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.   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.      As  of  December  31,  2022,  we  had  total  cash  and  restricted  cash  of  $22.1  million,  of  which  approximately  $1.5
million was cash and cash equivalents and approximately $20.5 million was restricted cash. We also had $2.0 million available under our
secured line of credit at December 31, 2022, which has since been drawn.  The Company’s cash and cash equivalents will not be sufficient to
fund the Company’s operations, debt service, amortization and maturities and corporate expenses over the next 12 months, unless we are able
to  extend  or  refinance  our  maturing  debt  and  raise  additional  capital,  creating  substantial  doubt  about  our  ability  to  continue  as  a  going
concern.  Management  is  exploring  opportunities  to  secure  additional  funding  through  the  sale  of  assets,  refinancings  of  outstanding
indebtedness,  and  equity  or  debt  financings  or  other  sources.    The  Company  also  continues  to  explore  a  range  of  strategic  and  financing
alternatives.    Potential  strategic  alternatives  that  may  be  evaluated  include  securing  an  equity  and/or  debt  financing  of  the  Company,
refinancing of existing debt, and/or a sale or merger or reverse merger of the Company.  The Company is also in discussions with its lenders
regarding the deferment of upcoming interest, amortization and other payment obligations for the period ending March 31, 2023 and going
forward.  The Company is also exploring a refinancing of the debt in respect of 237 11th.  Given the current environment there can be no
assurance  that  we  will  be  able  to  enter  into  any  of  the  contemplated  or  future  extensions,  amendments  or  waivers  with  our  lenders,  raise
additional  capital,  refinance  indebtedness  or  enter  into  other  financing  arrangements  or  engage  in  asset  sales  or  strategic  partnerships
sufficient to fund our cash needs, on terms satisfactory to us, if at all.  Further, in the event that market conditions preclude our ability to
consummate such transactions, we will be required to evaluate additional alternatives in restructuring our business and our capital structure,
including but not limited to filing for bankruptcy protection or seeking an out-of-court restructuring of our liabilities.

While construction at 77 Greenwich has taken longer than projected and 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, including five units since December 31, 2022.

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.

F-7

Table of Contents

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

a.    Principles of Consolidation - The consolidated financial statements include our accounts and those of our subsidiaries which are or
were wholly-owned or controlled by us. Entities which we do not control through our voting interest and entities which are variable
interest entities, but where we are not the primary beneficiary, are accounted for under the equity method. Accordingly, our share of
the  earnings  or  losses  of  our  unconsolidated  joint  ventures,  The  Berkley,  which  was  sold  in  April  2022,  and  250  North  10th,  are
included  in  our  consolidated  statements  of  operations  and  comprehensive  (loss)  income  (see  Note  14  –  Investments  in
Unconsolidated  Joint  Ventures  for  further  information).  All  significant  intercompany  balances  and  transactions  have  been
eliminated.

We  are  required  to  consolidate  a  variable  interest  entity  (the  “VIE”)  in  which  we  are  considered  the  primary  beneficiary.  The
primary beneficiary is the entity that has (i) the power to direct the activities that most significantly impact the entity’s economic
performance and (ii) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could be significant
to the VIE. As of December 31, 2022, we concluded that 250 North 10th continues to be a VIE.  Due to our lack of control and no
equity at risk, we determined that we are not the primary beneficiary and we accounted for this investment under the equity method
(see Note 15 – Subsequent Events for sale of our interest in our joint venture. 

We assess the accounting treatment for joint venture investments, which includes a review of the joint venture or limited liability
company agreement to determine which party has what rights and whether those rights are protective or participating. For potential
VIEs,  we  review  such  agreements  in  order  to  determine  which  party  has  the  power  to  direct  the  activities  that  most  significantly
impact the entity’s economic performance. In situations where we and our partner equally share authority, we do not consolidate the
joint  venture  as  we  consider  these  to  be  substantive  participation  rights  that  result  in  shared  power  of  the  activities  that  most
significantly impact the performance of the joint venture. Our joint venture agreements may contain certain protective rights such as
requiring  partner  approval  to  sell,  finance  or  refinance  the  property  and  the  payment  of  capital  expenditures  and  operating
expenditures outside of the approved budget or operating plan.

b.

Investments  in  Unconsolidated  Joint  Ventures  -  We  account  for  our  investments  in  unconsolidated  joint  ventures,  namely,  The
Berkley, which was sold in April 2022, and 250 North 10th, under the equity method of accounting (see Note 14 - Investments in
Unconsolidated  Joint  Ventures  for  further  information).  We  also  assess  our  investments  in  our  unconsolidated  joint  ventures  for
recoverability, and if it is determined that a loss in value of an investment is other than temporary, we write down the investment to
its fair value. We evaluate each equity investment for impairment based on each joint ventures' projected cash flows. No provision
for impairment was recorded for the value of our equity investments at either December 31, 2022 or 2021.

c.   Use of Estimates - The preparation of financial statements in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and
liabilities  and  disclosure  of  contingent  assets  and  liabilities  at  the  date  of  the  financial  statements  and  the  reported  amounts  of
revenues and expenses during the reporting period. Accordingly, actual results could differ from those estimates (see Note 2g. for
further discussion).

d.    Reportable Segments - We operate in one reportable segment, commercial real estate.

e.    Concentrations of Credit Risk - Our financial instruments that are exposed to concentrations of credit risk consist primarily of cash
and  cash  equivalents.  We  hold  substantially  all  of  our  cash  and  cash  equivalents  in  banks.  Such  cash  balances  at  times  exceed
federally insured limits.

f.     Real Estate - Real estate assets are stated at historical cost, less accumulated depreciation and amortization. All costs related to the
improvement or replacement of real estate properties are capitalized. Additions, renovations and improvements that enhance and/or
extend the useful life of a property are also capitalized. Expenditures for ordinary maintenance, repairs and improvements that do
not  materially  prolong  the  useful  life  of  an  asset  are  charged  to  operations  as  incurred.    Depreciation  and  amortization  are
determined using the straight-line method over the estimated useful lives as described in the table below:

Category
Buildings and improvements
Tenant improvements
Furniture and fixtures

     Terms
  10 - 39 years
  Shorter of remaining term of the lease or useful life
  5 - 8 years

F-8

Table of Contents

g. Residential Condominium Units for Sale - We capitalize certain costs related to the development and redevelopment of real estate
including initial project acquisition costs, pre-construction costs and construction costs for each specific property. Additionally, we
capitalize  operating  costs,  interest,  real  estate  taxes,  insurance  and  compensation  and  related  costs  of  personnel  directly  involved
with the specific project related to real estate that is under development. Capitalization of these costs begin when the activities and
related expenditures commence, and cease as the condominium units receives its temporary certificates of occupancy (“TCOs”).  

77  Greenwich  is  a  condominium  development  project  which  includes  residential  condominium  units  that  are  ready  for  sale.
 Residential condominium units for sale as of December 31, 2022 and 2021 includes 77 Greenwich, and in all cases, excludes costs
of development for the residential condominium units at 77 Greenwich that were sold.  The residential condominium units for sale
are stated at the lower of cost or net realizable value.  Management considers relevant cash flows relating to budgeted project costs
and  estimated  costs  to  complete,  estimated  sales  velocity,  expected  proceeds  from  the  sales  of  completed  condominium  units,
including  any  potential  declines  in  market  values,  and  other  available  information  in  assessing  whether  the  77  Greenwich
development  project  is  impaired.    Residential  condominium  units  are  evaluated  for  impairment  based  on  the  contracted  and
projected  sales  prices  compared  to  the  total  estimated  cost  to  construct.  Any  calculated  impairments  are  recorded  immediately  in
cost of sales.  No provision for impairment was recorded for our unsold residential condominium units at either December 31, 2022
or 2021.

h. Valuation  of  Long-Lived  Assets  -  We  periodically  review  long-lived  assets  for  impairment  whenever  changes  in  circumstances
indicate that the carrying amount of the assets may not be fully recoverable. We consider relevant cash flow, management’s strategic
plans  and  significant  decreases,  if  any,  in  the  market  value  of  the  asset  and  other  available  information  in  assessing  whether  the
carrying  value  of  the  assets  can  be  recovered.  When  such  events  occur,  we  compare  the  carrying  amount  of  the  asset  to  the
undiscounted  expected  future  cash  flows,  excluding  interest  charges,  from  the  use  and  eventual  disposition  of  the  asset.  If  this
comparison indicates an impairment, the carrying amount would then be compared to the estimated fair value of the long-lived asset.
An impairment loss would be measured as the amount by which the carrying value of the long-lived asset exceeds its estimated fair
value.  We  considered  all  the  aforementioned  indicators  of  impairment  for  our  real  estate  and  condominium  units  for  sale  for  the
years  ended  December  31,  2022  and  2021,  respectively,  and  no  provision  for  impairment  was  recorded  during  the  years  ended
December 31, 2022 or 2021, respectively.

i.

Fair  Value  Measurements  -  We  determine  fair  value  in  accordance  with  Accounting  Standards  Codification  (“ASC”)  820,  “Fair
Value Measurement,” for financial assets and liabilities. This standard defines fair value, provides guidance for measuring fair value
and requires certain disclosures.

Fair  value  is  defined  as  the  price  that  would  be  received  to  sell  an  asset  or  transfer  a  liability  in  an  orderly  transaction  between
market  participants  at  the  measurement  date.  Where  available,  fair  value  is  based  on  observable  market  prices  or  parameters  or
derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These
valuation  techniques  involve  some  level  of  management  estimation  and  judgment,  the  degree  of  which  is  dependent  on  the  price
transparency  for  the  instruments  or  market  and  the  instruments’  complexity.  Assets  and  liabilities  disclosed  at  fair  value  are
categorized based upon the level of judgment associated with the inputs used to measure their fair value. Hierarchical levels, which
are defined by ASC 820-10-35, are directly related to the amount of subjectivity associated with the inputs to the fair valuation of
these assets and liabilities. Determining which category an asset or liability falls within the hierarchy requires significant judgment
and we evaluate our hierarchy disclosures each quarter.

Level 1 - Valuations based on quoted prices for identical assets and liabilities in active markets.

Level 2 - Valuations based on observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets
and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, or other
inputs that are observable or can be corroborated by observable market data.

Level 3 - Valuations based on unobservable inputs reflecting management’s own assumptions, consistent with reasonably available
assumptions made by other market participants. These valuations require significant judgment.

j.     Cash and Cash Equivalents - Cash and cash equivalents include securities with original maturities of three months or less when

purchased.

k.        Restricted  Cash  -  Restricted  cash  represents  amounts  required  to  be  restricted  under  our  loan  agreements,  letter  of  credit  (see
Note  11  -  Loans  Payable  and  Secured  Line  of  Credit  for  further  information),  deposits  on  residential  condominium  sales  at  77
Greenwich, condominium sales proceeds that have not yet been transferred to the lender and tenant related security deposits.

F-9

Table of Contents

l.

Revenue Recognition - Leases with tenants are accounted for as operating leases. Minimum rents are recognized on a straight-line
basis over the term of the respective lease, beginning when the tenant takes possession of the space. The excess of rents recognized
over amounts contractually due pursuant to the underlying leases are included in deferred rents receivable. In addition, retail leases
typically  provide  for  the  reimbursement  of  real  estate  taxes,  insurance  and  other  property  operating  expenses.  As  lessor,  when
reporting revenue, we have elected to combine the lease and non-lease components of our operating lease agreements and account
for  the  components  as  a  single  lease  component  in  accordance  with  ASC  Topic  842.    Lease  revenues  and  reimbursement  of  real
estate  taxes,  insurance  and  other  property  operating  expenses  are  presented  in  the  consolidated  statements  of  operations  and
comprehensive (loss) income as “rental revenues.”  Also, these reimbursements of expenses are recognized within revenue in the
period the expenses are incurred. We assess the collectability of our accounts receivable related to tenant revenues. We applied the
guidance under ASC 842 in assessing our lease payments: if collection of rents under specific operating leases is not probable, then
we recognize the lesser of that lease’s rental income on a straight-line basis or cash received, plus variable rents as earned. Once this
assessment is completed, we apply a general reserve, as provided under ASC 450-20, if applicable.  

Revenues on sale of residential condominiums reflects the gross sales price from sales of residential condominium units which are
recognized at the time of the closing of a sale, when title to and possession of the units are transferred to the buyer. Our performance
obligation, to deliver the agreed-upon condominium, is generally satisfied in less than one year from the original contract date. Cash
proceeds  from  unit  closings  held  in  escrow  for  our  benefit  are  included  in  restricted  cash  in  the  consolidated  balance  sheets.
Customer cash deposits on residential condominiums that are in contract are recorded as restricted cash and the related liability is
recorded  in  accounts  payable  and  accrued  expenses  in  our  consolidated  balance  sheets.  Our  cost  of  sales  consists  of  allocated
expenses  related  to  the  initial  acquisition,  demolition,  construction  and  development  of  the  condominium  complex,  including
associated building costs, development fees, as well as salaries, benefits, bonuses and share-based compensation expense, including
other directly associated overhead costs, in addition to qualifying interest and financing costs.  See also g. Residential Condominium
Units for Sale above.

m. Stock-Based  Compensation  –  We  have  granted  stock-based  compensation,  which  is  described  below  in  Note  12  –  Stock-Based
Compensation. Stock-based compensation cost is measured at the grant date, based on the fair value of the award on that date, and is
expensed  at  the  grant  date  (for  the  portion  that  vests  immediately)  or  ratably  over  the  related  vesting  periods.    Shares  that  are
forfeited are added back into the pool of shares available under the Stock Incentive Plan, see Note 13 – Stock-Based Compensation,
Plan, and any recorded expense related to forfeited shares are reversed in the year of forfeiture.

n.

Income Taxes - We account for income taxes under the asset and liability method as required by the provisions of ASC 740, “Income
Taxes.” Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and
tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are
expected to reverse. We provide a valuation allowance for deferred tax assets for which we do not consider realization of such assets
to be more likely than not.

ASC 740-10-65 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be
recorded in the financial statements. Under ASC 740-10-65, we may recognize the tax benefit from an uncertain tax position only if
it is more likely than not that the tax position will be sustained on examination by the taxing authorities based on the technical merits
of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest
benefit  that  has  a  greater  than  fifty  percent  likelihood  of  being  realized  upon  ultimate  settlement.  ASC  740-10-65  also  provides
guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and increased other
disclosures.  As  of  both  December  31,  2022  and  2021,  we  had  determined  that  no  liabilities  are  required  in  connection  with
unrecognized tax positions. As of December 31, 2022, our tax returns for the years ended December 31, 2018 through December 31,
2021 are subject to review by the Internal Revenue Service. Our state returns are open to examination for the years December 31,
2017 or 2018 through December 31, 2021, depending on the jurisdiction.

We are subject to certain federal, state and local income and franchise taxes.

o.    Earnings (loss) Per Share - We present both basic and diluted earnings (loss) per share. Basic earnings (loss) per share is computed
by  dividing  net  income  (loss)  attributable  to  common  stockholders  by  the  weighted  average  number  of  shares  of  common  stock
outstanding  for  the  period.  Diluted  earnings  (loss)  per  share  reflects  the  potential  dilution  that  could  occur  if  securities  or  other
contracts to issue common stock were exercised or converted into common stock, where such exercise or conversion would result in
a lower per share amount. 7,179,000 warrants exercisable at $4.31 per share were excluded from the computation of diluted earnings
(loss) per share because the awards would have been antidilutive for the years ended December 31, 2022 and 2021.  Shares issuable
at  December  31,  2022  comprising  238,060  restricted  stock  units  that  have  vested  but  not  yet  settled  were  excluded  from  the
computation of diluted earnings (loss) per share because the awards would have been antidilutive for the year ended December

F-10

Table of Contents

31, 2022. Shares issuable at December 31, 2021 comprising 310,074 restricted stock units that have vested but not yet settled were
excluded  from  the  computation  of  diluted  earnings  (loss)  per  share  because  the  awards  would  have  been  antidilutive  for  the  year
ended December 31, 2021.

p.    Deferred Finance Costs – Capitalized and deferred finance costs represent commitment fees, legal, title and other third party costs
associated with obtaining commitments for mortgage financings which result in a closing of such financing. These costs are being
offset  against  loans  payable  and  secured  line  of  credit  in  the  consolidated  balance  sheets  for  mortgage  financings  and  had  an
unamortized balance of $2.1 million and $5.1 million at December 31, 2022 and 2021, respectively. Costs for our corporate credit
facility are being offset against corporate credit facility, net, in the consolidated balance sheets and had an unamortized balance of
$1.3 million and $2.9 million at December 31, 2022 and 2021, respectively. Unamortized deferred finance costs are expensed when
the associated debt is refinanced with a new lender or repaid before maturity. Costs incurred in seeking financing transactions which
do not close are expensed in the period in which it is determined that the financing will not close.

q.    Deferred Lease Costs – Deferred lease costs consist of fees and direct costs incurred to initiate and renew retail operating leases and
are  amortized  to  depreciation  and  amortization  on  a  straight-line  basis  over  the  related  non-cancelable  lease  term.  Lease  costs
incurred under our residential leases are expensed as incurred.

r.     Underwriting Commissions and Costs – Underwriting commissions and costs incurred in connection with our stock offerings are

reflected as a reduction of additional paid-in-capital in stockholders’ equity.

s. Reclassifications  -  Certain  reclassifications  have  been  made  to  enhance  comparability  and  consistency  with  the  current  period

presentation. These reclassifications had no effect on the reported results of operations.

Accounting Standards Updates

Recently Adopted Accounting and Reporting Guidance

In July 2021, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Updated (“ASU”) No. 2021-05 Leases
(Topic 842) Lessors - Certain Leases with Variable Lease Payments. ASU 2021-05 amends the lease classification requirements for lessors
when classifying and accounting for a lease with variable lease payments that do not depend on a reference rate index or a rate. The update
provides criteria, that if met, the lease would be classified and accounted for as an operating lease. ASU 2021-05 is effective for reporting
periods beginning after December 15, 2021. The Company adopted this guidance on January 1, 2022 and it did not have a material impact on
the Company's consolidated financial statements.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments—Credit Losses (Topic 326), changing the impairment model for
most financial instruments by requiring companies to recognize an allowance for expected losses, rather than incurred losses. The ASU will
apply  to  most  financial  assets  measured  at  amortized  cost  and  certain  other  instruments,  including  trade  and  other  receivables,  loans,
available-for-sale and held-to-maturity debt securities, net investments in leases, and off-balance-sheet credit exposures. The Company has
adopted this standard effective January 1, 2023. The adoption of this standard primarily applied to the valuation of the Company’s accounts
receivable. Implementation of this standard did not have a material impact on our financial position.

Recently Issued Accounting Pronouncements

In March 2020, the FASB issued ASU 2020-04, Facilitation of the Effects of Reference Rate Reform on Financial Reporting (ASU 2020-04).
ASU 2020-04 provides companies with optional guidance to ease the potential accounting burden associated with transitioning away from
reference rates that are expected to be discontinued. This guidance is effective beginning on March 12, 2020, and all entities may elect to
apply the amendments prospectively through December 31, 2022. In December 2022, the FASB issued ASU 2022-06, Deferral of the Sunset
Date of Topic 848, to extend the temporary accounting rules under Topic 848 from December 31, 2022 to December 31, 2024. The Company
is currently evaluating the impact of these accounting standards updates but do not expect that the adoption of ASU 2020-04 and ASU 2022-
06 will have a material impact on our consolidated financial statements and related disclosures.

NOTE 3 – RESIDENTIAL CONDOMINIUM UNITS FOR SALE

Residential  condominium  units  for  sale  as  of  December  31,  2022  and  2021  includes  77  Greenwich,  and  in  all  cases,  excludes  costs  of
development for the residential condominium units at 77 Greenwich that were sold.   Closings on residential condominium units started in
September 2021 with 14 closings having occurred through December 31, 2021 and an additional 14 closings during the year ended December
31, 2022.  

F-11

Table of Contents

NOTE 4 – REAL ESTATE, NET and INTANGIBLE ASSETS, NET

As of December 31, 2022 and 2021, real estate, net consisted of the following (dollars in thousands):

Building and building improvements
Tenant improvements
Furniture and fixtures
Land and land improvements

Less: accumulated depreciation

December 31, 
2022

December 31, 
2021

$

$

51,141
221
847
28,847
81,056
16,405
64,651

$

$

51,141
200
775
28,847
80,963
13,629
67,334

Building  and  building  improvements,  tenant  improvements,  furniture  and  fixtures,  and  land  and  land  improvements  included  the  237  11th
property  and  the  Paramus,  New  Jersey  property  as  of  December  31,  2022  and  December  31,  2021.    Depreciation  expense  amounted  to
approximately $4.0 million, $4.0 million and $3.9 million for the years ended December 31, 2022, 2021 and 2020, respectively.

In  May  2018,  we  closed  on  the  acquisition  of  237  11th,  a  105-unit,  12-story  multi-family  apartment  building  located  at  237  11th  Street,
Brooklyn, New York for a purchase price of $81.2 million, excluding transaction costs of approximately $0.7 million. Due to water damage
in apartment units and other property at 237 11th resulting from construction defects, 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 was completed as of December 31, 2021.  As of December 31, 2022, the
property was 100% leased.

As of December 31, 2022 and 2021, intangible assets, net consisted of the real estate tax abatement at its original valuation of $11.1 million
offset by its related accumulated amortization of approximately $3.4 million and $2.7 million at December 31, 2022 and 2021, respectively.
Amortization expense amounted to $740,000 for each of the three years ended December 31, 2022, 2021 and 2020, respectively.

As of December 31, 2022, the estimated annual amortization of intangible assets for each of the five succeeding years and thereafter is as
follows (dollars in thousands):

Year

2023
2024
2025
2026
2027
Thereafter

F-12

Real Estate
Tax
Abatement
Amortization

$

740
740
740
740
740
3,992

    
    
 
 
 
 
 
 
 
 
 
 
    
 
 
Table of Contents

77 Greenwich and the New York City School Construction Authority

We entered into an agreement with the New York City School Construction Authority (the “SCA”), whereby we constructed a school 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,  with  an  aggregate  of  $46.3  million  having  been  paid  to  us  as  of  December  31,  2022  from  the  SCA,  with
approximately $243,000 remaining to be paid. We have also received an aggregate of $54.7 million in reimbursable construction costs from
the SCA through December 31, 2022. In April 2020, the SCA closed on the purchase of the school condominium unit with 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 to students in September 2022.  We have also guaranteed certain
obligations with respect to the construction of the school.  

NOTE 5 – PREPAID EXPENSES AND OTHER ASSETS, NET

As of December 31, 2022 and 2021, prepaid expenses and other assets, net consisted of the following (dollars in thousands):

Prepaid expenses
Deferred finance costs warrants
Other

Less: accumulated amortization

NOTE 6 – INCOME TAXES

The provision for taxes is as follows (dollars in thousands):

December 31, 
2022

December 31, 
2021

$

$

2,494
2,184
1,066
5,744
1,970
3,774

$

$

673
2,184
2,736
5,593
1,467
4,126

Current:
Federal
State

Deferred:
Federal
State

Tax expense

Year Ended
December 31, 2022

Year Ended
December 31, 2021

Year Ended
December 31, 2020

$

$

$

$

$

— $
288
288

$

— $
—  
— $

— $
265
265

$

— $
—  
— $

288

$

265

$

—
306
306

—
—
—

306

F-13

    
    
 
 
 
 
 
 
 
 
    
    
    
 
   
   
  
 
 
 
 
 
  
 
  
 
Table of Contents

The following is a reconciliation of income taxes computed at the U.S. Federal statutory rate to the provision for income taxes:

Statutory federal income tax rate
State taxes
Permanent non-deductible expenses
Change of valuation allowance

Effective income tax rate

Year Ended
December 31, 2022

Year Ended
December 31, 2021

Year Ended
December 31, 2020

21.0 %  
13.6 %  
(0.1)%  
(36.0)%  

(1.5)%  

21.0 %  
16.7 %  
(0.3)%  
(38.5)%  

(1.1)%  

21.0 %
6.3 %
5.0 %
(27.8)%

4.5 %

The composition of our deferred tax assets and liabilities is as follows (dollars in thousands):

December 31, 2022

December 31, 2021

Deferred tax assets:

Charitable contributions
Net operating loss carry forwards
Depreciation (including air rights)
Lease liability
Other
Pension costs
Investment in joint ventures
Accrued expenses

Total deferred tax assets
Valuation allowance
Deferred tax asset after valuation allowance

Deferred tax liabilities:

Intangibles

   Other
   Pension costs

Right-of-use asset

Total deferred tax liabilities
Net deferred tax assets

Current deferred tax assets
Long-term deferred tax assets
Total deferred tax assets

$

$

$

$

$
$

$

$

$

$

$

$

6
74,313
5,717
359
212
225
448
356
81,636
(78,285)
3,351

(2,706)
(261)
—
(384)
(3,351)

$
— $

— $
—  
— $

1
66,851
5,737
507
256
—
777
332
74,461
(70,134)
4,327

(3,003)
(253)
(571)
(500)
(4,327)
—

—
—
—

Effects of the Tax Cuts and Jobs Act

On March 27, 2020, the "Coronavirus Aid, Relief, and Economic Security (CARES) Act" was signed into law.  The CARES Act, suspended
the  limitations  under  the  TCJA  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. The CARES Act also accelerated the
ability of corporations to recover AMT credits, permitting a full refund for tax years 2018 and 2019. Additionally, the CARES Act included
provisions  relating  to  refundable  payroll  tax  credits,  deferral  of  employer  side  social  security  payments,  modifications  to  the  net  interest
deduction limitations, increased limitations on qualified charitable contributions, and technical corrections to tax depreciation methods for
qualified  improvement  property.  It  also  appropriated  funds  for  the  SBA  Paycheck  Protection  Program  loans  that  are  forgivable  in  certain
situations to promote continued employment, as well as Economic Injury Disaster Loans to provide liquidity to small businesses harmed by
COVID-19.

Pursuant to the tax legislation known as the Tax Cuts and Jobs Act (the "TCJA") of 2017, corporate alternative minimum tax (“AMT”) credit
carryforwards  are  eligible  for  a  50%  refund  in  tax  years  2018  through  2020,  and  beginning  in  tax  year  2021,  any  remaining  AMT  credit
carryforwards are 100% refundable. As a result of these new rules, we had recorded a tax benefit and refund receivable of $3.1 million in
connection with our valuation allowance release. We received approximately $1.6 million of the refund receivable in October 2019 and the
balance of approximately $1.5 million became fully refundable in 2020 as a result of the CARES Act, and was received in July 2020.

F-14

 
    
    
    
 
 
 
 
 
 
    
    
 
   
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
  
 
 
 
Table of Contents

Other

As of December 31, 2022, we had federal NOLs of approximately $275.8 million. NOLs generated prior to tax-year 2018 will expire in years
through fiscal 2037 while NOLs generated in 2018 and forward carry-over indefinitely. The gain resulting from the conveyance of the school
condominium to the SCA was fully offset by our available NOL carryforward.  Since 2009 through December 31, 2022, we have utilized
approximately  $20.1  million  of  our  federal  NOLs.   As  of  December  31,  2022,  we  also  had  state  NOLs  of  approximately  $193.8  million.
These state NOLs have various expiration dates through 2021, if applicable. We also had New York State and New York City prior NOL
conversion  (“PNOLC”)  subtraction  pools  of  approximately  $27.9  million  and  $22.9  million,  respectively.  The  conversion  to  the  PNOLC
under the New York State and New York City corporate tax reforms does not have any material tax impact.

Based  on  management’s  assessment,  we  believe  it  is  more  likely  than  not  that  the  entire  deferred  tax  assets  will  not  be  realized  by  future
taxable  income  or  tax  planning  strategy.  In  recognition  of  this  risk,  we  have  provided  a  valuation  allowance  of  $78.3  million  and  $70.1
million as of December 31, 2022 and 2021, respectively. If our assumptions change and we determine we will be able to realize these NOLs,
the tax benefits relating to any reversal of the valuation allowance in deferred tax assets would be recognized as a reduction of income tax
expense and an increase in the deferred tax asset.

NOTE 7 – RENTAL REVENUE

Our retail property located in Paramus, New Jersey is 100% leased to two tenants as of December 31, 2022, one lease expired on March 31,
2023 and elected not to renew their lease, and the other expires on March 31, 2024.

Our multi-family property at 237 11th is occupied by tenants who have leases ranging from one  to  two  years  and  three  retail  tenants  with
leases expiring in 2027, 2032 and 2036, respectively.

We currently have one retail lease signed at 77 Greenwich which expires in 2033.

Future  minimum  rent  due  under  non-cancellable  tenant  operating  leases  (excluding  license  agreements)  as  of  December  31,  2022  is  as
follows (dollars in thousands):

Year

Future Minimum  
Rent

2023
2024
2025
2026
2027
Thereafter

$

$

3,372
831
467
484
445
2,220
7,819

NOTE 8 – FAIR VALUE MEASUREMENTS

The fair value of our financial instruments are determined based upon applicable accounting guidance. Fair value is defined as the price that
would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
The  guidance  requires  disclosure  of  the  level  within  the  fair  value  hierarchy  in  which  the  fair  value  measurements  fall,  including
measurements using quoted prices in active markets for identical assets or liabilities (Level 1), quoted prices for similar instruments in active
markets or quoted prices for identical or similar instruments in markets that are not active (Level 2), and significant valuation assumptions
that are not readily observable in the market (Level 3).

The  fair  values  of  cash  and  cash  equivalents,  receivables,  accounts  payable  and  accrued  expenses,  and  other  liabilities  approximated  their
carrying value because of their short-term nature. The fair value of the consolidated loans payable, Corporate Credit Facility, the secured line
of credit and note payable approximated their carrying values as they are variable-rate instruments under Level 1.  The warrant liability is
recorded at fair value under Level 2.

On an annual recurring basis, we are required to use fair value measures when measuring plan assets of our pension plans. As we elected to
adopt the measurement date provisions of ASC 715, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans,”
as  of  March  4,  2007,  we  are  required  to  determine  the  fair  value  of  our  pension  plan  assets  as  of  December  31,  2022.  The  fair  value  of
pension plan assets was $12.6 million at December 31, 2022. These assets are valued in active liquid markets under Level 2.

F-15

    
 
 
 
 
 
 
 
Table of Contents

We recognized the fair values of all derivatives in prepaid expenses and other assets, net on our consolidated balance sheets based on Level 2
information.  Derivatives that are not hedges are adjusted to fair value through earnings.  The changes in the fair value of the derivative is
offset against the change in fair value of the hedged asset through interest expense, net for the years ended December 31, 2022 and 2021,
respectively.    Reported  net  loss  may  increase  or  decrease  prospectively,  depending  on  future  levels  of  interest  rates  and  other  variables
affecting the fair values of hedging instruments and hedged items, but will have no effect on cash flows.

The following table summarizes our consolidated hedging instruments, all of which hedge variable rate debt, as of December 31, 2022 and
2021, respectively (dollars in thousands):

Fair Value Asset as of
December 31,

2022

2021

Change in Fair Value as of
December 31,

2022

2021

$ 1,298
707

$ 2,005

$

$

59
30

89

$ 1,239
677

$ 1,916

$

$

(12)
(2)

(14)

Notional
Amount

All-In
Capped
Rate

Interest Rate
Cap
Expiration
Date

$ 100,000
60,000

2.5 %   11/1/2023
2.5 %   7/9/2023

Interest Rate Caps:
77 Mortgage Loan
237 11th Loans
Included in prepaid expenses and other assets,
net

NOTE 9 – PENSION PLANS

Defined Benefit Pension Plan

Syms  sponsored  a  defined  benefit  pension  plan  for  certain  eligible  employees  not  covered  under  a  collective  bargaining  agreement.  The
pension plan was frozen effective December 31, 2006.  At December 31, 2022, we had recorded an underfunded pension balance of $651,000
which is included in pension liability on the accompanying consolidated balance sheet, and as of December 31, 2021 we had recorded an
overfunded pension balance of $1.6 million which is included in prepaid expenses and other assets, net on the accompanying consolidated
balance sheet.  These balances do not include the estimated cost to us of terminating the plan in a standard termination, which would require
us to make additional contributions to the plan so that the assets of the plan are sufficient to satisfy all benefit liabilities.

We  currently  plan  to  continue  to  maintain  the  Syms  pension  plan  and  make  all  contributions  required  under  applicable  minimum  funding
rules; however, we may terminate it at any time. In the event we terminate the plan, we intend that any such termination would be a standard
termination. We have not taken any steps to commence such a termination and currently have no intention of terminating the pension plan.  In
accordance with minimum funding requirements and court ordered allowed claims distributions, we paid approximately $6.1 million to the
Syms sponsored plan from September 17, 2012 through December 31, 2022. Historically, we have funded this plan in the third quarter of the
calendar  year.  We  funded  $400,000  to  the  Syms  sponsored  plan  during  each  of  the  years  ended  December  31,  2022,  2021  and  2020,
respectively.

F-16

    
    
    
    
    
    
Table of Contents

Presented below is financial information relating to this plan for the periods indicated (dollars in thousands):

CHANGE IN BENEFIT OBLIGATION:

Net benefit obligation - beginning of period
Interest cost
Actuarial (gain) loss
Gross benefits paid
Net benefit obligation - end of period

CHANGE IN PLAN ASSETS:

Fair value of plan assets - beginning of period
Employer contributions
Gross benefits paid
(Loss) return on plan assets
Fair value of plan assets - end of period

(Under) over funded status at end of period

Year Ended
December 31, 
2022

Year Ended
December 31, 
2021

14,308
694
(888)
(846)
13,268

15,940
400
(846)
(2,877)
12,617

(651)

$

$

$

$

$

$ 14,224
665
344
(925)
14,308

14,568
400
(925)
1,897
15,940

1,632

$

$

$

$

$

The pension expense includes the following components (dollars in thousands):

COMPONENTS OF NET PERIODIC COST:

Interest cost
Gain on assets
Amortization of loss
Net periodic (benefit) cost

WEIGHTED-AVERAGE ASSUMPTION USED:

Discount rate
Rate of compensation increase

Year Ended
December 31, 
2022

Year Ended
December 31, 
2021

Year Ended
December 31, 
2020

$

$

$

694
(953)

—  
$

(259)

665
(842)
105
(72)

$

$

658
(758)
247
147

5.0 %   
0.0 %   

5.0 %
0.0 %

5.0 %
0.0 %

The expected long-term rate of return on plan assets was 6% for the years ended December 31, 2022, 2021 and 2020.

As of December 31, 2022 the benefits expected to be paid in the next five years and then in the aggregate for the five fiscal years thereafter
are as follows (dollars in thousands):

Year

Amount

2023
2024
2025
2026
2027
2028-2032

$

F-17

1,078
1,069
1,072
1,061
1,061
4,147

    
    
 
   
  
 
 
 
 
 
 
 
  
 
  
 
 
 
 
 
 
    
    
 
 
 
 
   
  
 
 
 
 
 
 
  
 
  
 
 
    
 
 
 
 
 
Table of Contents

The fair values and asset allocation of our plan assets as of December 31, 2022 and 2021 and the target allocation for fiscal 2022, by asset
category, are presented in the following table. All fair values are based on quoted prices in active markets for identical assets (Level 1 in the
fair value hierarchy) (dollars in thousands):

Asset Category
Cash and equivalents
Equity securities
Fixed income securities
Total

Asset Allocation

0% to 10 %  
40% to 57 %  
35% to 50 %  

December 31, 2022

December 31, 2021

Fair Value 
748
$
8,870
2,999
12,617  

$

% of Plan
Assets

6 %  
61 %  
33 %  
100 %  

Fair Value (1)
928
$
9,678
5,334
15,940  

$

% of Plan
Assets

6 %
61 %
33 %
100 %

Under the provisions of ASC 715, we are required to recognize in our consolidated balance sheets the unfunded status of the benefit plan.
This is measured as the difference between plan assets at fair value and the projected benefit obligation. For the pension plan, this is equal to
the accumulated benefit obligation.

401(k) Plan – We have established a 401(k) plan for all of our employees. Eligible employees are able to contribute a percentage of their
salary  to  the  plan  subject  to  statutory  limits.  We  paid  approximately  $61,000,  $69,000  and  $71,000  in  matching  contributions  to  this  plan
during the years ended December 31, 2022, 2021 and 2020, respectively.

NOTE 10 – COMMITMENTS

a. Leases – The lease for our corporate office located at 340 Madison Avenue, New York, New York expires on March 31, 2025. Rent
expense paid for this operating lease was approximately $470,000, $447,000 and $439,000 for the years ended December 31, 2022,
2021 and 2020, respectively.

The remaining lease obligation, excluding any extension options, for our corporate office is as follows (dollars in thousands):

Year Ended

2023
2024
2025

Total undiscounted lease payments

Discount
Lease Liability

Future
Minimum
Rentals

470
470
116
1,056
(19)
1,037

$

$

$

b. Legal Proceedings - In the normal course of business, we are party to routine legal proceedings. Based on advice of counsel and
available  information,  including  current  status  or  stage  of  proceeding,  and  taking  into  account  accruals  where  they  have  been
established, management currently believes that any liabilities ultimately resulting from litigation we are currently involved in will
not, individually or in the aggregate, have a material adverse effect on our consolidated financial position, results of operations or
liquidity.

NOTE 11 – LOANS PAYABLE AND SECURED LINE OF CREDIT

Corporate Credit Facility

In December 2019, we entered into a multiple draw credit agreement aggregating $70.0 million (the “Corporate Credit Facility,” or “CCF”),
which  may  be  increased  by  $25.0  million  subject  to  satisfaction  of  certain  conditions  and  the  consent  of  the  lender  (the  “CCF  Lender”).
  Draws  under  the  Corporate  Credit  Facility  were  allowed  during  the  32-month  period  following  the  closing  date  of  the  Corporate  Credit
Facility (the “Closing Date”). 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 CCF 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.

F-18

 
 
 
    
 
 
 
 
 
 
 
  
    
 
 
Table of Contents

In  connection  with  the  closing  of  the  77  Mortgage  Loan  and  amendment  to  the  Mezzanine  Loan  described  below,  we  entered  into
amendments, dated as of October 22, 2021 and November 10, 2021, to our CCF pursuant to which, among other things, the parties agreed
that (a) no additional funds will be drawn under the CCF, (b) the minimum liquidity requirement was made consistent with the 77 Mortgage
Loan Agreement until May 1, 2023, (c) the Company will prepay the outstanding principal balance of the CCF in an amount no less than $7.0
million  on  or  prior  to  May  1,  2023  and  (d)  the  multiple  on  invested  capital  (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. We
entered into an amendment in November 2022, which eliminated the minimum liquidity requirement.

The CCF had an outstanding balance of $35.75 million at both December 31, 2022 and 2021, excluding deferred finance fees of $1.3 million
and $2.9 million, respectively.  Accrued interest, which is included in accounts payable and accrued expenses, totaled approximately $6.1
million  at  December  31,  2022,  of  which  approximately  $419,000  was  paid  during  the  first  week  of  January  2023,  and  $3.8  million  at
December 31, 2021, of which approximately $413,000 was paid during the first week of January 2022.  We are in discussions with the CCF
Lender  regarding  the  deferment  of  upcoming  interest  payments  and  a  $7.0  million  amortization  payment  due  on  May  1,  2023.      As  of
December 31, 2022, we were in compliance with all covenants of the CCF.

The CCF bears interest at a rate per annum equal to the sum of (i) 5.25% and (ii) a scheduled interest rate of 4% (the “Cash Pay Interest
Rate”)  which  increases  by  0.125%  every  six-month  period  from  the  Closing  Date,  subject  to  increase  during  the  extension  periods.  The
effective interest rate at December 31, 2022 and 2021 was 10.0% and 9.5%, respectively.  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 December 31, 2022, we had paid $1.85 million of the commitment fee.  With
the reduction in the committed amount under the CCF, no further commitment fee is due.  The CCF may be prepaid at any time subject to a
prepayment premium on the portion of the CCF being repaid. The CCF is subject to certain mandatory prepayment provisions, including that,
subject  to  the  terms  of  the  mortgage  loan  documents  applicable  to  the  Company’s  77  Greenwich  property,  90%  or  100%  of  the  net  cash
proceeds of residential condominium sales, depending on the circumstances, and 70% of the net cash proceeds of retail condominium sales at
the Company’s 77 Greenwich property shall be used to repay the CCF. Upon final repayment of the CCF, the MOIC amount equal to 30% of
the initial CCF amount plus drawn incremental amounts less the sum of all interest payments, commitment fee and exit fee payments and
prepayment premiums, if any, shall be due, if such amounts are less than the MOIC amount. The collateral for the CCF consists of (i) 100%
of the equity interests in our direct subsidiaries, to the extent such a pledge is permitted by the organizational documents of such subsidiary
and  any  financing  agreements  to  which  such  subsidiary  is  a  party,  (ii)  our  cash  and  cash  equivalents,  excluding  restricted  cash  and  cash
applied toward certain liquidity requirements under existing financing arrangements, and (iii) other non-real estate assets of ours, including
intellectual property.

The CCF provides that we and our subsidiaries must comply with various affirmative and negative covenants including restrictions on debt,
liens,  business  activities,  equity  repurchases,  distributions  and  dividends,  disposition  of  assets  and  transactions  with  affiliates,  as  well  as
financial covenants regarding corporate loan to value and net worth. Under the CCF, we are permitted to repurchase up to $2.0 million of our
common stock pursuant to board approved programs with CCF proceeds, $1.5 million with other sources of cash and otherwise subject to the
consent of the required lenders. The CCF also provides for certain events of default, including cross-defaults to our other loans, and for a
guaranty of the CCF obligations by our loan party subsidiaries.

Pursuant to the terms of the CCF, so long as the CCF is outstanding and the CCF Lender is owed or holds greater than 50% of the sum of (x)
the aggregate principal amount of the balance outstanding and (y) the aggregate unused commitments, the CCF Lender will have the right to
appoint one member to our and each of our subsidiary’s board of directors or equivalent governing body (the “Designee”). At the election of
the CCF Lender, a board observer may be selected in lieu of a board member. The Designee may also sit on up to three committees of the
board of directors or equivalent governing body of ours and each subsidiary of the Designee’s choosing from time to time. The Designee will
be entitled to receive customary reimbursement of expenses incurred in connection with his or her service as a member of the board and/or
any committee thereof but will not, except in the case of an independent director, receive compensation for such service.

In  connection  with  the  December  2020  transaction  noted  below,  the  Company  entered  into  an  amendment  to  the  CCF,  pursuant  to  which,
among  other  things,  (i)  we  were  permitted  to  enter  into  the  Mezzanine  Loan  Agreement  (as  defined  below),  the  amendment  to  the  77
Greenwich Construction Facility (as defined below) and related documents, (ii) the commitment made by the CCF Lender under the CCF
was reduced by the $7.5 million, and (iii) the MOIC amount was amended to combine the CCF and the Mezzanine Loan. In addition, the
exercise  price  of  the  warrants  issued  in  connection  with  the  CCF  was  amended  from  $6.50  per  share  to  $4.31  per  share  (the  “Warrant
Agreement  Amendment”)  (see  Note  12  –  Stockholders  Equity  –  Warrants  to  our  consolidated  financial  statements  for  further  discussion
regarding the warrants).

F-19

Table of Contents

Loans Payable

77 Greenwich Construction Facility

In December 2017, we closed on a $189.5 million construction facility for 77 Greenwich (the “77 Greenwich Construction Facility”).  We
drew down proceeds as costs related to the construction of the new mixed-use building were incurred.

As a result of the refinancing transaction in October 2021, the 77 Greenwich Construction Facility was repaid in full, see 77 Mortgage Loan
below.

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”). The 77 Greenwich
Construction Facility had an aggregate balance of $159.4 million at the time it was repaid in full at closing of the 77 Mortgage Loan.  We
borrowed $133.1 million on the closing date of the 77 Mortgage Loan and the balance of the funds used to repay the facility were obtained
from an increase in the Mezzanine Loan, the Berkley Partner Loan as well as funds raised through the Private Placement.   At loan closing in
October 2021, $33.6 million was available to be used to, among other things, complete construction of 77 Greenwich and fund carry costs
while the residential condominium units are being sold.  

The 77 Mortgage Loan has a two-year term, maturing on October 1, 2023, with an option to extend for an additional year, if the loan balance
is $70.0 million or less and we purchase a new interest rate cap.  The 77 Mortgage Loan 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 condominium 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 principal 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 Lender elected to force fund the 77 Mortgage
Loan  in  October  2022.   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 is required to achieve completion of the construction
work and the improvements for the Project on or before July 1, 2022, subject to certain exceptions. 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.
  Based  on  sales  closed  through  March  31,  2023,  we  met  this  sales  covenant.    In  November  2022,  we  amended  the  77  Mortgage  Loan  to,
amongst other things, extend the Final Completion date to September 29, 2023 and eliminate the liquidity requirement. At that time, we drew
down  $3.0  million  under  the  letter  of  credit  to  fund  an  interest  reserve  and  $1.0  million  to  pay  down  the  PIK  balance.  The  Company
determined  that  the  77  Mortgage  Loan  was  considered  a  troubled  debt  restructuring  due  to  a  decrease  in  the  post  restructuring  effective
interest rate. The Company determined that the 77 Mortgage Loan will be treated as a modification with no gain or loss recognized during the
year  ended  December  31,  2022  as  the  carrying  amount  of  the  loan  was  not  greater  than  the  respective  undiscounted  cash  flows  of  the
modified loan.

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

F-20

Table of Contents

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.

As of December 31, 2022, the 77 Mortgage Loan had a balance of $120.5 million, which includes $4.7 million in PIK interest.  In 2022, the
77 Mortgage loan was paid down by approximately $47.8 million through closed sales of residential condominium units.  As of December
31, 2022, we were in compliance with all covenants under the 77 Mortgage Loan.

As of December 31, 2022, we had received our TCOs for the condominium units on floors 11-35 (except the units noted below), lobby, Cloud
Club (lounge, terrace, game room, dining room, kitchen and kids play room), mechanical rooms, and portions of the cellar (including the bike
and storage rooms.)  As of March 1, 2023, we had received TCOs for 100% of the residential units.  Upon the granting of our first TCO in
March  2021  and  having  16  units  under  contract,  our  offering  plan  was  declared  effective.      In  connection  with  the  December  2020
amendment,  we  paid  down  $8.0  million  of  the  77  Greenwich  Construction  Facility  and  funded  certain  reserves  to  the  lender,  a  portion  of
which was funded by a release of certain cash collateral and the balance of which was funded by the Mezzanine loan (see below).

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 for 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,  which  owns  100%  of  the  equity  interests  in  the  borrower  under  the  77  Greenwich
Construction Facility. At closing the blended interest rate for the 77 Greenwich Construction Facility and the Mezzanine Loan, assuming the
77 Greenwich Construction Facility and the Mezzanine Loan are fully drawn, was 9.44% on an annual basis. As of December 31, 2022, the
blended interest rate was 10.2%.  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. The
Mezzanine  Loan  may  not  be  prepaid  prior  to  prepayment  in  full  of  the  77  Greenwich  Construction  Facility,  but  if  the  77  Greenwich
Construction Facility is being prepaid in full, the Mezzanine Loan may be prepaid simultaneously therewith. 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  substantially  consistent  with  the  Company’s  existing  guarantees  made  to  the  77  Greenwich  Lender  in  connection  with  the  77
Greenwich Construction Facility.

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 reflects interest previously accrued under the original Mezzanine Loan,
(ii) reflected 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).  In  November  2022,  we  amended  the
Mezzanine Loan Agreement to, amongst other things, extend the Final Completion date to September 29, 2023 and eliminate the liquidity
requirement.

As of December 31, 2022, the Mezzanine Loan had a balance of $30.3 million and accrued interest totaled approximately $5.8 million.

As of December 31, 2022, we were in compliance with the covenants of the Mezzanine Loan.

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. The mezzanine loan
was repaid in full in February 2020.   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

F-21

Table of Contents

initial term of two years and three one-year extension options. The first extension option is not subject to satisfaction of any financial tests,
but requires a new interest rate cap be purchased by the Company.  $1.5 million of the 237 11th Senior Loan proceeds were initially held back
by Natixis to cover debt service and operating expense shortfalls, as well as leasing related costs.  

In December 2022, we amended the 237 11th Loans to allow for the funding of the undrawn operating expense shortfall holdback, force fund
the undrawn portion of the leasing related costs and convert the loan benchmark from LIBOR to SOFR. The Company determined that the
237 11th Loans are considered a troubled debt restructuring due to a decrease in the post restructuring effective interest rate. The Company
determined that the 237 11th Loans will be treated as modifications with no gain or loss recognized during the year ended December 31, 2022
as the carrying amount of each loan was not greater than the respective undiscounted cash flows of the modified loans.  As of December 31,
2022, there was an outstanding balance of $50.0 million on the 237 11th Senior Loan and $10.0 million on the 237 11th Mezz Loan.  We are
currently exploring a potential refinancing of our 237 11th Loans.

In June 2021, we entered into an interest rate cap agreement as required under the 237 11th Loans. The interest rate cap agreement provided
the right to receive cash if the reference interest rate rose above a contractual rate. We paid a premium of approximately $32,500 for the 2.5%
interest rate cap on the 30-day LIBOR rate on a notional amount of $60.0 million. The interest rate cap matures in July 2023.  We did not
designate this interest rate cap as a hedge and are recognizing the change in estimated fair value in interest expense.

The 237 11th Loans require us to comply with various customary affirmative and negative covenants and provide for certain events of default,
the occurrence of which would permit the lender to declare the 237 11th Loans due and payable, among other remedies. As of December 31,
2022, we were in compliance with the covenants of the 237 11th Loans, except for the minimum liquidity requirement.  The lender has agreed
in  principle  to  waive  this  requirement  through  the  initial  maturity  date  of  the  loan  of  July  9,  2023  and  the  parties  are  working  on
documentation.

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 is 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, 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 $11.75 million secured line of credit is secured by the Paramus, New Jersey property.  The secured line of credit, which was scheduled to
mature on March 23, 2023, was extended to May 22, 2023.  The Paramus property had been under contract for sale pursuant to a purchase
and sale agreement, which was subject to site plan approval.  The agreement was terminated by the buyer in January 2023.  The Company is
in discussions with the lender regarding a further extension. The secured line of credit bears interest at the prime rate. The secured line of
credit is pre-payable at any time without penalty. This secured line of credit had an outstanding balance of $9.75 million and $12.75 million
at  December  31,  2022  and  2021,  respectively,  and  an  effective  interest  rate  of  7.5%  and  3.25%  as  of  December  31,  2022  and  2021,
respectively.

Note Payable (250 North 10th Note)

We owned 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.  On January 15, 2020, the 250 North 10th JV closed on the acquisition of
the property through a wholly-owned special purpose entity. 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 had a balance of $5.9 million at December 31, 2022 and 2021,
respectively, bore interest at 7.0% and was prepayable any time within its four year term.  We sold our interest in the joint venture to our joint
venture partner in February 2023.  See also Note 14 – Investments in Unconsolidated Joint Ventures.

F-22

Table of Contents

Principal Maturities

Combined aggregate principal maturities of our loans, secured line of credit and note payable as of December 31, 2022, excluding extension
options, were as follows (dollars in thousands):

Year of Maturity

Principal

2023
2024
2025
2026
2027

Less: deferred finance costs, net
Total loans, secured line of credit, and note payable, net

Interest Expense, net

Consolidated interest expense (income), net includes the following (dollars in thousands):

$

$

226,429
35,750
—
—
—
262,179
(3,375)
258,804

Year Ended
December 31, 
2022

Year Ended
December 31, 
2021

Year Ended
December 31, 
2020

Interest expense
Interest capitalized
Interest income
Interest expense, net

$

$

20,616
(4,915)

$

—  
$

15,701

21,238
(13,314)
(2)
7,922

$

$

17,174
(15,577)
(57)
1,540

NOTE 12 – STOCKHOLDERS’ EQUITY

Capital Stock

Our authorized capital stock consists of 120,000,000 shares consisting of 79,999,997 shares of common stock, $0.01 par value per share, two
(2) shares of preferred stock, $0.01 par value per share (which have been redeemed in accordance with their terms and may not be reissued),
one (1) share of special stock, $0.01 par value per share, and 40,000,000 shares of a new class of blank-check preferred stock, $0.01 par value
per share. As of December 31, 2022 and 2021, there were 43,448,384 shares and 43,024,424 shares of common stock issued, respectively,
and 36,907,862 shares and 36,626,549 shares of common stock outstanding, respectively, with the difference being held in treasury stock.

Warrants

In December 2019, we entered into a Warrant Agreement (the “Warrant Agreement”) with the lender under our Corporate Credit Facility (see
Note 11 – Loans Payable and Secured Line of Credit – Corporate Credit Facility) (the “Warrant Holder”) pursuant to which we issued ten-
year warrants (the “Warrants”) to the Warrant Holder to purchase up to 7,179,000 shares of our common stock. On December 22, 2020, the
Company  entered  into  the  Warrant  Agreement  Amendment,  whereby  the  exercise  price  of  the  warrants  issued  in  connection  with  the
Corporate Credit Facility was amended to be $4.50 per share.  In connection with the October 2021 Private Placement, the exercise price of
the warrants were further reduced to $4.31 per share (the “Exercise Price”), which is payable in cash or pursuant to a cashless exercise. The
Warrant Agreement provides that we will not issue shares of common stock upon exercise of the Warrants if either (1) the Warrant Holder,
together with its affiliates, would beneficially hold 5% or more of the shares of common stock outstanding immediately after giving effect to
such exercise, or (2) such exercise would result in the issuance of more than 19.9% of the shares of issued and outstanding common stock as
of the date of the Warrant Agreement, prior to giving effect to the issuance of the Warrants, and such issuance would require shareholder
approval  under  the  NYSE  American  LLC  listing  requirements.    The  Warrant  Agreement  provides  for  certain  adjustments  to  the  Exercise
Price and/or the number of shares of common stock issuable upon exercise pursuant to customary anti-dilution provisions. Upon a change of
control of the Company, the Warrants will be automatically converted into the right to receive the difference between the consideration

F-23

    
 
 
 
 
 
    
    
 
 
 
 
 
Table of Contents

the Warrant Holder would have received if it exercised the Warrants immediately prior to the change of control and the aggregate Exercise
Price, payable at the election of the Warrant Holder in the consideration payable in the change of control or, if such consideration is other
than cash, in cash. The Warrants were valued at approximately $76,000 and $1.1 million at December 31, 2022 and 2021, respectively.  The
unrealized gain of $1.0 million and $73,000 from the change in fair value of the Warrants during the years ended December 31, 2022 and
2021, respectively, was recorded in the consolidated statements of operations and comprehensive (loss) income.

In connection with the issuance of the Warrants, we also entered into a registration rights agreement with the Warrant Holder, pursuant to
which  we  agreed  to  register  for  resale  the  shares  of  common  stock  issuable  upon  exercise  of  the  Warrants  (the  “Registration  Rights
Agreement”), and a letter agreement with the Warrant Holder (the “Letter Agreement”) pursuant to which we agreed to provide (i) certain
information rights, (ii) the right to appoint one member of the board of directors of the Company, or in lieu thereof a board observer, and (iii)
certain preemptive rights for a period of five years following the exercise of any of the Warrants so long as the Warrant Holder continues to
hold shares of common stock. With respect to the board appointment right, the Letter Agreement includes a similar right as the Corporate
Credit Facility described in Note 11– Loans Payable and Secured Line of Credit, so long as the Warrant Holder together with its affiliates
beneficially holds at least 5% of the outstanding common stock of the Company, assuming the exercise of all outstanding Warrants; provided
that the Warrant Holder does not have such appointment right at any time a Designee or observer may be appointed pursuant to the terms of
the Corporate Credit Facility.

Private Placement Transaction and Rights Offering

On October 22, 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 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. The private placement agreement contained customary representations, warranties, covenants,
conditions and indemnities for agreements of this type.  We also entered into a registration rights agreement with the Investors pursuant to
which  it  agreed  to  file  a  shelf  registration  statement  registering  offers  and  sales  of  the  private  placement  shares.    The  sale  of  the  private
placement shares in accordance with the private placement agreement was made in reliance on the exemption from registration of Section
4(a)(2) of the Securities Act of 1933, as amended. 

On December 8, 2021, we consummated our common stock rights offering of 2,650,000 shares of common stock to existing shareholders of
ours on the record date of November 3, 2021, at a price of $1.90 per share.  The consummation of the rights offering 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 year ended December 31, 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.

The  ATM  Program  is  currently  unavailable  as  a  result  of  the  late  filing  of  the  Company’s  Quarterly  Report  on  Form  10-Q  for  the  second
quarter of 2022.  

Share Repurchase Program

In December 2019, our Board of Directors approved a stock repurchase program under which we can purchase up to $5.0 million of shares of
our common stock, which is now subject to the terms of our Corporate Credit Facility. Repurchases under the stock repurchase program may
be made through open market or privately negotiated transactions at times and on such terms and in such amounts as management deems
appropriate,  subject  to  market  conditions,  regulatory  requirements  and  other  factors.  The  program  does  not  obligate  the  Company  to
repurchase any particular amount of common stock, and may be suspended or discontinued at any time without notice.

From inception of the stock repurchase program through December 31, 2020, the Company repurchased 250,197 shares of common stock for
approximately $483,361, or an average price per share of $1.93. As of December 31, 2022, approximately $4.5 million of shares remained
available  for  purchase  under  the  stock  repurchase  program,  subject  to  the  terms  of  our  Corporate  Credit  Facility.    There  was  no  stock
repurchase activity by the Company or any “affiliated purchaser” of the Company, as defined in Rule 10b-18(a)(3) under the Exchange Act,
during the years ended December 31, 2022 or 2021.

F-24

Table of Contents

Preferred Stock

We  are  authorized  to  issue  two  shares  of  preferred  stock  (one  share  each  of  Series  A  and  Series  B  preferred  stock,  each  of  which  was
automatically redeemed in 2016 and may not be reissued), one share of special stock and 40,000,000 shares of blank-check preferred stock.
The share of special stock was issued and sold to Third Avenue Trust, on behalf of Third Avenue Real Estate Value Fund ("Third Avenue"),
and enables Third Avenue or its affiliated designee to elect one member of the Board of Directors.

NOTE 13 – STOCK-BASED COMPENSATION

Stock Incentive Plan

We adopted the Trinity Place Holdings Inc. 2015 Stock Incentive Plan (the “SIP”), effective September 9, 2015. Prior to the adoption of the
SIP, we granted restricted stock units (“RSUs”) to our executive officers and employees pursuant to individual agreements. The SIP, which
has a ten-year term, authorizes (i) stock options that do not qualify as incentive stock options under Section 422 of the Code, or NQSOs,
(ii) stock appreciation rights, (iii) shares of restricted and unrestricted common stock, and (iv) RSUs. The exercise price of stock options will
be determined by the compensation committee, but may not be less than 100% of the fair market value of the shares of common stock on the
date of grant. To date, no stock options have been granted under the SIP. The SIP initially authorized the issuance of up to 800,000 shares of
common stock. In June 2019, our stockholders approved an amendment and restatement of the SIP, including an increase to the number of
shares of common stock available for awards under the SIP by 1,000,000 shares and in June 2021, our stockholders approved an increase to
the number of shares of common stock available for awards under the SIP by 1,500,000 shares. Our SIP activity as of December 31, 2022 and
2021 was as follows:

Balance available, beginning of period
Additional shares approved by stockholders
Granted to employees
Granted to non-employee directors
Deferred under non-employee director's deferral program
Forfeitures by former employees
Balance available, end of period

Restricted Stock Units

Year Ended
December 31, 2022

Year Ended
December 31, 2021

Number of
Shares
1,569,449
-
(333,500)
(86,408)
(152,217)
60,500
1,057,824

$
$
$
$

Weighted
Average Fair
Value at
Grant  Date

-
-
1.84  
1.25  
1.25  
1.68  
-  

Number of
Shares

548,370
1,500,000
(310,000)
(61,167)
(107,754)
—
1,569,449

$
$
$

Weighted
Average Fair
Value at
Grant Date

-
-
1.25
1.77
1.77
-
-

We grant RSUs to certain executive officers and employees as part of compensation. These grants generally have vesting dates ranging from
immediate vest at grant date to three years, with a distribution of shares at various dates ranging from the time of vesting up to seven years
after vesting. Shares that are forfeited are added back into the pool of shares available under the SIP, and any recorded expense related to
forfeited shares are reversed in the year of forfeiture.

During the year ended December 31, 2022, we granted 333,500 RSUs to certain employees. These RSUs vest and settle at various times over
a two or three year period, subject to each employee’s continued employment. Approximately $340,000 in stock-based compensation expense
related  to  these  shares  was  amortized  during  the  year  ended  December  31,  2022,  of  which  approximately  $29,000  was  capitalized  into
residential  condominium  units  for  sale  with  the  remaining  net  amount  recognized  in  the  consolidated  statement  of  operations  and
comprehensive loss.

Total  stock-based  compensation  for  the  years  ended  December  31,  2022,  2021  and  2020  totaled  $507,000,  $604,000  and  $1.0  million,
 respectively, of which approximate $44,000, $127,000 and $305,000, respectively, was  capitalized as part of residential condominium units
for sale with the remaining net amount recognized in the consolidated statements of operations and comprehensive (loss) income.

F-25

    
    
    
    
 
 
 
 
 
 
Table of Contents

Non-vested at beginning of period
Granted RSUs
Vested
Forfeited by former employees
Non-vested at end of period

Year Ended
December 31, 2022

Year Ended
December 31, 2021

Number of  
Shares

551,083
333,500
(296,084)
(60,500)
527,999

$
$
$
$
$

Weighted
Average Fair
Value at Grant
Date

2.14  
1.84  
2.22  
1.68  
1.80  

Number of
Shares

469,000
310,000
(227,917)
—
551,083

$
$
$
$
$

Weighted
Average Fair
Value at Grant
Date

3.43  
1.25  
3.59  
—
2.14  

As of December 31, 2022, there was approximately $213,000 of total unrecognized compensation expense related to unvested RSUs, which
is expected to be recognized through December 2024.

During the year ended December 31, 2022, we issued 366,099 shares of common stock to employees and executive officers to settle vested
RSUs  from  previous  RSU  grants.  In  connection  with  those  transactions,  we  repurchased  171,196  shares  to  provide  for  the  employees’
withholding tax liabilities.  

During the year ended December 31, 2022, we issued 86,408 shares of common stock to non-employee directors who received a portion of
their annual compensation in shares of the Company’s common stock.  

Director Deferral Plan

Our  Non-Employee  Director’s  Deferral  Program  (the  “Deferral  Program”),  as  amended  in  December  2018,  allows  our  non-employee
directors  to  elect  to  receive  the  cash  portion  of  their  annual  compensation  in  shares  of  the  Company’s  common  stock,  as  well  as  to  defer
receipt  of  the  portion  of  their  annual  board  compensation  that  is  paid  in  equity.  Any  deferred  amounts  are  paid  under  the  SIP  (as  is  non-
employee directors’ annual equity compensation that is not deferred). Compensation deferred under the Deferral Program is reflected by the
grant of stock units equal to the number of shares that would have been received absent a deferral election. The stock units, which are fully
vested at grant, generally will be settled under the SIP for an equal number of shares of common stock within 10 days after the participant
ceases to be a director. In the event that we distribute dividends, each participant shall receive a number of additional stock units (including
fractional  stock  units)  equal  to  the  quotient  of  (i)  the  aggregate  amount  of  the  dividend  that  the  participant  would  have  received  had  all
outstanding stock units been shares of common stock divided by (ii) the closing price of a share of common stock on the date the dividend
was issued.

As of December 31, 2022 and 2021 a total of 437,170 and 284,913 stock units, respectively, have been deferred under the Deferral Program.

NOTE 14 – INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

We owned a 50% interest in a joint venture (the “Berkley JV”) formed to acquire and operate The Berkley, a 95-unit multi-family property.
 In December 2016, the Berkley JV closed on the acquisition of The Berkley for a purchase price of $68.885 million. On February 28, 2020,
in connection with a refinancing, the Berkley JV repaid the Berkley Loan in full and replaced it 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.   We  and  our  joint
venture partner were joint and several recourse carve-out guarantors under the New Berkley Loan. In October 2021, we entered into a loan
agreement with our joint venture partner (see Note 11 – Loans Payable and Secured Line of Credit – The Berkley Partner Loan),  which was
repaid  in  full  when  this  property  was  sold  in  April  2022  for  $70.8  million.  In  connection  with  the  sale  of  the  property,  the  Berkley  JV
recognized a gain on sale of approximately $9.0 million as well as a gain of $2.0 million upon settlement of the underlying interest rate swap.

As  of  December  31,  2022  we  owned  a  10%  interest  in  the  250  North  10th  JV  formed  to  acquire  and  operate  250  North  10th,  a  234-unit
apartment  building  in  Williamsburg,  Brooklyn,  New  York.  On  January  15,  2020,  the  250  North  10th  JV  closed  on  the  acquisition  of  the
property 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. 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.  Our share of the equity totaling
approximately $5.9 million was funded through the Partner Loan from our joint venture partner. 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.   As of December 31,
2022, the net carrying amount of our investment in this entity was approximately $4.4 million and our maximum exposure to

F-26

    
    
    
    
    
 
 
 
 
 
 
Table of Contents

loss in this entity is limited to the carrying amount of our investment.  We sold our interest in this joint venture to our joint venture partner in
February 2023.

As  we  do  not  control  the  250  North  10th  JV  (and  did  not  control  The  Berkley  JV),  we  account  for  these  joint  ventures  under  the  equity
method of accounting. We entered into an interest rate swap on February 28, 2020, whereby we recognized our share of the fair value liability
of  approximately  $77,000  of  income  and  $77,000  of  loss  for  the  year  ended  December  31,  2022  and  2021,  respectively.    The  combined
balance sheets for our unconsolidated joint ventures at December 31, 2022 and 2021 are as follows (dollars in thousands):

December 31, 
2022

December 31, 
2021

ASSETS

Real estate, net
Cash and cash equivalents
Restricted cash
Tenant and other receivables, net
Prepaid expenses and other assets, net
Intangible assets, net

Total assets

LIABILITIES

Mortgages payable, net
Accounts payable and accrued expenses

Total liabilities

MEMBERS’ EQUITY

Members’ equity
Accumulated deficit
Total members’ equity

Total liabilities and members’ equity

Our investments in unconsolidated joint ventures

$

$

$

$

$

113,571
1,345
731
197
2,185
9,047
127,076

80,495
1,507
82,002

48,677
(3,603)
45,074

127,076

4,386

$

$

$

$

$

164,143
1,244
891
225
315
21,527
188,345

112,934
1,849
114,783

87,654
(14,092)
73,562

188,345

17,938

F-27

    
   
  
 
 
 
 
 
 
 
 
 
 
 
  
 
  
 
 
 
 
 
  
 
  
 
 
 
 
 
 
Table of Contents

The combined statements of operations for the unconsolidated joint ventures through the date of sale for the years ended December 31, 2022,
2021, and 2020 are as follows (dollars in thousands):

For the Year Ended
December 31, 
2022

For the Year Ended
December 31, 
2021

For the Year Ended
December 31, 
2020

$

11,383

$

12,679

$

Revenues

Rental revenues

Total revenues

Operating Expenses

Property operating expenses
Real estate taxes
Amortization
Depreciation

Total operating expenses

   Gain on sale of real estate

Operating income (loss)

Gain on sale of interest rate swap
Interest expense
Interest expense - amortization of deferred finance costs
Interest income (expense) - change in fair market value of
interest rate swap

Net income (loss)

Our equity in net income (loss) from unconsolidated joint
ventures

NOTE 15 – SUBSEQUENT EVENTS

$

$

11,383

3,596
72
1,974
3,032

8,674

8,981

11,690

2,005
(3,138)
(221)

153

10,489

5,294

$

$

12,679

4,065
100
2,479
3,937

10,581

—

2,098

—
(3,806)
(289)

(153)

(2,150)

(555)

$

$

12,747

12,747

3,605
94
5,676
3,833

13,208

—

(461)

—
(3,780)
(1,881)

—

(6,122)

(1,571)

In  February  2023,  we  sold  our  interest  in  250  N  10th  Avenue  to  our  joint  venture  partner  resulting  in  net  proceeds  of  approximately  $1.2
million after repayment of our Partner Loan and release from the mortgage guaranty.

Our secured line of credit, which was scheduled to mature on March 22, 2023, had its maturity date extended to May 22, 2023.  The Paramus
property purchase and sale agreement, which was subject to site plan approval, was terminated by the buyer in January 2023.  The Company
is in discussions with the lender regarding a further extension.

Other than as disclosed above and elsewhere in these consolidated financial statements, there were no subsequent events requiring adjustment
to, or disclosure in, the consolidated financial statements.

F-28

    
    
    
 
   
   
  
 
 
 
 
  
 
  
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents

Schedule III - Consolidated Real Estate and Accumulated Depreciation
(dollars in thousands)

Property
Description

Brooklyn, New
York

Paramus, NJ

Initial Cost

Amounts at which Carried at December 31, 2022

    Encumbrances (1)    Improvements    Development    

Land and
Land

Real Estate
Under

Building,

Cost

Building and   Capitalized
Subsequent
to
    Acquisition    

Tenant
Improvements
(2)

Building,
Building and
Tenant
Improvements
  (2)

Real Estate
Under
    Development    

Land

Building,
Building and
Tenant
Improvements
(2)

Total

Accumulated
     Depreciation     

Date of
Acquisition
(A) / Construction
(C)

59,650

9,750

27,939

908

—  

42,177

—  

3,647

—

—

249

6,136

27,939

908

—  

42,426

—  

9,783

70,365

10,691

7,456  

2018 (A) / 2017(C)

8,949  

1980 (A) / 1984(C)

$

69,400

$

28,847

$

— $

45,824

$

— $

6,385

$

28,847

$

— $

52,209

$

81,056

$

16,405

(1) Encumbrances are net of deferred finance costs of approximately $350,000.

(2) Depreciation on buildings and improvements reflected in the consolidated statements of operations and comprehensive (loss) income is

calculated on the straight-line basis over estimated useful lives of 10 to 39 years.

(a) Reconciliation of Total Real Estate Properties:

The following table reconciles the activity for the real estate properties for the periods reported (dollars in thousands):

Year Ended
December 31, 
2022

Year Ended
December 31, 
2021

Balance at beginning of period
Additions
Balance at end of period

$

$

80,963
93
81,056

$

$

80,908
55
80,963

The aggregate cost of land, building and improvements, before depreciation, for federal income tax purposes at December 31, 2022 and
2021 was $81.0 million (unaudited) and $81.0 million (unaudited), respectively.

(b) Reconciliation of Accumulated Depreciation:

The following table reconciles the accumulated depreciation for the periods reported (dollars in thousands):

Balance at beginning of period
Depreciation related to real estate
Balance at end of period

Year Ended
December 31, 
2022

Year Ended
December 31, 
2021

$

$

13,629
2,776
16,405

$

$

10,868
2,761
13,629

F-29

    
    
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
    
 
 
    
    
 
Exhibit 10.17

EXECUTION VERSION

AMENDMENT NO. 5 TO CREDIT AGREEMENT

This  AMENDMENT  NO.  5  TO  CREDIT  AGREEMENT  (this  “Amendment”)  is  entered  into  as  of
November  30,  2022,  among  TRINITY  PLACE  HOLDINGS  INC.,  a  Delaware  corporation,  as  Borrower  (the
“Borrower”),  each  Subsidiary  of  the  Borrower  listed  on  the  signature  pages  hereto,  as  a  Guarantor,  THE
LENDERS PARTY HERETO and TPHS LENDER LLC, as administrative agent (together with its permitted
successors in such capacity, the “Administrative Agent”). Unless otherwise defined herein, each capitalized term
used  in  this  Amendment  (including  the  recitals)  and  not  defined  herein  shall  be  defined  in  accordance  with  the
Credit Agreement.

RECITALS:

WHEREAS,  Borrower,  each  Subsidiary  of  the  Borrower  listed  on  the  signature  pages  hereto,  the
Administrative Agent and the Lenders are parties to that certain Credit Agreement, dated as of December 19, 2019
(as  (i)  amended  by  that  certain  Amendment  No.  1  to  Credit  Agreement,  dated  as  of  January  30,  2020,  by  and
between Borrower, the Administrative Agent and the Initial Lender, (ii) amended by that certain letter, dated as of
January 30, 2020, from Borrower as consented to by the Initial Lender and acknowledged by the Administrative
Agent, (iii) amended by that certain Amendment No. 2 to Credit Agreement, dated as of December 22, 2020, by
and between Borrower, the Administrative Agent and the Initial Lender, (iv) amended by that certain Amendment
No. 3 to Credit Agreement, dated as of October 22, 2021, by and between Borrower, the Administrative Agent
and  the  Initial  Lender  (the  “Third  Amendment”),  (v)  amended  by  that  certain  Amendment  No.  4  to  Credit
Agreement, dated as of November 10, 2021, by and between Borrower, the Administrative Agent and the Initial
Lender, and (vi) as further amended, restated, supplemented or otherwise modified from time to time, the “Credit
Agreement”); and

WHEREAS,  the  Borrower,  the  Lenders  and  the  Administrative  Agent  desire  to  amend  the  Credit

Agreement in accordance with the terms of this Amendment.

WHEREAS,  in  consideration  of  the  promises  and  the  mutual  agreements  set  forth  herein  and  for  other
good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the parties hereto
hereby agree as follows:

SECTION 1 AMENDMENTS TO CREDIT AGREEMENT

1.

Effective as of the Amendment No. 5 Effective Date (as defined below):

1.1.
following:

Section  5.04(c)  of  the  Credit  Agreement  is  hereby  deleted  in  its  entirety  and  replaced  with  the

“(c)

Intentionally Omitted.”

1.2.

The  Form  of  Compliance  Certificate  attached  as  Exhibit  C  to  the  Credit  Agreement  is  hereby

amended by deleting paragraph 7 therefrom.

SECTION 2 MISCELLANEOUS

2.1.

Conditions to Effectiveness of this Amendment.  This Amendment (including, without limitation,
the amendments to the Credit Agreement described in Section 1 hereof), shall become effective upon receipt by
the Administrative Agent of this Agreement, duly executed and delivered by each applicable Loan Party and each
other Person party thereto (the “Amendment No. 5 Effective Date”).

    
 
2.2.

Representations and Warranties.  To induce the other parties hereto to enter into this Amendment,
each  Loan  Party  represents  and  warrants  to  the  Administrative  Agent  and  each  of  the  Lenders  that,  as  of  the
Amendment No. 5 Effective Date and immediately after giving effect to this Amendment:

(a) This  Amendment  has  been  duly  executed  and  delivered  by  each  Loan  Party,  and  constitutes  the
legal, valid and binding obligation of such Loan Party, enforceable against such Loan Party, in accordance with
its  terms,  except  to  the  extent  that  the  enforceability  may  be  limited  by  applicable  bankruptcy,  insolvency,
reorganization, moratorium or other similar laws generally affecting creditors’ rights and by equitable principles
(regardless of whether enforcement is sought in equity or at law).  The Credit Agreement, as amended by this
Amendment,  constitutes  the  legal,  valid  and  binding  obligation  of  each  Loan  Party,  enforceable  against  such
Loan  Party,  in  accordance  with  its  terms,  except  to  the  extent  that  the  enforceability  may  be  limited  by
applicable  bankruptcy,  insolvency,  reorganization,  moratorium  or  other  similar  laws  generally  affecting
creditors’ rights and by equitable principles (regardless of whether enforcement is sought in equity or at law).

(b) The  execution  and  delivery  by  each  Loan  Party  of  this  Amendment,  and  the  performance  of  its
obligations  hereunder  and  the  other  transactions  contemplated  by  this  Amendment,  are  within  the  corporate,
limited liability company or partnership powers of such Loan Party, have been duly authorized by all necessary
corporate, limited liability company or partnership action, and do not (i) contravene Organization Documents of
such Loan Party, (ii) violate any law, rule, regulation (including, without limitation, Regulation X of the Board
of Governors of the Federal Reserve System), order, writ, judgment, injunction, decree, determination or award,
(iii) conflict with or result in the breach of, or constitute a default under, any Material Contract, loan agreement,
indenture, mortgage, deed of trust, lease or other instrument binding on or affecting any Loan Party, any of its
Subsidiaries or any of their properties or (iv) except for the Liens created under the Loan Documents, result in
or require the creation or imposition of any Lien upon or with respect to any of the properties of any Loan Party
or  any  of  its  Subsidiaries.    No  Loan  Party  or  any  of  its  Subsidiaries  is  in  violation  of  any  such  law,  rule,
regulation, order, writ, judgment, injunction, decree, determination or award or in breach of any such contract,
loan agreement, indenture, mortgage, deed of trust, lease or other instrument, the violation or breach of which
could reasonably be expected to result in a Material Adverse Effect.

(c) The  representations  and  warranties  of  each  Loan  Party  contained  in  Article  IV  of  the  Credit
Agreement  as  amended  by  this  Amendment,  and  the  representations  and  warranties  in  each  other  Loan
Document are true and correct in all material respects (except to the extent that any representation or warranty
that  is  qualified  by  materiality  shall  be  true  and  correct  in  all  respects)  on  and  as  of  the  Amendment  No.  5
Effective Date, except to the extent that such representations and warranties specifically refer to an earlier date,
in which case they shall be true and correct in all material respects (or, if qualified by materiality, in all respects)
as of such earlier date, except to the extent that failure of a representation or warranty to be true and correct does
not result from a breach of a covenant under the Credit Agreement, and except that for purposes of Section 3.02
of  the  Credit  Agreement,  the  representations  and  warranties  contained  in  Section  4.01(g)  of  the  Credit
Agreement shall be deemed to refer to the most recent statements furnished pursuant to subsections (b) and (c),
respectively, of Section 5.03 of the Credit Agreement and the items listed on any schedule shall be reasonably
acceptable to the Required Lenders.

(d) No Default or Event of Default has occurred or is continuing under the Credit Agreement.

2.3

Acknowledgments  and  Affirmations.    Each  Loan  Party  hereby  acknowledges  the  terms  of  this
Amendment and confirms and reaffirms, as of the date hereof, (i) the covenants and agreements contained in each
Loan Document to which it is a party, including, in each case, such covenants and

-2-

agreements  as  in  effect  immediately  after  giving  effect  to  this  Amendment  and  the  transactions  contemplated
hereby and thereby, (ii) to the extent applicable, its guarantee of the Obligations and (iii) its grant of Liens on the
Collateral  to  secure  the  Obligations  pursuant  to  the  Security  Agreement;  provided  that,  on  and  after  the
effectiveness  of  this  Amendment,  each  reference  in  the  Security  Agreement  and  in  each  of  the  other  Loan
Documents  to  “the  Credit  Agreement”,  “thereunder”,  “thereof”  or  words  of  like  import  shall  mean  and  be  a
reference  to  the  Credit  Agreement,  as  amended  hereby.    Except  as  herein  otherwise  specifically  provided,  all
provisions  of  the  Credit  Agreement  shall  remain  in  full  force  and  effect  and  be  unaffected  hereby.    This
Amendment is a Loan Document.  Each Loan Party, the Administrative Agent and each Lender acknowledges and
affirms that no Lender has made (and Borrower has not requested) an Incremental Term Advance pursuant to the
Credit Agreement.

2.4

Counterparts; Integration. This Amendment may be executed by one or more of the parties to this
Amendment on any number of separate counterparts, and all of said counterparts taken together shall be deemed
to constitute one and the same instrument.  This Amendment together with the Credit Agreement and the other
Loan  Documents,  constitute  the  entire  agreement  among  the  parties  hereto  and  thereto  regarding  the  subject
matter hereof and thereof and supersede all prior agreements and understandings, oral or written, regarding such
subject matter.  Delivery of an executed counterpart to this Amendment or any other Loan Document by facsimile
transmission or by electronic mail shall be as effective as delivery of a manually executed counterpart hereof.

2.5

Jurisdiction, Etc.; Governing Law.  Sections 9.14 (Jurisdiction, Etc.) and 9.15 (Governing Law) of

the Credit Agreement are hereby incorporated by reference into this Amendment, mutatis mutandis.

2.6

Severability.  Any provision of this Amendment held to be invalid, illegal or unenforceable in any
jurisdiction  shall,  as  to  such  jurisdiction,  be  ineffective  to  the  extent  of  such  invalidity,  illegality  or
unenforceability without affecting the validity, legality and enforceability of the remaining provisions thereof; and
the invalidity of a particular provision in a particular jurisdiction shall not invalidate such provision in any other
jurisdiction.

2.7

Payment of Expenses.  The Borrower agrees to pay and reimburse, pursuant to Section 9.04 of the
Credit Agreement, the Administrative Agent for all of its reasonable out-of-pocket costs and expenses incurred in
connection with this Amendment.

2.8

Effect  of  Amendment.    Except  as  expressly  set  forth  herein,  this  Amendment  shall  not  by
implication or otherwise limit, impair, constitute a waiver of, or otherwise affect the rights and remedies of the
Lenders, the Administrative Agent, the Borrower or the Guarantors under the Credit Agreement or any other Loan
Document, and, except as expressly set forth herein, shall not alter, modify, amend or in any way affect any of the
other  terms,  conditions,  obligations,  covenants  or  agreements  contained  in  the  Credit  Agreement  or  any  other
Loan Document, all of which are ratified and affirmed in all respects and shall continue in full force and effect.
 Nothing herein shall be deemed to entitle any Person to a consent to, or a waiver, amendment, modification or
other  change  of,  any  of  the  terms,  conditions,  obligations,  covenants  or  agreements  contained  in  the  Credit
Agreement or any other Loan Document in similar or different circumstances.  This Amendment shall apply and
be effective only with respect to the provisions amended herein of the Credit Agreement.  Upon the effectiveness
of this Amendment, each reference in the Credit Agreement to “this Agreement,” “hereunder,” “hereof,” “herein”
or words of similar import shall mean and be a reference to the Credit Agreement as amended by this Amendment
and  each  reference  in  any  other  Loan  Document  shall  mean  the  Credit  Agreement  as  amended  hereby.    This
Amendment shall constitute a Loan Document.

-3-

2.9

Release  of  Claims. 

  Each  Loan  Party  hereby  releases,  acquits  and  forever  discharges
Administrative  Agent  and  each  of  the  Lenders  (collectively,  the  “Lender  Parties”)  from  any  and  all  claims,
demands, debts, actions, causes of action, suits, defenses, offsets against the Indebtedness and Obligations of the
Loan Parties and liabilities of any kind or character whatsoever, known or unknown, suspected or unsuspected, in
contract or in tort, at law or in equity, including without limitation, such claims and defenses as fraud, mistake,
duress, usury and any other claim of so-called “lender liability”, which the Loan Parties ever had, now have or
might hereafter have against the Lender Parties, jointly or severally, for or by reason of any matter, cause or thing
whatsoever occurring prior to the date hereof in respect of (i) the Lender Parties’ administration of the Facility and
the  Loans,  (ii)  the  Loan  Documents,  (iii)  this  Agreement,  (iv)  the  Collateral  and  (v)  the  Indebtedness  and
Obligations of the Loan Parties.

2.10 Replacement  of  Administrative  Agent.    Borrower  and  each  Subsidiary  of  the  Borrower  listed  on
the signature pages hereto hereby acknowledges that effective as of August 31, 2022, TPHS Lender LLC has been
appointed as administrative agent under the Credit Agreement.

[Signature pages follow.]

-4-

IN WITNESS WHEREOF,  this  Amendment  has  been  duly  executed  and  delivered  as  of  the  date  first

above written.

TRINITY PLACE HOLDINGS INC., as Borrower

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

TPH 250 N 10 INVESTOR LLC, as a Guarantor

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

TPH 223 N 8TH INVESTOR LLC, as a Guarantor

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

TPHGREENWICH HOLDINGS LLC, as a Guarantor

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

Signature Page to Amendment No. 5 to Credit Agreement

TPH IP LLC, as a Guarantor

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

FILENE’S BASEMENT, LLC, as a Guarantor

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

TPH MERRICK LLC, as a Guarantor

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

TPH 470 4TH AVENUE INVESTOR LLC, as a
Guarantor

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

Signature Page to Amendment No. 5 to Credit Agreement

TPHS LENDER LLC, as Administrative Agent

By: Midtown Acquisitions GP LLC, its Manager

By: /s/ Joshua D. Morris

Name:Joshua D. Morris
Title: Manager

Signature Page to Amendment No. 5 to Credit Agreement

TPHS LENDER LLC, as Initial Lender

By: Midtown Acquisitions GP LLC, its Manager

By: /s/ Joshua D. Morris

Name:Joshua D. Morris
Title: Manager

Signature Page to Amendment No. 5 to Credit Agreement

Exhibit 10.23

EXECUTION VERSION

FIRST AMENDMENT TO AMENDED AND RESTATED MEZZANINE LOAN AGREEMENT AND
LOAN DOCUMENTS

THIS  FIRST  AMENDMENT  TO  AMENDED  AND  RESTATED  MEZZANINE  LOAN
AGREEMENT  AND  LOAN  DOCUMENTS  (this  “Amendment”)  is  dated  as  of  November  30,  2022  (the
“Amendment Execution Date”), but effective as of September 28, 2022 (the “Amendment Effective Date”), by
and  among  TPHS  LENDER  II  LLC,  a  Delaware  limited  liability  company,  with  an  address  at  520  Madison
Avenue, 30th Floor, New York, New York 10022 (together with its successors and/or assigns, “Lender”), TPHS
LENDER II LLC,  a  Delaware  limited  liability  company,  with  an  address  at  520  Madison  Avenue,  30th  Floor,
New York, New York 10022, as administrative agent (together with its successors and/or assigns in such capacity,
the “Administrative Agent”) for the benefit of Lender, TPHGREENWICH SUBORDINATE MEZZ LLC,  a
Delaware limited liability company with an address at c/o Trinity Place Holdings Inc., 340 Madison Avenue, 3rd
Floor,  Suite  3C,  New  York,  New  York  10173  (“Borrower”),  TPHGREENWICH  MEZZ  LLC,  a  Delaware
limited liability company with an address at c/o Trinity Place Holdings Inc., 340 Madison Avenue, 3rd Floor, Suite
3C, New York, New York 10173 (“Additional Pledgor”) and, solely for purposes of Sections 5, 7(b), 8, 9 and 10
hereof,  TRINITY  PLACE  HOLDINGS  INC.,  a  Delaware  corporation,  having  an  address  at  340  Madison
Avenue, 3rd Floor, Suite 3C, New York, New York 10173 (“Guarantor”).

R E C I T A L S:

A.

Pursuant to that certain Amended and Restated Mezzanine Loan Agreement (as amended, restated,
supplemented or otherwise modified from time to time prior to the date hereof, the “Original Loan Agreement”),
dated  as  of  October  22,  2021  (the  “Closing  Date”),  among  Borrower,  Additional  Pledgor  Lender  and
Administrative Agent, Lender  made  a  mezzanine  loan  in  the  principal  amount  of  Thirty  Million  Two  Hundred
Seventy Thousand Seven Hundred Eighty-Nine and 73/100 Dollars ($30,270,789.73) (the “Loan”), which Loan is
evidenced by that certain Amended and Restated Mezzanine Promissory Note, dated as of October 22, 2021, in
the principal amount of $30,270,789.73 (as the same may be amended, restated, replaced (whether by one or more
replacement  notes),  supplemented,  renewed,  extended  or  otherwise  modified  from  time  to  time,  the  “Note”).
Capitalized  terms  used  but  not  defined  herein  shall  have  the  meanings  ascribed  thereto  in  the  Original  Loan
Agreement (as amended pursuant to this Amendment).

B.

The  Loan  is  secured,  inter  alia,  by  (i)  that  certain  Pledge  and  Security  Agreement  dated  as  of
December  22,  2020,  from  Borrower  for  the  benefit  of  Administrative  Agent  (for  the  benefit  of  Lender),  as
amended by that certain Omnibus Amendment, dated as of October 22, 2021, by and among Borrower, Additional
Pledgor,  Lender  and  Administrative  Agent  and  (ii)  that  certain  Pledge  and  Security  Agreement,  dated  as  of
October 22, 2021, from Additional Pledgor for the benefit of Administrative Agent (for the benefit of Lender).

C.

Prior  to  the  date  hereof,  Mortgage  Borrower  has  requested,  and  Mortgage  Lender  has  funded,
certain  Advances  (as  defined  in  the  Mortgage  Loan  Agreement)  in  order  for  Mortgage  Borrower  to  make  the
“Termination  Payment”  (as  such  term  is  defined  in  the  Transit  Improvement  Agreement,  as  amended  by  that
certain First Amendment to Transit Improvement Agreement, dated March 28, 2019, and by that certain Second
Amendment to Transit Improvement Agreement, dated September 15, 2022 (the Transit Improvement Agreement,
as amended, the “Amended TIA”) to the MTA (the “Termination Payment Funding”), and, by that certain letter
dated  of  October  27,  2022,  the  MTA  has  confirmed  that  the  Amended  TIA  and  all  of  Mortgage  Borrower’s
obligations  thereunder  have  been  terminated  (except  to  the  extent  any  liabilities  or  obligations  of  Mortgage
Borrower under the Amended TIA shall survive such termination).

D.

In  consideration  of  the  foregoing  and  certain  other  accommodations  requested  by  Borrower,  the
parties now desire to amend the Original Loan Agreement and the Loan Documents on the terms and conditions
set forth in this Amendment.

NOW  THEREFORE,  in  consideration  of  the  foregoing  recitals,  the  mutual  covenants  and  agreements
contained herein, and for other good and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties agree as follows:

1.

Conditions Precedent.  Administrative Agent’s and Lender’s execution of this Amendment shall be
conditioned upon satisfaction of the following condition precedents, as reasonably determined by Administrative
Agent:

(a)

Execution and delivery of this Amendment and all other amendments and/or restatements
of  Loan  Documents  required  in  connection  herewith  by  Borrower,  Additional  Pledgor,  Guarantor,  Lender  and
Administrative Agent;

(b)

All  fees  and  expenses  payable  to  Administrative  Agent  and  Lender  pursuant  to  the
Original Loan Agreement and the other Loan Documents, including reasonable out-of-pocket expenses incurred
by Administrative Agent in connection with this Amendment shall have been paid by Borrower to Administrative
Agent, in full;

(c)

All payments on the Loan, as modified by this Amendment are current in accordance with

the terms, provisions, covenants and conditions of this Amendment and the other Loan Documents;

(d)

Administrative  Agent  shall  have  approved  and  received  a  fully-executed  Mortgage  Loan

Amendment (as hereinafter defined); and

(e)

Administrative  Agent  shall  have  approved  the  updated  budget  for  the  Project  attached

hereto as Exhibit A (the “Updated Approved Budget”).

2.

MTA Work. As a result of the Termination Payment Funding made pursuant to and in accordance
with  the  Updated  Approved  Budget,  Administrative  Agent,  Lender,  Additional  Pledgor  and  Borrower  hereby
acknowledge  and  agree  that  from  and  after  the  date  hereof,  all  obligations  of  Mortgage  Borrower  under  the
Amended TIA or otherwise in connection with the MTA Work have been satisfied in full and Mortgage Borrower
shall have no further

-2-

obligations under the Mortgage Loan Documents or the Loan Documents in respect thereof (except to the extent
any liabilities or obligations of Mortgage Borrower under the Amended TIA shall survive such termination). Any
and all references to “Transit Improvement Agreement” and “MTA Work” under the Loan Documents (including,
but not limited to, the Completion Guaranty) shall be deemed to be of no further force and effect.

3.

Amendments to Original Loan Agreement.

(a)

Existing Definitions.  Section 1.1 of the Original Loan Agreement is hereby amended by

deleting the definitions of “Completion Date” and replacing such definition with the following:

“Completion Date” shall mean September 29, 2023.

(b)

New  Definitions.    The  Original  Loan  Agreement  is  hereby  amended  by  adding  the

following definitions in alphabetical order to Section 1.1 of the Original Loan Agreement:

“Amendment Execution Date” shall mean November 30, 2022.

“Quarterly Sales Hurdle” is defined in Section 2.7(f).

“Quarterly Sales Hurdle Shortfall Payment” is defined in Section 2.7(f).

“Sales  Hurdle  Period”  shall  mean  each  period  commencing  on  the  first  calendar  day  of  a
calendar quarter and ending on (and including) the last day of such calendar quarter, provided that
it  is  agreed  and  acknowledged  by  Lender  and  Borrower  that  the  first  Sales  Hurdle  Period  shall
commence on the Amendment Execution Date and expire on March 31, 2023.

“Sales Hurdle Surplus Amount” is defined in Section 2.7(f).

“Sales Hurdle Threshold Amount” is defined in Section 2.7(f).

(c)

Section  2.7(e)  of  the  Original  Loan  Agreement  is  hereby  deleted  in  its  entirety  and

replaced with the folliwng:

“(e)

Intentionally Omitted.”

(d)

Section 2.7 of the Original Loan Agreement is hereby amended by inserting the following

as a new clause (f):

“(f)

Commencing  on  April  3,  2023,  and  on  each  subsequent  Payment  Date  thereafter
immediately  following  the  expiration  of  a  Sales  Hurdle  Period,  Borrower  shall,  or  shall  have
caused Mortgage Borrower, during the immediately preceding Sales Hurdle Period, to consummate
the sale of Residential Units or the Retail Unit (i.e., fee title to such Condominium Units shall have
been conveyed to the applicable Residential Unit Purchasers or the purchaser of the Retail Unit) in

-3-

accordance  with  this  Agreement  and  the  Mortgage  Loan  Agreement  such  that  proceeds  applied
pursuant  to  and  in  accordance  with  Section  2.7  hereof  and  Section  2.7  of  the  Mortgage  Loan
Agreement result in an amount of at least $7,500,000.00 (the “Sales Hurdle Threshold Amount”)
to be applied towards the repayment of the Mortgage Loan (the “Quarterly Sales Hurdle”)  and,
after  the  payment  in  full  of  the  Mortgage  Loan,  towards  the  repayment  of  the  Loan.  For  the
avoidance  of  doubt,  Exhibit  B  attached  hereto  sets  forth,  for  each  Sales  Hurdle  Period,  the
cumulative principal amount that is required to have been repaid at the end of each Sales Hurdle
Period.  In the event that Mortgage Borrower has not timely satisfied the Quarterly Sales Hurdle by
the expiration of the applicable Sales Hurdles Period, Borrower shall be required, on or prior to the
first Business Day to occur after such Sales Hurdles Period, to make, or cause Mortgage Borrower
to make, a partial prepayment of the Mortgage Loan (and, after the payment in full of the Mortgage
Loan,  the  Loan)  in  accordance  with  the  terms  of  Section  2.5  of  the  Loan  Agreement  and  the
Mortgage Loan Agreement, as applicable, in an amount equal to the difference between the Sales
Hurdle  Threshold  Amount  and  the  aggregate  Residential  Net  Unit  Net  Sales  Proceeds  and  the
Retail  Net  Unit  Sales  Proceeds  applied  towards  the  repayment  of  the  Loan  during  the  applicable
Sales  Hurdle  Period  (such  payment,  a  “Quarterly  Sales  Hurdle  Shortfall  Payment”).
Notwithstanding the foregoing, to the extent that Borrower shall have caused, or caused Mortgage
Borrower  to  cause,  the  sale  of  Residential  Units  with  an  aggregate  Residential  Unit  Net  Sales
Proceeds and/or the sale of the Retail Unit with Retail Unit Net Sales Proceeds in excess, in the
aggregate, of the Sales Hurdle Threshold Amount and applied the same towards the repayment of
the  Mortgage  Loan  or  the  Loan,  as  applicable  (any  excess  amounts  above  the  Sales  Hurdle
Threshold Amount is referred to herein as the “Sales Hurdle Surplus Amount”),  then  the  Sales
Hurdle  Threshold  Amount(s)  required  to  satisfy  the  Quarterly  Sales  Hurdle(s)  for  the  next
succeeding Sales Hurdle Period or Sales Hurdle Periods, as applicable, shall be reduced dollar-for-
dollar by such Sales Hurdle Surplus Amount.”

(e)

Section  2.9(a)  of  the  Original  Loan  Agreement  is  hereby  deleted  in  its  entirety  and

replaced with the following:

“(a)

Borrower  shall  cause  Mortgage  Borrower  to  comply  with  the  obligations  of
Mortgage  Borrower  set  forth  in  Sections  2.9,  2.10,  2.11  and  2.13  of  the  Mortgage  Loan
Agreement.”

(f)

Section  4.1(b)  of  the  Original  Loan  Agreement  is  hereby  deleted  in  its  entirety  and

replaced with the following:

“(b)

Borrower  shall  cause  Mortgage  Borrower  to  achieve  each  of  the  following
conditions  on  or  before  the  date  specified  therefor  (each  such  condition  shall  be  referred  to
individually  as  a  “Milestone  Construction  Hurdle”  and  the  corresponding  dates  for  Mortgage
Borrower  to  achieve  such  Milestone  Construction  Hurdle  are  referred  to  individually  as  a
“Milestone

-4-

Deadline”),  it  being  expressly  understood  and  agreed  by  Borrower  that  in  no  event  shall  any
Milestone Deadline be extended due to Force Majeure events.

Milestone Construction Hurdle
(from Construction Timeline)
Substantial Completion and Temporary Certificate(s) of Occupancy for all
Residential Units and the 41st floor Cloud Club amenities (marketing
floor designations)

Milestone Deadline

March 1, 2023

Substantial Completion and Temporary Certificate of Occupancy for the
42nd floor roof deck amenities (marketing floor designations)

June 30, 2023

Temporary Certificate of Occupancy for the 12th floor terrace and dog run
(marketing floor designations)

September 29, 2023

Final Completion

September 29, 2023

1

2

3

4

(g)

Section  9.1(a)(v)  of  the  Original  Loan  Agreement  is  hereby  in  its  entirety  and  replaced

with the following:

“(v)

Borrower shall deliver the following in connection with the sale and marketing of
Residential Units: (A) no later than 5:00 PM EST on the Monday of each week (1) a weekly traffic
report, including a listing of all tours completed, a description of the units viewed and a description
of purchasers, both prospective and under-contract (i.e. cash or financing), (2) a summary of offers
received during the previous week and counter-offers made by Mortgage Borrower, (3) copies of
all  Residential  Unit  Contracts  of  Sale,  (4)  an  updated  closing  schedule,  (5)  any  material
correspondence received by Sales Agent or any Residential Unit Purchaser, (6) any other detailed
material  marketing  and  sales  reports  or  information  not  specified  in  subsections  (1)  through  (5)
above, and (B) no later than 5:00 PM EST on the Monday of every other week, a detailed summary
of deposits and escrow accounts. Any failure of Borrower to provide Lender with the statements,
reports or information required by this Section 9.1(a)(v)  within  ten  (10)  days  following  Lender’s
written request therefor shall constitute an immediate Event of Default.”

(h)

Section 11.1 of the Original Loan Agreement is hereby amended by adding the following

as a new clause (hh):

“(hh)  if  Borrower  shall  fail  to  (or  cause  or  permit  Mortgage  Borrower  to  fail  to)  either
satisfy a Quarterly Sales Hurdle or make the prepayment then required pursuant to Section 2.7(f).”

4.

Omnibus  Modifications.    From  and  after  the  Amendment  Effective  Date,  the  Original  Loan

Agreement and each of the other Loan Documents shall be revised as follows:

-5-

(a)

Loan Agreement References.  All references to the “Agreement” contained in the Original
Loan  Agreement  or  to the “Loan Agreement” contained in any  of  the  other  Loan  Documents,  shall  mean  the
Original  Loan  Agreement,  as  amended  by  this  Amendment,  as  the  same  may  be  further  amended,  restated,
replaced, supplemented or otherwise modified from time to time.

(b)

Loan  Document  References.    All  references  to  any  Loan  Document  contained  in  the
Original Loan Agreement or any of the other Loan Documents shall mean such Loan Document, in each case, as
amended and ratified by this Amendment, and as each such Loan Document may be amended, restated, replaced,
supplemented or otherwise modified from time to time.  All references to the “Loan Documents” contained in
the Original Loan Agreement or any of the other Loan Documents shall mean the Loan Documents, in each case,
as  amended  or  otherwise  modified  by  this  Amendment,  and  as  each  of  the  same  may  be  amended,  restated,
replaced, supplemented or otherwise modified from time to time.

5.

No Further Modification.  Except as expressly set forth in this Amendment, (a) all of the terms and
provisions  of  the  Loan  Documents  shall  remain  unmodified  and  in  full  force  and  effect  and  (b)  the  execution,
delivery  and  effectiveness  of  this  Amendment  shall  not  operate  as  a  waiver  of  any  right,  power  or  remedy  of
Administrative  Agent,  Lender,  Borrower,  Additional  Pledgor  or  Guarantor  under  the  Loan  Documents  or  any
other document, instrument or agreement executed and/or delivered in connection therewith.

6.

Consent to the Mortgage Loan Amendment.   Administrative Agent and Lender hereby consent to
the execution and delivery of that certain First Amendment to the Master Loan Agreement and Loan Documents
among Mortgage Lender, Mortgage Borrower and Guarantor (the “Mortgage Loan Amendment”).

7.

Representations and Warranties.

(a)

Borrower and  Additional  Pledgor  each  hereby  represents  and  warrants  to  Administrative

Agent and Lender as of the date hereof as follows:

(i)

As of November 1, 2022, the outstanding principal balance (including accrued and

unpaid Capitalized PIK) of the Loan was $35,184,194.43.

(ii)

Each  of  Borrower  and  Additional  Pledgor  has,  to  the  extent  applicable,  the  power
and requisite authority to execute, deliver and perform its obligations under this Amendment and any other
document  executed  in  connection  herewith  and,  to  the  extent  applicable,  is  duly  authorized  to,  and  has
taken all action necessary to authorize, execute, deliver and perform its obligations under this Amendment.

(iii)

This  Amendment  constitutes  legal,  valid  and  binding  obligations  of  Borrower  and
Additional  Pledgor  (as  applicable)  enforceable  in  accordance  with  its  terms,  subject  to  applicable
bankruptcy, insolvency and similar laws affecting the rights of creditors generally, and general principles
of equity.

-6-

(iv)

No  consent,  approval,  authorization  or  order  of  any  court  or  Governmental
Authority  or  any  third  party  is  required  in  connection  with  the  execution  and  delivery  by  Borrower  and
Additional Pledgor of this Amendment or to consummate the transactions contemplated hereby, other than
those that have been obtained by Borrower and Additional Pledgor.

(v)

Each of Borrower and Additional Pledgor does not have any defense, off-set, claim,
counterclaim or cause of action of any kind or nature whatsoever against Lender or Administrative Agent
with respect to the Loan or the Loan Documents to which Borrower and Additional Pledgor is a party or
any debt incurred by Borrower pursuant to the Loan Documents.

(vi)

The representations and warranties made by Borrower and Additional Pledgor in the
Original Loan Agreement and the other Loan Documents or otherwise made by Borrower and Additional
Pledgor  in  connection  therewith  are  true  and  correct  in  all  material  respects  as  if  remade  on  the
Amendment Execution Date, except (i) to the extent the subject matter of such representation or warranty
relates to a particular date specified therein, in which case such representation shall be true and correct as
of such specified date, (ii) to the extent such representation or warranty is no longer true as a result of the
passage  of  time  and/or  the  conduct,  acts,  omissions,  events  or  circumstances  that  did  not  result  from  a
Potential Default or Event of Default by Borrower or Additional Pledgor.

(vii) Borrower  has  previously  delivered  to  Administrative  Agent  all  of  the  relevant
formation  and  organizational  documents  of  Borrower,  Additional  Pledgor  and  Guarantor,  and  all  such
formation documents remain in full force and effect and have not been amended or modified in any way
since such documents were delivered to Administrative Agent on the Closing Date.

(b)

Guarantor  hereby  represents  and  warrants  to  Administrative Agent and  Lender  as  of  the

date hereof as follows:

(i)

Guarantor has, to the extent applicable, the power and requisite authority to execute,
deliver and perform its obligations under this Amendment and, to the extent applicable, is duly authorized
to, and has taken all action necessary to authorize, execute, deliver and perform its obligations under this
Amendment.

(ii)

This  Amendment  constitutes  legal,  valid  and  binding  obligations  of  Guarantor
enforceable  in  accordance  with  its  terms,  subject  to  applicable  bankruptcy,  insolvency  and  similar  laws
affecting the rights of creditors generally, and general principles of equity.

(iii)

No  consent,  approval,  authorization  or  order  of  any  court  or  Governmental
Authority or any third party is required in connection with the execution and delivery by Guarantor of this
Amendment  or  to  consummate  the  transactions  contemplated  hereby,  other  than  those  that  have  been
obtained by Guarantor.

-7-

(iv)

Guarantor does not have any defense, off-set, claim, counterclaim or cause of action
of any kind or nature whatsoever against Lender or Administrative Agent with respect to the Loan or the
Loan Documents to which Guarantor is a party.

(v)

The  representations  and  warranties  made  by  Guarantor  in  the  Loan  Documents  or
otherwise  made  by  Guarantor  in  connection  therewith  are  true  and  correct  in  all  material  respects  as  if
remade  on  the  Amendment  Execution  Date,  except  (i)  to  the  extent  the  subject  matter  of  such
representation or warranty relates to a particular date specified therein, in which case such representation
shall be true and correct as of such specified date, (ii) to the extent such representation or warranty is no
longer true as a result of the passage of time and/or the conduct, acts, omissions, events or circumstances
that did not result from a Potential Default or Event of Default by Guarantor.

8.

Reaffirmation  of  Guaranties.    Guarantor  agrees  and  acknowledges  that  the  Recourse  Guaranty
Agreement, Completion Guaranty, Carry Guaranty and Environmental Indemnification Agreement (collectively,
the “Guaranties”), as and to the extent amended by this Amendment, are and shall remain in full force and effect
and  are  enforceable  against  Guarantor  upon  the  terms  and  conditions  set  forth  therein  subject  to  applicable
bankruptcy,  insolvency  and  similar  laws  affecting  the  rights  of  creditors  generally,  and  general  principles  of
equity.    Guarantor  hereby  reaffirms  the  Guaranties,  as  and  to  the  extent  amended  by  this  Amendment,  and  its
liabilities, waivers, agreements, covenants and obligations under the Guaranties, as and to the extent amended by
this  Amendment.    Guarantor  confirms  that  the  applicable  Guaranties,  as  and  to  the  extent  amended  by  this
Amendment, are and shall remain fully enforceable, unimpaired and effective to guaranty the obligations under
the  applicable  Guaranties,  both  before  and  after  the  execution  and  delivery  of  this  Amendment.    Guarantor  has
had the opportunity to review this Amendment and is entering into this Amendment with full knowledge of each
of  the  foregoing.    Guarantor  further  reaffirms  its  respective  obligations  under  the  applicable  Guaranties,  as  and
solely  to  the  extent  amended  by  this  Amendment,  are  separate  and  distinct  from  Borrower’s  and  Additional
Pledgor’s obligations under the other Loan Documents.

9.

Ratification.   The  Original Loan Agreement  and  the  other  Loan  Documents,  as  modified  by  this

Amendment, are hereby ratified and confirmed and shall continue in full force and effect.

10. Waiver and Release.

(a)

Effective  on  the  execution  of  this  Amendment,  Borrower,  Additional  Pledgor  and
Guarantor,  on  their  own  behalf  and  on  behalf  of  each  of  their  respective  past,  present  and  future  predecessors,
successors,  subsidiaries,  parent  entities,  assigns,  shareholders,  partners,  members,  owners,  other  principals,
affiliates,  managers,  and,  with  respect  to  Borrower,  Additional  Pledgor  and  Guarantor  and  each  of  the  other
foregoing entities and individuals, each of their respective predecessors, successors, assigns, and past and present
shareholders,  partners,  members,  owners,  other  principals,  affiliates,  managers,  employees,  officers,  directors,
attorneys,  agents,  other  representatives,  insurers  and  any  other  individuals  and  entities  claiming  or  acting  by,
through, under or in concert with Borrower or Guarantor (collectively, the “Borrower Party Releasors”), hereby
fully and forever release, relinquish, discharge and acquit Administrative

-8-

Agent, Lender and their respective past, present, and future predecessors, successors, subsidiaries, parent entities,
assigns,  participants,  shareholders,  partners,  members,  owners,  other  principals,  affiliates,  managers,  and,  with
respect to each of the foregoing entities and individuals, each of their respective predecessors, successors, assigns,
participants and past and present shareholders, partners, members, owners, other principals, affiliates, managers,
employees, officers, directors, attorneys, agents, other representatives, insurers and any other individuals and/or
entities claiming or acting by, through, under or in concert with each such entity or individual (collectively, the
“Lender Party Releasees”), of and from and against any and all claims, demands, obligations, duties, liabilities,
damages (including, without limitation, special, punitive, indirect or consequential damages), expenses, claims of
offset, indebtedness, debts, breaches of contract, duty or relationship, acts, omissions, misfeasance, malfeasance,
causes  of  action,  sums  of  money,  accounts,  compensation,  contracts,  controversies,  promises,  damages,  costs,
losses and remedies therefor, choses in action, rights of indemnity or liability of any type, kind, nature, description
or character whatsoever, arising, directly or indirectly, in any manner from and/or out of (i) the Loan, the Loan
Documents  and/or  the  Collateral,  (ii)  Administrative  Agent’s  and  Lender’s  acts,  statements,  conduct,
representations  and  omissions  made  in  connection  therewith,  including,  without  limitation,  the  disbursement  of
funds  or  any  election  of  Administrative  Agent  or  Lender  to  refrain  from  any  such  disbursements,  and  the
negotiation of this Amendment, and (iii) any fact, matter, transaction or event relating thereto, whether known or
unknown,  suspected  or  unsuspected,  whether  now  existing  or  hereafter  arising,  which  could,  might  or  may  be
claimed  to  exist,  whether  liquidated  or  unliquidated,  each  though  fully  set  forth  herein  at  length;  provided,
however, that the foregoing release, relinquishment, discharge and acquittal shall not apply to any future breach of
any of the obligations, covenants or agreements of any of the Lender Party Releasees that are expressly set forth in
this Amendment or to any other matters first arising after the Amendment Execution Date.

(b) With  respect  to  the  claims  released  pursuant  to  Section  10(a)  hereof,  Borrower  Party
Releasors hereby waive the provisions of any applicable laws restricting the release of claims which the releasing
parties do not know or suspect to exist at the time of release, which, if known, would have materially affected the
decision  to  agree  to  these  releases.    In  this  connection,  Borrower  Party  Releasors  hereby  agree,  represent  and
warrant to Administrative Agent and Lender that they realize and acknowledge that factual matters now unknown
may have given or may hereafter give rise to causes of action, claims, demands, debts, controversies, damages,
costs,  losses  and  expenses  which  are  presently  unknown,  unanticipated  and  unsuspected,  and  Borrower  Party
Releasors further agree, represent and warrant that the releases provided herein have been negotiated and agreed
upon in light of that realization and that, to the extent set forth in Section 10(a) hereof, Borrower Party Releasors
nevertheless  hereby  intend  to  release,  discharge  and  acquit  the  parties  set  forth  hereinabove  from  any  such
unknown causes of action, claims, demands, debts, controversies, damages, costs, losses and expenses which are
in any manner set forth in or related to the Loan and all dealings in connection therewith.

(c)

Borrower  Party  Releasors  hereby  acknowledge  that  they  have  not  relied  upon  any
representation  of  any  kind  made  by  Administrative  Agent,  Lender  or  any  Affiliate  of  Administrative  Agent  or
Lender in making the foregoing release.

-9-

(d)

Borrower  Party  Releasors  represent  and  warrant  to  Administrative  Agent  and  Lender  that
they have not heretofore assigned or transferred, or purported to assign or to transfer, to any person or entity any
matter  released  by  such  party  hereunder  or  any  portion  thereof  or  interest  therein,  and  each  Borrower  Party
Releasor  agrees  to  indemnify,  protect,  defend  and  hold  each  of  the  Lender  Party  Releasees  harmless  from  and
against any and all claims based on or arising out of any such assignment or transfer or purported assignment or
transfer by such party.

11.

Counterparts.  This Amendment may be executed in multiple counterparts, each of which is to be

deemed original for all purposes, but all of which together shall constitute one and the same instrument.

12.

Exculpation.    Section  13.1  of  the  Original  Loan  Agreement  is  hereby  incorporated  in  this

Amendment by reference.

13.

Incorporation by Reference.  To the extent that any provisions or defined terms contained in any
other  Loan  Document  are  used  herein  or  incorporated  herein  by  reference,  and  such  other  Loan  Document  is
terminated or otherwise satisfied prior to the termination of this Agreement, then, for the avoidance of doubt, such
provisions and/or defined terms shall survive until the payment in full of all of the Obligations under each Loan
Document without regard to the fact that the Loan Document originally containing the same has been otherwise
terminated or satisfied.

14. Miscellaneous.    The  headings  used  in  this  Amendment  are  for  convenience  only  and  shall  be
disregarded in interpreting the substantive provisions of this Amendment.  Time is of the essence of each term of
the Loan Documents, including this Amendment. If any provision of this Amendment or any of the other Loan
Documents shall be determined by a court of competent jurisdiction to be invalid, illegal or unenforceable, that
portion shall be deemed severed from this Amendment and the remaining parts shall remain in full force as though
the invalid, illegal, or unenforceable portion had never been a part thereof.  The Loan Documents (as modified by
this Amendment), including this Amendment, contain or expressly incorporate by reference the entire agreement
of the parties with respect to the matters contemplated therein and supersede all prior negotiations or agreements,
written or oral.  The Loan Documents (as modified by this Amendment) shall not be modified except by written
instrument executed by all parties. Any future reference to the Loan Documents shall include any amendments,
renewals or extensions now or hereafter approved by Lender in writing.

15.

GOVERNING LAW.  Section 14.19 of the Original Loan Agreement is hereby incorporated in this

Amendment by reference.

16.

TRIAL BY JURY.  Section 14.18 of the Original Loan is hereby incorporated in this Amendment

by reference.

[SIGNATURE PAGE FOLLOWS]

-10-

BORROWER:

TPHGREENWICH SUBORDINATE MEZZ LLC, a
Delaware limited liability company

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

ADDITIONAL PLEDGOR:

TPHGREENWICH MEZZ LLC, a Delaware limited
liability company

By: /s/ Steven Kahn

Name:Steven Kahn
Title: Chief Financial Officer

[Additional signatures appear on the following page]

ADMINISTRATIVE AGENT:

TPHS LENDER II LLC,
a Delaware limited liability company

By: Midtown Acquisitions GP LLC, its Manager

By: /s/ Joshua D. Morris

Name: Joshua D. Morris
Title: Manager

LENDER:

TPHS LENDER II LLC,
a Delaware limited liability company

By: Midtown Acquisitions GP LLC, its Manager

By: /s/ Joshua D. Morris

Name: Joshua D. Morris
Title: Manager

[Additional signatures appear on the following page]

The undersigned acknowledges this Amendment as of the date first written above solely with respect to the

provisions of Sections 5, 7(b), 8, 9 and 10 of this Amendment:

GUARANTOR:

TRINITY PLACE HOLDINGS INC., a Delaware
corporation

By: /s/ Steven Kahn

Name: Steven Kahn
Title: Chief Financial Officer

Exhibit 10.27

EXECUTION VERSION

FIRST AMENDMENT TO MASTER LOAN AGREEMENT AND LOAN DOCUMENTS

THIS  FIRST  AMENDMENT  TO  MASTER  LOAN  AGREEMENT  AND  LOAN  DOCUMENTS
(this “Amendment”) is dated as of November 30, 2022 (the “Amendment Execution Date”), but effective as of
September 28, 2022 (the “Amendment Effective Date”),  by  and  among  MACQUARIE  PF  INC.,  a  Delaware
corporation, with an address at 125 West 55th Street, New York, New  York  10019  (together  with  its  successors
and/or assigns, “Lender”), TPHGREENWICH OWNER LLC,  a  Delaware  limited  liability  company  with  an
address at c/o Trinity Place Holdings Inc., 340 Madison Avenue, 3rd Floor, Suite 3C, New York, New York 10173
(“Borrower”) and, solely for purposes of Sections 5, 7(b), 8, 9 and 10 hereof, TRINITY PLACE HOLDINGS
INC., a Delaware corporation, having an address at 340 Madison Avenue, 3rd Floor, Suite 3C, New York, New
York 10173 (“Guarantor”).

R E C I T A L S:

A.

Pursuant  to  (x)  that  certain  Master  Loan  Agreement  (as  amended,  restated,  supplemented  or
otherwise modified from time to time prior to the date hereof, the “Original Loan Agreement”), (y) that certain
Amended  and  Restated  Building  Loan  Agreement  (as  amended,  restated,  supplemented  or  otherwise  modified
from time to time prior to the date hereof, the “Building Loan Agreement”), and (z)  that  certain  Project  Loan
Agreement, (as amended, restated, supplemented or otherwise modified from time to time prior to the date hereof,
the  “Project  Loan  Agreement”;  together  with  the  Original  Loan  Agreement  and  Building  Loan  Agreement,
collectively,  the  “Loan  Agreements”),  each  dated  as  of  October  22,  2021  (the  “Closing  Date”),  between
Borrower and Lender, Lender made (i) a term loan in the principal amount of Twenty Eight Million Nine Hundred
Sixty  One  Thousand  Nine  Hundred  Forty  Five  and  00/100  Dollars  ($28,961,945.00)  (the  “Term Loan”),  (ii)  a
building  loan  in  the  principal  amount  of  up  to  One  Hundred  Twenty  Eight  Million  One  Hundred  Ninety  Seven
Thousand Eight Hundred Seventy Eight and 00/100 Dollars $(128,197.878.00) (the “Building Loan”), and (iii) a
project loan in the principal amount of up to Nine Million Five Hundred Forty Thousand One Hundred Seventy
Seven  and  00/100  Dollars  ($9,540,177.00)  (the  “Project  Loan”  together  with  Term  Loan  and  Building  Loan
collectively  the  “Loan”  or  “Loans”),  which  Loans  are  evidenced  by  (i)  that  certain  Amended,  Restated  and
Consolidated Term Loan Promissory Note in the principal amount of $28,961,945.00 (the “Term Loan Note”),
(ii) that certain Amended, Restated and Consolidated Building Loan Promissory Note in the principal amount of
up  to  $128,197.878.00  (the  “Building Loan Note”),  and  (iii)  that  certain  Project  Loan  Promissory  Note  in  the
principal  amount  of  up  to  $9,540,177.00  (the  “Project  Loan  Note”;  together  with  the  Term  Loan  Note  and
Building  Loan  Note,  as  the  same  may  be  amended  or  modified  from  time  to  time,  collectively,  the  “Note”).
Capitalized  terms  used  but  not  defined  herein  shall  have  the  meanings  ascribed  thereto  in  the  Original  Loan
Agreement (as amended pursuant to this Amendment).

B.

The Loan is secured, inter alia, by Borrower’s interest in and to that certain real property located in
the City of New York, County of New York and State of New York and more particularly described in Exhibit A
attached to the Mortgage described below (collectively, the

“Premises”),  as  evidenced  by  (i)  that  certain  Amended,  Restated  and  Consolidated  Term  Loan  Mortgage,
Assignment of Leases and Rents, Security Agreement and Fixture Filing (the “Term Loan Mortgage”), (ii) that
certain Amended, Restated and Consolidated Building Loan Mortgage, Assignment of Leases and Rents, Security
Agreement  and  Fixture  Filing  (the  “Building  Loan  Mortgage”),  and  (iii)  that  certain  Project  Loan  Mortgage,
Assignment of Leases and Rents, Security Agreement and Fixture Filing (the “Project Loan Mortgage”; together
with the Term Loan Mortgage and the Building Loan Mortgage, as the same may be amended or modified from
time to time, collectively, the “Mortgage”).

C.

Prior to the date hereof, Borrower has requested, and Lender has funded, certain Advances in order
for Borrower to make the “Termination Payment” (as such term is defined in the Transit Improvement Agreement,
as amended by that certain First Amendment to Transit Improvement Agreement, dated March 28, 2019, and by
that  certain  Second  Amendment  to  Transit  Improvement  Agreement,  dated  September  15,  2022  (the  Transit
Improvement  Agreement,  as  amended,  the  “Amended  TIA”)  to  the  MTA  (the  “Termination  Payment
Funding”), and, by that certain letter dated of October 27, 2022, the MTA has confirmed that the Amended TIA
and  all  of  Borrower’s  obligations  thereunder  have  been  terminated  (except  to  the  extent  any  liabilities  or
obligations of Borrower under the Amended TIA shall survive such termination).

D.

In consideration of the foregoing and certain other accommodations requested by Borrower, Lender
and  Borrower  have  agreed,  among  other  things,  that  Lender  shall  draw  upon  the  Letter  of  Credit  for  the  full
Required  L/C  amount  to  (i)  fund  a  PIK  Interest  Reserve  Account  as  more  particularly  set  forth  herein,  and  (ii)
make  a  payment  to  Lender  on  account  of  accrued  and  unpaid  PIK  Interest  existing  as  of  the  Amendment
Execution Date.

E.

Therefore, the parties now desire to amend the Original Loan Agreement and the Loan Documents

on the terms and conditions set forth in this Amendment.

NOW  THEREFORE,  in  consideration  of  the  foregoing  recitals,  the  mutual  covenants  and  agreements
contained herein, and for other good and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties agree as follows:

1.

Conditions  Precedent.    Lender’s  execution  of  this  Amendment  shall  be  conditioned  upon

satisfaction of the following condition precedents, as reasonably determined by Lender:

(a)

Execution and delivery of this Amendment and all other amendments and/or restatements

of Loan Documents required in connection herewith by Borrower, Guarantor, and Lender;

(b)

All fees and expenses payable to Lender pursuant to the Original Loan Agreement and the
other Loan Documents, including reasonable out-of-pocket expenses incurred by Lender in connection with this
Amendment shall have been paid by Borrower to Lender, in full;

(c)

All payments on the Loan, as modified by this Amendment (including, but not limited to,

all payments of taxes, assessments, insurance premiums and other expenses

relating to the Premises), are current in accordance with the terms, provisions, covenants and conditions of this
Amendment and the other Loan Documents, and the Loan is not Out of Balance;

(d)

Lender  shall  have  received,  in  immediately  available  funds,  the  Required  L/C  Amount
($4,000,00.00),  drawn  under  the  Letter  of  Credit,  the  proceeds  of  which  shall  be  applied  as  follows:  (i)
$1,000,000.00  to  pay  accrued  and  unpaid  PIK  Interest  existing  as  of  the  Amendment  Execution  Date,  and  (ii)
$3,000,000.00 to be deposited in the PIK Interest Reserve Account to be applied in accordance with Section 2.13
of the Loan Agreements (as amended by this Amendment);

(e)

Lender shall have approved and received a fully-executed Mezzanine Loan Amendment (as

hereinafter defined); and

(f)

Lender shall have approved the updated budget for the Project attached hereto as Exhibit A

(the “Updated Approved Budget”).

2.

MTA Work. As a result of the Termination Payment Funding made pursuant to and in accordance
with the Updated Approved Budget, Lender and Borrower hereby acknowledge and agree that from and after the
date hereof, all obligations of Borrower under the Amended TIA or otherwise in connection with the MTA Work
have been satisfied in full and Borrower shall have no further obligations under the Loan Documents in respect
thereof (except to the extent any liabilities or obligations of Borrower under the Amended TIA shall survive such
termination).  Any  and  all  references  to  “Transit  Improvement  Agreement”  and  “MTA  Work”  under  the  Loan
Documents (including, but not limited to, the Completion Guaranty) shall be deemed to be of no further force and
effect.

3.

Letter of Credit Draw Authorization. Borrower hereby authorizes Lender to draw upon the Letter
of  Credit  in  the  full  amount  of  the  Required  L/C  Amount  pursuant  to  Section  8.21  of  the  Original  Loan
Agreement.

4.

Amendments to Original Loan Agreement.

(a)

Existing Definitions.  Section 1.1  of  the  Original  Loan  Agreement  is  hereby  amended  by
deleting  the  definitions  of  “Completion  Date”,  “Disbursement  to  Borrower”  and  “Funds”,  and  replacing  such
definitions with the following:

“Completion Date” shall mean September 29, 2023.

“Disbursement to Borrower” or “Disbursement” means the disbursement of Funds by Lender to
Borrower in accordance with the applicable provisions of this Agreement, from the Loan Reserve,
Carry Cost Reserve Account, PIK Interest Reserve Account or as a Loan Advance.

“Funds”  means  the  proceeds  of  the  Loan,  Required  Equity  and  any  other  amounts  in  the  Loan
Reserve, PIK Interest Reserve Account or Carry Cost Reserve Account.

(b)

New  Definitions.    The  Original  Loan  Agreement  is  hereby  amended  by  adding  the

following definitions in alphabetical order to Section 1.1 of the Original Loan Agreement:

“Amendment Execution Date” shall mean November 30, 2022.

“Excess PIK Interest Reserve Funds” is defined in Section 2.13(b).

“Monthly PIK Interest Reserve Funds Maximum Amount” is defined in Section 2.13(b).

“Quarterly Sales Hurdle” is defined in Section 2.7(f).

“Quarterly Sales Hurdle Shortfall Payment” is defined in Section 2.7(f).

“PIK Interest Balance Trigger Shortfall” is defined in Section 2.13(b).

“PIK Interest Reserve Account” is defined in Section 2.13(a).

“PIK Interest Reserve Funds” is defined in Section 2.13(a).

“Sales Hurdle Period” shall mean each period commencing on the first calendar day of a calendar
quarter  and  ending  on  (and  including)  the  last  day  of  such  calendar  quarter,  provided  that  it  is
agreed  and  acknowledged  by  Lender  and  Borrower  that  the  first  Sales  Hurdle  Period  shall
commence on the Amendment Execution Date and expire on March 31, 2023.

“Sales Hurdle Surplus Amount” is defined in Section 2.7(f).

“Sales Hurdle Threshold Amount” is defined in Section 2.7(f).

(c)

Section  2.7(d)(i)  of  the  Original  Loan  Agreement  is  hereby  deleted  in  its  entirety  and

replaced with the following:

“(i)

First, to the principal balance of the Loan (but not accrued and unpaid PIK Interest)
up to the amount of the Residential Unit Minimum Release Price or Retail Unit Minimum Release
Price, as applicable, plus any Exit Fee due and payable on such principal repayment (pro rata);”

(d)
with the following:

Section 2.7(e) of the Original Loan Agreement is hereby deleted in its entirety and replaced

“(e)

Intentionally Omitted.”

(e)

Section 2.7 of the Original Loan Agreement is hereby amended by inserting the following

as a new clause (f):

“(f)

Commencing  on  April  3,  2023,  and  on  each  subsequent  Payment  Date  thereafter

immediately following the expiration of a Sales Hurdle Period,

Borrower  shall  have  caused,  during  the  immediately  preceding  Sales  Hurdle  Period,  the  sale  of
Residential  Units  or  the  Retail  Unit  (i.e.,  fee  title  to  such  Condominium  Units  shall  have  been
conveyed  to  the  applicable  Residential  Unit  Purchasers  or  the  purchaser  of  the  Retail  Unit)  in
accordance  with  this  Agreement  such  that  proceeds  applied  pursuant  to  and  in  accordance  with
Section 2.7 result in an amount of at least $7,500,000.00 (the “Sales Hurdle Threshold Amount”)
to  be  applied  towards  the  repayment  of  the  Loan  (the  “Quarterly  Sales  Hurdle”).  For  the
avoidance  of  doubt,  Exhibit  B  attached  hereto  sets  forth,  for  each  Sales  Hurdle  Period,  the
cumulative principal amount that is required to have been repaid at the end of each Sales Hurdle
Period.    In  the  event  that  Borrower  has  not  timely  satisfied  the  Quarterly  Sales  Hurdle  by  the
expiration  of  the  applicable  Sales  Hurdles  Period,  Borrower  shall  be  required,  on  or  prior  to  the
first Business Day to occur after such Sales Hurdles Period, to make a partial prepayment of the
Loan in accordance with the terms of Section 2.5 in an amount equal to the difference between the
Sales Hurdle Threshold Amount and the aggregate Residential Net Unit Net Sales Proceeds and the
Retail  Net  Unit  Sales  Proceeds  applied  towards  the  repayment  of  the  Loan  during  the  applicable
Sales  Hurdle  Period  (such  payment,  a  “Quarterly  Sales  Hurdle  Shortfall  Payment”).
Notwithstanding  the  foregoing,  to  the  extent  that  Borrower  shall  have  caused  the  sale  of
Residential  Units  with  an  aggregate  Residential  Unit  Net  Sales  Proceeds  and/or  the  sale  of  the
Retail  Unit  with  Retail  Unit  Net  Sales  Proceeds  in  excess,  in  the  aggregate,  of  the  Sales  Hurdle
Threshold Amount and applied the same towards the repayment of the Loan (any excess amounts
above  the  Sales  Hurdle  Threshold  Amount  is  referred  to  herein  as  the  “Sales  Hurdle  Surplus
Amount”),  then  the  Sales  Hurdle  Threshold  Amount(s)  required  to  satisfy  the  Quarterly  Sales
Hurdle(s) for the next succeeding Sales Hurdle Period or Sales Hurdle Periods, as applicable, shall
be reduced dollar-for-dollar by such Sales Hurdle Surplus Amount.”

(f)

Section 2.10 of the Original Loan Agreement is hereby deleted in its entirety and replaced

with the following:

“Section 2.10       Reserve Account.    The  Carry  Cost  Reserve  Account  and  PIK  Interest  Reserve
Account shall be under the sole dominion and control of Lender.  All interest earned on the Carry
Cost Reserve Account and PIK Interest Reserve Account shall be allocated to Borrower for income
tax  purposes,  but  it  shall  be  added  to  and  disbursed  as  a  part  of  the  Carry  Cost  Reserve  or  PIK
Interest  Reserve  Account,  as  applicable.    Borrower  hereby  assigns  and  grants  Lender  a  security
interest  in  (x)  the  Carry  Cost  Reserve  funds  in  the  Carry  Cost  Reserve  Account  and  (y)  the  PIK
Interest  Reserve  Funds  in  the  PIK  Interest  Reserve  Account,  as  security  for  payment  and
performance  of  Borrower’s  obligations  under  the  Loan  Documents.   All  (x)  Carry  Cost  Reserve
funds in the Carry Cost Reserve Account and (y) PIK Interest Reserve Funds in the PIK Interest
Reserve Account, shall be additional security for the Loan, and upon the occurrence of an Event of
Default, Lender shall be authorized to apply such funds to Borrower’s obligations under the Loan
Documents in such order and priority as Lender may elect in its sole discretion.”

(g)

The Original Loan Agreement is hereby amended by adding the following as a new Section

2.13 therein:

“Section 2.13  PIK Interest Reserve.

(a)

Deposit  of  PIK  Interest  Reserve  Funds.  On  the  Amendment  Execution  Date,
Borrower  shall  cause  to  be  deposited  Three  Million  and  No/100  Dollars  ($3,000,000.00)  into  an
interest reserve (the “PIK Interest Reserve Account”) to be held in accordance with this Section
2.13.  Amounts so deposited pursuant to this Section 2.13(a), together with any other amounts paid
by  Borrower  to  Lender  for  deposit  into  the  PIK  Interest  Reserve  Account,  shall  hereinafter  be
referred to as the “PIK Interest Reserve Funds”.

(b)

Disbursements  from  PIK  Interest  Reserve  Account.  Subject  to  Section  2.3(b),
provided  no  Event  of  Default  is  continuing,  commencing  on  the  Payment  Date  occurring  on
December 1, 2022 and on any Payment Date thereafter, Lender shall, if requested by Borrower at
least two (2) Business Days prior to a Payment Date (which request may be made by email without
the need to provide the request via another delivery method), disburse PIK Interest Reserve Funds
in  an  amount  (except  as  otherwise  set  forth  below)  not  to  exceed  Three  Hundred  Thirty-Five
Thousand  and  No/100  Dollars  ($335,000.00)  (the  “Monthly  PIK  Interest  Reserve  Funds
Maximum  Amount”),  solely  to  the  extent,  and  in  the  amount,  that  the  aggregate  amount  of
accrued and unpaid PIK Interest (but not Additional Contingency Unused Fee) during the Interest
Period  immediately  preceding  such  Payment  Date  exceeds  the  PIK  Balance  Trigger  (a  “PIK
Interest Balance Trigger Shortfall”) and Borrower would otherwise be required to make a cash
payment  of  such  PIK  Interest  Balance  Trigger  Shortfall  in  accordance  with  Section  2.3(b).
Notwithstanding  the  foregoing,  Borrower  shall  be  permitted  to  carry-over  to  any  future  Payment
Date  in  which  a  PIK  Interest  Balance  Trigger  Shortfall  exists,  the  aggregate  amount  of  any  PIK
Interest Reserve Funds that were not disbursed on a Payment Date (“Excess PIK Interest Reserve
Funds”), and Borrower shall be permitted to request Excess PIK Interest Reserve Funds to cover
one or more PIK Balance Trigger Shortfalls.

(c)

For the avoidance of doubt, in no event shall the aggregate amount drawn from the
PIK Interest Reserve Account at any given time exceed the product of (i) the Monthly PIK Interest
Reserve  Funds  Maximum  Amount  and  (ii)  the  number  of  months  elapsed  from  the  Amendment
Execution  Date.  A  schedule  of  the  permitted  aggregate  drawdowns  is  depicted  on  Exhibit  B
attached hereto.

(d)

Borrower agrees and acknowledges that neither the insufficiency of the amount of,
nor  the  unavailability  of,  the  PIK  Interest  Reserve  Funds  is  intended  to,  and  shall  therefore  not,
constitute  a  limitation  on  the  obligation  of  Borrower  to  pay  the  monthly  installments  of  interest
and/or  PIK  Interest  as  and  when  required  under  this  Agreement.    Upon  full  payment  of  the
Indebtedness in

accordance  with  the  Loan  Documents,  the  balance  of  the  PIK  Interest  Reserve  Funds  then  in
Lender’s possession, if any, shall be paid over to Borrower.”

(h)

Section 3.11 of the Original Loan Agreement is hereby deleted in its entirety and replaced

with the following:

“Section  3.11   Balancing;  Loan  Reserve.      If  at  any  time  during  the  term  of  the  Loan,
Lender  reasonably  determines  that  the  Loan  is  Out  of  Balance  (taking  into  account  any  Interest
Rate Protection Agreements in place, amounts remaining in the Contingency Line Item  available
for the Project on a percentage complete basis and Available Cost Savings), Borrower shall, prior
to  any  further  Disbursements  to  Borrower  being  made  by  Lender,  make  an  additional  Equity
Deposit in an amount sufficient to bring the Loan “in balance” for deposit into the Loan Reserve
within  twenty  (20)  Business  Days  following  demand  from  Lender.    Anything  contained  in  this
Agreement to the contrary notwithstanding: (i) it is expressly understood and agreed that Borrower
shall cause the Loan to be “in balance” at all times, and (ii) Lender shall not be obligated to make
any Disbursements to Borrower if the Loan is Out of Balance.  The Loan shall be deemed “Out of
Balance”  if  the  ratio,  expressed  as  a  percent,  of  (a)  the  sum  (without  duplication)  of  (i)  the
remaining  costs  to  achieve  Final  Completion  of  the  Construction  Work  (other  than  such  SCA
Additional  Construction  Items  and  SCA  Pre-  and  Post-Turnover  Work  that  Borrower  is  not
required to complete as a result of a default of the SCA pursuant to the terms of the School Unit
Purchase  Agreement)  and  SCA  Fit-Out  Impacted  Work  in  accordance  with  the  School  Unit
Purchase  Agreement,  (ii)  estimated  cash  interest  under  the  Loan  at  the  Contract  Rate  and  the
Additional  Contingency  Unused  Fee  required  to  be  paid  through  the  earlier  of  the  date  Lender
reasonably  projects  that  the  Loan  will  be  repaid  (taking  into  account  available  PIK  Interest  and
accrual of the  Additional  Contingency  Unused  Fee  up  to  the  PIK  Balance  Trigger  in  accordance
with this Agreement at the time of calculation), (iii) pending and/or disputed Change Orders, each
as reasonably determined by Lender (provided that Lender shall not determine that the Loan is Out
of Balance solely based on the voided and disputed Change Orders set forth on Sections III and IV,
respectively, of Schedule C attached hereto as of the date hereof, unless it receives new information
from and after the Closing Date that would reasonably be expected to alter the amount or status of
any  such  disputed  Change  Orders,  including  final  resolution  with  respect  thereto),  (iv)  estimated
Carry Costs required to be paid through the date Lender reasonably projects all Residential Units
will  be  sold,  (v)  amounts  required  to  be  escrowed  under  applicable  Legal  Requirements  in
connection  with  the  sale  of  Residential  Units  in  order  to  obtain  a  permanent  certificate  of
occupancy with respect to the Project (to the extent such amounts are not reasonably expected to be
funded  using  Purchase  Agreement  Deposits),  and  (vi)  estimated  costs  and  expenses  for  the
payment  of  leasing  commissions,  tenant  improvement  allowances  and  tenant  improvement  work
with respect to the Retail Unit, to (b) the sum (without duplication) of (i) the unfunded portion of
the Building Loan and the Project Loan, (ii) the Equity Deposits, if any, then held by Lender, (iii)
the Carry Cost

Reserve Funds, (iv) amounts funded or to be funded by the SCA but not yet applied (in the case of
amounts not yet funded by the SCA at the time in question, so long as no default by the SCA shall
have occurred thereunder which continues after the giving of any applicable notice and expiration
of the applicable cure period; provided, however, that School Cost Payments that the SCA fails to
fund  when  required  under  the  terms  of  the  School  Unit  Purchase  Agreement  or  which  Lender
reasonably  determines  under  Section 3.4(e)(y)  will  not  be  funded  by  the  SCA  shall  not  be  taken
into account in the forgoing calculation) and amounts in the School Purchase Control Account or
School Cost Control Account, (v) amounts on deposit in the Loan Reserve, and (vi) amounts in the
PIK Interest Reserve Account, is greater than one-hundred percent (100%). Amounts described in
clause  (b)  of  the  immediately  preceding  sentence  shall  only  be  taken  into  account  to  the  extent
there  are  corresponding  costs  described  in  clause  (a)  of  such  sentence  for  which  they  can  be
utilized. The unfunded portions of the Building Loan and the Project Loan will include the required
Contingency,  as  reasonably  determined  by  Lender  based  upon  the  then  current  percent  of
completion,  and  Available  Cost  Savings.  Notwithstanding  anything  to  the  contrary  contained  in
Section 3.4(e) or this Section 3.11, the Loan shall not be deemed to be Out of Balance due to the
fact that a default by SCA under the School Unit Purchase Agreement shall have occurred which
continues  after  the  giving  of  any  applicable  notice  and  expiration  of  the  applicable  cure  period,
SCA  shall  have  failed  to  fund  any  School  Cost  Payments  when  required  under  the  terms  of  the
School Unit Purchase Agreement or Lender has reasonably determined under Section 3.4(e)(y) that
certain School Cost Payments will not be funded by SCA, in any such case, so long as Borrower or
SCA  thereafter  funds  each  School  Cost  Payment  on  or  prior  to  the  later  to  occur  of  (x)  the  date
upon which such School Cost Payment would have been payable by SCA under the School Unit
Purchase Agreement if not for such default by SCA, failure to fund by SCA or determination by
Lender or (y) the date upon which Borrower is required to make such payment pursuant Section
3.4(e)(y).

(i)

Section  8.21  of  the  Original  Loan  Agreement  (captioned  “Letter  of  Credit”),  and  all

references to Letter of Credit contained in the Original Loan Agreement, are hereby deleted in their entirety.

(j)

Section 4.1(b) of the Original Loan Agreement is hereby deleted in its entirety and replaced

with the following:

“(b)

Borrower  shall  achieve  each  of  the  following  conditions  on  or  before  the  date
specified  therefor  (each  such  condition  shall  be  referred  to  individually  as  a  “Milestone
Construction  Hurdle”  and  the  corresponding  dates  for  Borrower  to  achieve  such  Milestone
Construction  Hurdle  are  referred  to  individually  as  a  “Milestone  Deadline”),  it  being  expressly
understood and agreed by Borrower that in no event shall any Milestone Deadline be extended due
to Force Majeure events.

Milestone Construction Hurdle
(from Construction Timeline)
Substantial Completion and Temporary Certificate(s) of Occupancy for all
Residential Units and the 41st floor Cloud Club amenities (marketing
floor designations)

Milestone Deadline

March 1, 2023

Substantial Completion and Temporary Certificate of Occupancy for the
42nd floor roof deck amenities (marketing floor designations)

June 30, 2023

1

2

3 Temporary Certificate of Occupancy for the 12th floor terrace and dog run

September 29, 2023

(marketing floor designations)

4

Final Completion

September 29, 2023

(k)

Section 9.1(a)(v) of the Original Loan Agreement is hereby in its entirety and replaced with

the following:

“(v)

Borrower shall deliver the following in connection with the sale and marketing of
Residential Units: (A) no later than 5:00 PM EST on the Monday of each week (1) a weekly traffic
report, including a listing of all tours completed, a description of the units viewed and a description
of purchasers, both prospective and under-contract (i.e. cash or financing), (2) a summary of offers
received  during  the  previous  week  and  counter-offers  made  by  Borrower,  (3)  copies  of  all
Residential  Unit  Contracts  of  Sale,  (4)  an  updated  closing  schedule,  (5)  any  material
correspondence received by Sales Agent or any Residential Unit Purchaser, (6) any other detailed
material  marketing  and  sales  reports  or  information  not  specified  in  subsections  (1)  through  (5)
above,  and  (B)  no  later  than  5:00  PM  EST  on  the  Monday  of  every  other  week  (1)  a  detailed
summary  of  deposits  and  escrow  accounts,  and  (2)  an  updated  statement  of  all  Required  PCO
Reserve  Deposit  Amounts  being  held  pursuant  to  the  PCO  Escrow  Requirement.  Any  failure  of
Borrower  to  provide  Lender  with  the  statements,  reports  or  information  required  by  this  Section
9.1(a)(v)  within  ten  (10)  days  following  Lender’s  written  request  therefor  shall  constitute  an
immediate Event of Default.”

(l)

Section  11.1(a)  of  the  Original  Loan  Agreement  is  hereby  deleted  in  its  entirety  and

replaced with the following:

“(a)  Failure to pay (i) any monthly installment of interest in accordance with Section 2.3 on
the date such amount is due (provided that it shall not be an Event of Default under this clause (i)
(x) so long as Borrower makes such payment of interest due within two (2) Business Days after the
applicable Payment Date, and Borrower has not failed to make any other payments of interest due
with respect to the Loan on the applicable Payment Date more than two (2) other times during the
twelve (12) month period prior to such missed

payment  or  (y)  solely  in  connection  with  the  payment  of  any  PIK  Interest  Balance  Trigger
Shortfall,  subject  to  Section  2.13(b),  if  there  are  sufficient  funds  available  in  the  PIK  Interest
Reserve  Account  and  Borrower  otherwise  satisfies  all  of  the  conditions  to  a  Disbursement  to
Borrower), (ii) the failure to pay Lender the Residential Unit Net Sale Proceeds or Retail Unit Net
Sale Proceeds in accordance with Section 2.3(c) or Section 2.3(d), as applicable, or (iii) the entire
amount due under the Loan Documents by the Maturity Date;”

(m)
a new clause (hh):

Section 11.1 of the Original Loan Agreement is hereby amended by adding the following as

“(hh)  if  Borrower  shall  fail  to  either  satisfy  a  Quarterly  Sales  Hurdle  or  make  the

prepayment then required pursuant to Section 2.7(f).”

(n)

Exhibit B to the Original Loan Agreement is hereby deleted in its entirety and replaced with

the Updated Approved Budget attached to this Amendment as Exhibit A.

5.

Omnibus  Modifications.    From  and  after  the  Amendment  Effective  Date,  the  Original  Loan

Agreement and each of the other Loan Documents shall be revised as follows:

(a)

Loan Agreement References.  All references to the “Agreement” contained in the Original
Loan Agreement or to the “Master Loan Agreement” or “Loan Agreement” contained in any of the other Loan
Documents,  shall  mean  the  Original  Loan  Agreement,  as  amended  by  this  Amendment,  as  the  same  may  be
further amended, restated, replaced, supplemented or otherwise modified from time to time.

(b)

Loan  Document  References.    All  references  to  any  Loan  Document  contained  in  the
Original Loan Agreement or any of the other Loan Documents shall mean such Loan Document, in each case, as
amended and ratified by this Amendment, and as each such Loan Document may be amended, restated, replaced,
supplemented or otherwise modified from time to time.  All references to the “Loan Documents” contained in the
Original Loan Agreement or any of the other Loan Documents shall mean the Loan Documents, in each case, as
amended or otherwise modified by this Amendment, and as each of the same may be amended, restated, replaced,
supplemented or otherwise modified from time to time.

6.

No Further Modification.  Except as expressly set forth in this Amendment, (a) all of the terms and
provisions  of  the  Loan  Documents  shall  remain  unmodified  and  in  full  force  and  effect  and  (b)  the  execution,
delivery  and  effectiveness  of  this  Amendment  shall  not  operate  as  a  waiver  of  any  right,  power  or  remedy  of
Lender,  Borrower  or  Guarantor  under  the  Loan  Documents  or  any  other  document,  instrument  or  agreement
executed and/or delivered in connection therewith.

7.

Consent to the Mezzanine  Loan Amendment.      Pursuant to Section 10.1(b)  of  the  Original  Loan
Agreement,  Lender  hereby  consents  to  the  execution  and  delivery  of  that  certain  First  Amendment  to  the
Mezzanine Loan Agreement and Loan Documents among Mezzanine Lender, Mezzanine Borrower and Guarantor
(the “Mezzanine Loan Amendment”).

8.

Representations and Warranties.

(a)

Borrower hereby represents and warrants to Lender as of the date hereof as follows:

(i)

As of the date hereof, (i) the  outstanding  principal  balance  (including  accrued  and
unpaid PIK Interest) of (1) the Term Loan is $31,501,369.00, (2) the Building Loan is $85,008,318.00 and
(3)  Project  Loan  is  $10,012,762.00,  and  (ii)  the  remaining  amount  of  unadvanced  Loan  Advances  is
$3,000,000.00 (representing the Additional Contingency Amount).

(ii)

Borrower has, to the extent applicable, the power and requisite authority to execute,
deliver and perform its obligations under this Amendment and any other document executed in connection
herewith  and,  to  the  extent  applicable,  is  duly  authorized  to,  and  has  taken  all  action  necessary  to
authorize, execute, deliver and perform its obligations under this Amendment.

(iii)

This  Amendment  constitutes  legal,  valid  and  binding  obligations  of  Borrower  (as
applicable)  enforceable  in  accordance  with  its  terms,  subject  to  applicable  bankruptcy,  insolvency  and
similar laws affecting the rights of creditors generally, and general principles of equity.

(iv)

No  consent,  approval,  authorization  or  order  of  any  court  or  Governmental
Authority or any third party is required in connection with the execution and delivery by Borrower of this
Amendment  or  to  consummate  the  transactions  contemplated  hereby,  other  than  those  that  have  been
obtained by Borrower.

(v)

Borrower does not have any defense, off-set, claim, counterclaim or cause of action
of any kind or nature whatsoever against Lender with respect to the Loan or the Loan Documents to which
Borrower is a party or any debt incurred by Borrower pursuant to the Loan Documents.

(vi)

The  representations  and  warranties  made  by  Borrower  in  the  Original  Loan
Agreement  and  the  other  Loan  Documents  or  otherwise  made  by  Borrower  in  connection  therewith  are
true and correct in all material respects as if remade on the Amendment Execution Date, except (i) to the
extent the subject matter of such representation or warranty relates to a particular date specified therein, in
which case such representation shall be true and correct as of such specified date, (ii) to the extent such
representation  or  warranty  is  no  longer  true  as  a  result  of  the  passage  of  time  and/or  the  conduct,  acts,
omissions,  events  or  circumstances  that  did  not  result  from  a  Potential  Default  or  Event  of  Default  by
Borrower.

(vii) Borrower  has  previously  delivered  to  Lender  all  of  the  relevant  formation  and
organizational  documents  of  Borrower  and  Guarantor,  and  all  such  formation  documents  remain  in  full
force and effect and have not been amended or modified in any way since such documents were delivered
to Lender on the Closing Date.

(b)

Guarantor hereby represents and warrants to Lender as of the date hereof as follows:

(i)

Guarantor has, to the extent applicable, the power and requisite authority to execute,
deliver and perform its obligations under this Amendment and, to the extent applicable, is duly authorized
to, and has taken all action necessary to authorize, execute, deliver and perform its obligations under this
Amendment.

(ii)

This  Amendment  constitutes  legal,  valid  and  binding  obligations  of  Guarantor
enforceable  in  accordance  with  its  terms,  subject  to  applicable  bankruptcy,  insolvency  and  similar  laws
affecting the rights of creditors generally, and general principles of equity.

(iii)

No  consent,  approval,  authorization  or  order  of  any  court  or  Governmental
Authority or any third party is required in connection with the execution and delivery by Guarantor of this
Amendment  or  to  consummate  the  transactions  contemplated  hereby,  other  than  those  that  have  been
obtained by Guarantor.

(iv)

Guarantor does not have any defense, off-set, claim, counterclaim or cause of action
of any kind or nature whatsoever against Lender with respect to the Loan or the Loan Documents to which
Guarantor is a party.

(v)

The  representations  and  warranties  made  by  Guarantor  in  the  Loan  Documents  or
otherwise  made  by  Guarantor  in  connection  therewith  are  true  and  correct  in  all  material  respects  as  if
remade  on  the  Amendment  Execution  Date,  except  (i)  to  the  extent  the  subject  matter  of  such
representation or warranty relates to a particular date specified therein, in which case such representation
shall be true and correct as of such specified date, (ii) to the extent such representation or warranty is no
longer true as a result of the passage of time and/or the conduct, acts, omissions, events or circumstances
that did not result from a Potential Default or Event of Default by Guarantor.

9.

Reaffirmation  of  Guaranties.    Guarantor  agrees  and  acknowledges  that  the  Recourse  Guaranty
Agreement,  Completion  Guaranty,  Interest  and  Carry  Guaranty  and  Environmental  Indemnification  Agreement
(collectively, the “Guaranties”), as and to the extent amended by this Amendment, are and shall remain in full
force and effect and are enforceable against Guarantor upon the terms and conditions set forth therein subject to
applicable  bankruptcy,  insolvency  and  similar  laws  affecting  the  rights  of  creditors  generally,  and  general
principles  of  equity.    Guarantor  hereby  reaffirms  the  Guaranties,  as  and  to  the  extent  amended  by  this
Amendment, and its liabilities, waivers, agreements, covenants and obligations under the Guaranties, as and to the
extent  amended  by  this  Amendment.    Guarantor  confirms  that  the  applicable  Guaranties,  as  and  to  the  extent
amended  by  this  Amendment,  are  and  shall  remain  fully  enforceable,  unimpaired  and  effective  to  guaranty  the
obligations under the applicable Guaranties, both before and after the execution and delivery of this Amendment.
  Guarantor  has  had  the  opportunity  to  review  this  Amendment  and  is  entering  into  this  Amendment  with  full
knowledge of each of the foregoing.  Guarantor further reaffirms its respective obligations under the applicable
Guaranties, as and solely to the extent amended by this Amendment, are separate and distinct from Borrower’s
obligations under the other Loan Documents.

10.

Ratification.   The  Original Loan Agreement  and  the  other  Loan  Documents,  as  modified  by  this

Amendment, are hereby ratified and confirmed and shall continue in full force and effect.

11. Waiver and Release.

(a)

Effective  on  the  execution  of  this  Amendment,  Borrower  and  Guarantor,  on  their  own
behalf  and  on  behalf  of  each  of  their  respective  past,  present  and  future  predecessors,  successors,  subsidiaries,
parent entities, assigns, shareholders, partners, members, owners, other principals, affiliates, managers, and, with
respect  to  Borrower  and  Guarantor  and  each  of  the  other  foregoing  entities  and  individuals,  each  of  their
respective predecessors, successors, assigns, and past and present shareholders, partners, members, owners, other
principals,  affiliates,  managers,  employees,  officers,  directors,  attorneys,  agents,  other  representatives,  insurers
and  any  other  individuals  and  entities  claiming  or  acting  by,  through,  under  or  in  concert  with  Borrower  or
Guarantor (collectively, the “Borrower Party Releasors”), hereby fully and forever release, relinquish, discharge
and  acquit  Lender  and  its  respective  past,  present,  and  future  predecessors,  successors,  subsidiaries,  parent
entities, assigns, participants, shareholders, partners, members, owners, other principals, affiliates, managers, and,
with  respect  to  each  of  the  foregoing  entities  and  individuals,  each  of  their  respective  predecessors,  successors,
assigns,  participants  and  past  and  present  shareholders,  partners,  members,  owners,  other  principals,  affiliates,
managers,  employees,  officers,  directors,  attorneys,  agents,  other  representatives,  insurers  and  any  other
individuals and/or entities claiming or acting by, through, under or in concert with each such entity or individual
(collectively, the “Lender Party Releasees”), of and from and against any and all claims, demands, obligations,
duties,  liabilities,  damages  (including,  without  limitation,  special,  punitive,  indirect  or  consequential  damages),
expenses,  claims  of  offset,  indebtedness,  debts,  breaches  of  contract,  duty  or  relationship,  acts,  omissions,
misfeasance,  malfeasance,  causes  of  action,  sums  of  money,  accounts,  compensation,  contracts,  controversies,
promises,  damages,  costs,  losses  and  remedies  therefor,  choses  in  action,  rights  of  indemnity  or  liability  of  any
type, kind, nature, description or character whatsoever, arising, directly or indirectly, in any manner from and/or
out  of  (i)  the  Loan,  the  Loan  Documents  and/or  the  Premises,  (ii)  Lender’s  acts,  statements,  conduct,
representations  and  omissions  made  in  connection  therewith,  including,  without  limitation,  the  disbursement  of
funds or any election of Lender to refrain from any such disbursements, and the negotiation of this Amendment,
and  (iii)  any  fact,  matter,  transaction  or  event  relating  thereto,  whether  known  or  unknown,  suspected  or
unsuspected, whether now existing or hereafter arising, which could, might or may be claimed to exist, whether
liquidated  or  unliquidated,  each  though  fully  set  forth  herein  at  length;  provided,  however,  that  the  foregoing
release,  relinquishment,  discharge  and  acquittal  shall  not  apply  to  any  future  breach  of  any  of  the  obligations,
covenants or agreements of any of the Lender Party Releasees that are expressly set forth in this Amendment or to
any other matters first arising after the Amendment Execution Date.

(b) With  respect  to  the  claims  released  pursuant  to  Section  11(a)  hereof,  Borrower  Party
Releasors hereby waive the provisions of any applicable laws restricting the release of claims which the releasing
parties do not know or suspect to exist at the time of release, which, if known, would have materially affected the
decision  to  agree  to  these  releases.    In  this  connection,  Borrower  Party  Releasors  hereby  agree,  represent  and
warrant to Lender that

they  realize  and  acknowledge  that  factual  matters  now  unknown  may  have  given  or  may  hereafter  give  rise  to
causes of action, claims, demands, debts, controversies, damages, costs, losses and expenses which are presently
unknown, unanticipated and unsuspected, and Borrower Party Releasors further agree, represent and warrant that
the  releases  provided  herein  have  been  negotiated  and  agreed  upon  in  light  of  that  realization  and  that,  to  the
extent set forth in Section 11(a) hereof, Borrower Party Releasors nevertheless hereby intend to release, discharge
and  acquit  the  parties  set  forth  hereinabove  from  any  such  unknown  causes  of  action,  claims,  demands,  debts,
controversies, damages, costs, losses and expenses which are in any manner set forth in or related to the Loan and
all dealings in connection therewith.

(c)

Borrower  Party  Releasors  hereby  acknowledge  that  they  have  not  relied  upon  any

representation of any kind made by Lender or any Affiliate of Lender in making the foregoing release.

(d)

Borrower  Party  Releasors  represent  and  warrant  to  Lender  that  they  have  not  heretofore
assigned or transferred, or purported to assign or to transfer, to any person or entity any matter released by such
party hereunder or any portion thereof or interest therein, and each Borrower Party Releasor agrees to indemnify,
protect, defend and hold each of the Lender Party Releasees harmless from and against any and all claims based
on or arising out of any such assignment or transfer or purported assignment or transfer by such party.

12.

Counterparts.  This Amendment may be executed in multiple counterparts, each of which is to be

deemed original for all purposes, but all of which together shall constitute one and the same instrument.

13.

Exculpation.    Section  13.1  of  the  Original  Loan  Agreement  is  hereby  incorporated  in  this

Amendment by reference.

14.

Incorporation by Reference.  To the extent that any provisions or defined terms contained in any
other  Loan  Document  are  used  herein  or  incorporated  herein  by  reference,  and  such  other  Loan  Document  is
terminated or otherwise satisfied prior to the termination of this Agreement, then, for the avoidance of doubt, such
provisions and/or defined terms shall survive until the payment in full of all of the Obligations under each Loan
Document without regard to the fact that the Loan Document originally containing the same has been otherwise
terminated or satisfied.

15. Miscellaneous.    The  headings  used  in  this  Amendment  are  for  convenience  only  and  shall  be
disregarded in interpreting the substantive provisions of this Amendment.  Time is of the essence of each term of
the Loan Documents, including this Amendment. If any provision of this Amendment or any of the other Loan
Documents shall be determined by a court of competent jurisdiction to be invalid, illegal or unenforceable, that
portion shall be deemed severed from this Amendment and the remaining parts shall remain in full force as though
the invalid, illegal, or unenforceable portion had never been a part thereof.  The Loan Documents (as modified by
this Amendment), including this Amendment, contain or expressly incorporate by reference the entire agreement
of the parties with respect to the matters contemplated therein and supersede all prior negotiations or agreements,
written or oral.  The Loan Documents (as modified by this Amendment) shall not be modified except by written
instrument executed by all

parties. Any future reference to the Loan Documents shall include any amendments, renewals or extensions now
or hereafter approved by Lender in writing.

16.

GOVERNING LAW.  Section 14.19 of the Original Loan Agreement is hereby incorporated in this

Amendment by reference.

17.

TRIAL BY JURY.  Section 14.18 of the Original Loan is hereby incorporated in this Amendment

by reference.

[SIGNATURE PAGE FOLLOWS]

BORROWER:

TPHGREENWICH OWNER LLC,
a Delaware limited liability company

By: /s/ Steven Kahn

Name: Steven Kahn
Title: Chief Financial Officer

[Additional signatures appear on the following page]

LENDER AND ADMINISTRATIVE AGENT:

MACQUARIE PF INC.,
a Delaware corporation

By: /s/ Jackie Hamilton

Name: Jackie Hamilton
Title: Authorized Signatory

By: /s/ Gautham Srinivas

Name: Gautham Srinivas
Title: Authorized Signatory

The undersigned acknowledges this Amendment as of the date first written above solely with respect to the

provisions of Sections 5, 7(b), 8, 9, 10 of this Amendment:

GUARANTOR:

TRINITY PLACE HOLDINGS INC.,
a Delaware corporation

By: /s/ Steven Kahn

Name: Steven Kahn
Title: Chief Financial Officer

Exhibit 21.1

LIST OF SUBSIDIARIES

42 Trinity Place Condominium (DE)
470 4th Avenue Fee Owner LLC (DE)
470 4th Avenue Owner LLC (DE)
Filene’s Basement, LLC (DE)
TPH 223 N 8th Investor LLC (DE)
TPH 250 N 10 Investor LLC (DE)
TPH 470 4th Avenue Investor LLC (DE)
TPH Forest Hill LLC (DE)
TPH IP LLC (DE)
TPH Merrick LLC (DE)
TPH Route 17 LLC (DE)
TPHGreenwich Holdings LLC (DE)
TPHGreenwich Owner LLC (DE)
TPHGreenwich Mezz LLC (DE)
TPHGreenwich Subordinate Mezz LLC (DE)

Consent of Independent Registered Public Accounting Firm

Exhibit 23.1

Trinity Place Holdings Inc.
New York, New York

We hereby consent to the incorporation by reference in the Registration Statements on Form S-3 (Nos. 333-193396, 333-208740, 333-
216754, 333-235276 and 333-262293) and Form S-8 (Nos. 333-207324, 333-232266 and 333-257650) of Trinity Place Holdings Inc. of
our report dated March 31, 2023, relating to the consolidated financial statements and schedule, which appears in this Form 10-K. Our
report contains an explanatory paragraph regarding the Company’s ability to continue as a going concern.

/s/ BDO USA, LLP

New York, New York

March 31, 2023

 
 
 
 
 
 
Exhibit 31.1

I, Matthew Messinger, certify that:

CERTIFICATION

1.

2.

3.

4.

I have reviewed this Annual Report on Form 10-K of Trinity Place Holdings Inc.;

Based  on  my  knowledge,  this  report  does  not  contain  any  untrue  statement  of  a  material  fact  or  omit  to  state  a  material  fact
necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading
with respect to the period covered by this report;

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all
material  respects  the  financial  condition,  results  of  operations  and  cash  flows  of  the  registrant  as  of,  and  for,  the  periods
presented in this report;

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures
(as  defined  in  Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  and  internal  control  over  financial  reporting  (as  defined  in
Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.

b.

c.

d.

designed  such  disclosure  controls  and  procedures,  or  caused  such  disclosure  controls  and  procedures  to  be  designed
under  our  supervision,  to  ensure  that  material  information  relating  to  the  registrant,  including  its  consolidated
subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is
being prepared;

designed such internal control over financial reporting, or caused such internal control over financial reporting to be
designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

evaluated  the  effectiveness  of  the  registrant’s  disclosure  controls  and  procedures  and  presented  in  this  report  our
conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by
this report based on such evaluation; and

disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the
registrant’s  most  recent  fiscal  quarter  (the  registrant’s  fourth  fiscal  quarter  in  the  case  of  an  annual  report)  that  has
materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;
and

5.

The  registrant’s  other  certifying  officer  and  I  have  disclosed,  based  on  our  most  recent  evaluation  of  internal  control  over
financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing
the equivalent functions):

a.

b.

all  significant  deficiencies  and  material  weaknesses  in  the  design  or  operation  of  internal  control  over  financial
reporting  which  are  reasonably  likely  to  adversely  affect  the  registrant’s  ability  to  record,  process,  summarize  and
report financial information; and

any fraud, whether or not material, that involves management or other employees who have a significant role in the
registrant’s internal control over financial reporting.

Date:March 31, 2023

By:

/s/ Matthew Messinger
Matthew Messinger
President and Chief Executive Officer
Trinity Place Holdings Inc.

 
 
 
 
 
 
 
 
 
 
Exhibit 31.2

I, Steven Kahn, certify that:

CERTIFICATION

1.

2.

3.

4.

I have reviewed this Annual Report on Form 10-K of Trinity Place Holdings Inc.;

Based  on  my  knowledge,  this  report  does  not  contain  any  untrue  statement  of  a  material  fact  or  omit  to  state  a  material  fact
necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading
with respect to the period covered by this report;

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all
material  respects  the  financial  condition,  results  of  operations  and  cash  flows  of  the  registrant  as  of,  and  for,  the  periods
presented in this report;

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures
(as  defined  in  Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  and  internal  control  over  financial  reporting  (as  defined  in
Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.

b.

c.

d.

designed  such  disclosure  controls  and  procedures,  or  caused  such  disclosure  controls  and  procedures  to  be  designed
under  our  supervision,  to  ensure  that  material  information  relating  to  the  registrant,  including  its  consolidated
subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is
being prepared;

designed such internal control over financial reporting, or caused such internal control over financial reporting to be
designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

evaluated  the  effectiveness  of  the  registrant’s  disclosure  controls  and  procedures  and  presented  in  this  report  our
conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by
this report based on such evaluation; and

disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the
registrant’s  most  recent  fiscal  quarter  (the  registrant’s  fourth  fiscal  quarter  in  the  case  of  an  annual  report)  that  has
materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;
and

5.

The  registrant’s  other  certifying  officer  and  I  have  disclosed,  based  on  our  most  recent  evaluation  of  internal  control  over
financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing
the equivalent functions):

a.

b.

all  significant  deficiencies  and  material  weaknesses  in  the  design  or  operation  of  internal  control  over  financial
reporting  which  are  reasonably  likely  to  adversely  affect  the  registrant’s  ability  to  record,  process,  summarize  and
report financial information; and

any fraud, whether or not material, that involves management or other employees who have a significant role in the
registrant’s internal control over financial reporting.

Date:March 31, 2023

By:

/s/ Steven Kahn
Steven Kahn
Chief Financial Officer
Trinity Place Holdings Inc.

 
 
 
 
 
 
 
 
 
 
 
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
 AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Exhibit 32.1

In connection with the Annual Report of Trinity Place Holdings Inc. (“Trinity”) on Form 10-K for the year ended December 31,
2022  as  filed  with  the  Securities  and  Exchange  Commission  on  the  date  hereof  (the  “Report”),  I,  Matthew  Messinger,  President  and
Chief Executive Officer of Trinity, certify, to the best of my knowledge, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of
the Sarbanes-Oxley Act of 2002, that:

(1)

(2)

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations
of Trinity.

By: /s/ Matthew Messinger
  Matthew Messinger

President and Chief Executive Officer
Trinity Place Holdings Inc.

  March 31, 2023

A signed original of this written statement required by Section 906 has been provided to Trinity Place Holdings Inc. and will be retained
by Trinity Place Holdings Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

 
 
 
 
 
 
 
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
 AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Exhibit 32.2

In connection with the Annual Report of Trinity Place Holdings Inc. (“Trinity”) on Form 10-K for the year ended December 31,
2022 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Steven Kahn, Chief Financial Officer of
Trinity, certify, to the best of my knowledge, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of
2002, that:

(1)

(2)

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations
of Trinity.

By: /s/ Steven Kahn
Steven Kahn
Chief Financial Officer
Trinity Place Holdings Inc.

  March 31, 2023

A signed original of this written statement required by Section 906 has been provided to Trinity Place Holdings Inc. and will be retained
by Trinity Place Holdings Inc. and furnished to the Securities and Exchange Commission or its staff upon request.