CEDAR SHOPPING CENTERS, INC. Development Pipeline Status August 2008 |
Estimated | Estimated | |||||||||||||||||||||||||||||||||||||||
Total | Cash | NOI at | ||||||||||||||||||||||||||||||||||||||
Owner | Project | Investment | Balance to | Estimated Delivery | Land | 100% | ||||||||||||||||||||||||||||||||||
ship | Cost | To-Date | Completion | Dates | Area | GLA | Leasing Status | Principal Tenants | Occupancy | |||||||||||||||||||||||||||||||
Property | % | (in Millions) | Anchor(s) | Balance | Acres | Sq. Ft. | % Signed | % LOI | Tenant | Sq. Ft. | (in Millions) | Est. Yield (1) | Discussion | |||||||||||||||||||||||||||
Operating Properties Under Redevelopment: | ||||||||||||||||||||||||||||||||||||||||
Carbondale Plaza |
Carbondale, PA | 100% | $10.1 | $7.7 | $2.4 | 1st half 09 | 1st half 09 | 14.8 | 131,000 | 88% | 12% | Weis Markets | 53,000 | $1.4 | 13.6% - 14.1% | Construction of new CVS store (formerly in-line); development of outparcel | ||||||||||||||||||||||||
CVS | 13,200 | |||||||||||||||||||||||||||||||||||||||
Halifax Plaza (Expansion) |
Halifax, PA | 100% | $11.9 | $2.6 | $9.3 | 2nd half 09 | 1st half 10 | 13.5 | 147,000 | 10% | 37% | Supermarket | 55,000 | $1.1 | 8.6% - 9.1% | This represents only costs of land purchase for ground-up development of new supermarket, ancillary in-line retail and outparcels adjacent to existing center and moving drug store to new off-premises site. It does not include cost of back-filling the original supermarket. | ||||||||||||||||||||||||
Huntingdon Plaza |
Huntingdon, PA | 100% | $8.1 | $6.2 | $1.9 | 2nd half 09 | 1st half 10 | 16.7 | 147,000 | 47% | 0% | Peebles | 22,000 | $0.7 | 8.8% - 9.3% | Backfilling former Ames and Bi-Lo stores; new outparcel | ||||||||||||||||||||||||
VixMax Holdings | 8,000 | |||||||||||||||||||||||||||||||||||||||
dba Sears Dealer | ||||||||||||||||||||||||||||||||||||||||
Lake Raystown Plaza |
Huntingdon, PA | 100% | $20.9 | $16.1 | $4.8 | 2nd half 09 | 1st half 10 | 15.5 | 146,000 | 63% | 0% | Giant Food Stores | 62,000 | $1.8 | 8.4% - 8.9% | This represents total of land acquisition for ground-up development of new supermarket (completed in 2nd half 06); purchase cost of original center; backfilling former store and construction of additional retail; and potential lodging development/sale and outparcels. | ||||||||||||||||||||||||
Newport Plaza |
Newport, PA | 100% | $8.4 | $6.7 | $1.6 | 1st half 09 | 2nd half 09 | 16.4 | 92,000 | 15% | 85% | Giant Food Stores | 64,000 | $0.9 | 10.5% - 11.0% | Ground-up expansion of existing supermarket by 25,000 sq. ft. ancillary in-line retail and outparcel. This includes purchase price of the original center. | ||||||||||||||||||||||||
The Shops at Suffolk Downs |
Revere, MA | 100% | $9.0 | $4.8 | $4.2 | 1st half 09 | 2nd half 09 | 6.5 | 114,000 | 40% | 6% | Stop & Shop | 70,000 | $0.5 | 5.0% - 5.5% | This represents costs only for completing construction of in-line store next to new Stop & Shop (owned) and Target (non-owned) and ground-up development of new separate multi-tenant 36,000 sq.ft. retail building. It does not include purchase price for the Stop & Shop premises. | ||||||||||||||||||||||||
Sleepys | 7,800 | |||||||||||||||||||||||||||||||||||||||
Famous Footwear | 6,500 | |||||||||||||||||||||||||||||||||||||||
Total Operating Properties Redevelopment | $68.3 | $44.1 | $24.2 | 83.3 | 777,000 | 45%(2) | 20% (2) | 361,500 | $6.4 | 9.7% - 10.2% (2) | ||||||||||||||||||||||||||||||
Ground-Up Development Properties: | ||||||||||||||||||||||||||||||||||||||||
Blue Mountain Commons |
Harrisburg, PA | 100% | $34.9 | $22.5 | $12.3 | 1st half 09 | 1st half 10 | 34.0 | 130,000 | 77% | 15% | Giant Food Stores | 97,700 | $3.1 | 8.5% - 9.0% | Ground-up development of new large prototype supermarket, bank and food service outparcels and fuel service facility; development/sale/ground lease of back 12 acres | ||||||||||||||||||||||||
Northside Commons |
Cambelltown, PA | 100% | $12.9 | $3.9 | $9.0 | 2nd half 09 | 1st half 10 | 15.9 | 82,000 | 59% | 17% | Redners | 48,000 | $0.8 | 5.9% - 6.4% | Ground-up development of new supermarket ancillary in-line retail and outparcel(s) | ||||||||||||||||||||||||
Halifax Commons |
Halifax, PA | 100% | $4.6 | $0.9 | $3.7 | 1st half 09 | 2nd half 09 | 4.4 | 23,000 | 63% | 9% | Rite-Aid | 15,000 | $0.4 | 9.0% - 9.5% | Development of new small multi-tenant property anchored by drug store moved from Halifax Plaza | ||||||||||||||||||||||||
CVS at Naugatuck |
Naugatuck, CT | 100% | $2.0 | $1.1 | $1.0 | 2nd half 08 | 1st half 09 | 1.4 | 13,000 | 100% | NA | CVS | 13,224 | $0.3 | 12.5% - 13.0% | Ground-up development of new CVS free-standing store | ||||||||||||||||||||||||
Old Orchard Market |
Roanoke, VA | 80% | $9.0 | $0.1 | $8.9 | 2nd half 09 | 1st half 10 | 16.0 | 60,000 | 58% | 15% | Food Lion | 35,000 | $0.8 | 8.7% - 9.2% | Ground-up development of supermarket ancillary in-line retail and outparcels | ||||||||||||||||||||||||
Crossroads II |
Stroudsburg, PA | 60% | $36.9 | $20.6 | $16.3 | 1st half '10 | 2nd half '10 | 18.2 | 133,000 | 62% | 12% | Giant Food Stores | 76,000 | $2.9 | 7.6% - 8.1% | Ground-up joint venture development of new supermarket, in-line retail and outparcel(s) | ||||||||||||||||||||||||
Upland Square |
Pottstown, PA | 60% | $96.7 | $41.4 | $55.3 | 2nd half 09 | 1st half 10 | 112.9 | 551,000 | 44% | 22% | Target | 135,000 | $8.1 | 8.1% - 8.6% | Ground-up joint venture development of "big box" center | ||||||||||||||||||||||||
Giant Food Stores | 76,000 | |||||||||||||||||||||||||||||||||||||||
Best Buy | 30,000 | |||||||||||||||||||||||||||||||||||||||
Staples | 18,000 | |||||||||||||||||||||||||||||||||||||||
PetCo | 14,000 | |||||||||||||||||||||||||||||||||||||||
Total Ground-Up Development Properties | $197.0 | $90.6 | $106.4 | 202.8 | 992,000 | 54% (2) | 18% (2) | 525,924 | $16.4 | 8.1% - 8.6% (2) | ||||||||||||||||||||||||||||||
Total Redevelopment & Ground-Up | $265.3 | $134.7 | $130.6 | 286.1 | 1,769,000 | 50% (2) | 19% (2) | 887,424 | $22.8 | |||||||||||||||||||||||||||||||
(1) | Estimated Yield is the estimated initial NOI on a cash basis at full occupancy divided by the estimated total project cost. Estimated cash NOI, constituting a forward-looking measure, does not include certain GAAP (non-cash) revenue measures, such as straight-line rents and amortization of intangible lease liabilities, the amounts of which are not determinable in the absence of executed leases with tenants in-place and paying rent. Management believes such measures would be generally immaterial. | |
(2) | Weighted average. |