SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 ------------------------------------------- FORM 8-K/A CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported) September 16, 2002 CEDAR INCOME FUND, LTD. - -------------------------------------------------------------------------------- (Exact name of registrant as specified in charter) Maryland 0-14510 42-1241468 - -------------------------------------------------------------------------------- (State or other (Commission (IRS Employer Jurisdiction of File Number) Identification No.) Incorporation) 44 South Bayles Avenue, Port Washington, New York 11050 - -------------------------------------------------------------------------------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (516) 767-6492 - -------------------------------------------------------------------------------- (Former name or former address, if changed since last report) Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant hereby amends the following items, financial statements, exhibits or other portions of its current Report on Form 8-K dated July 2, 2002, as filed with the Securities and Exchange Commission on July 17, 2002, as set forth in the pages attached hereto. Cedar Income Fund Ltd. Item 7. Financial Statements and Exhibits Acquisition Property Report of Independent Auditors Statement of Revenues and Expenses Notes to Statements of Revenues and Certain Expenses Unaudited Pro Forma Consolidated Financial Statements Pro Forma Condensed Consolidated Balance Sheet as of June 30, 2002 Pro Forma Condensed Consolidating Statement of Operations for the six months ended June 30, 2002 Pro Forma Condensed Consolidating Statement of Operations for year ended December 31, 2001 Notes to Pro Forma Financial Statements Exhibits. (10.1) Limited Partnership Agreement of Loyal Plaza Associates, L.P. between CIF-Loyal Plaza Associates and KIMCO Preferred Investor IV Trust, dated June 28, 2002; incorporated by reference to Exhibit 10.3 of 8-K filed July 17, 2002. (10.2) First Amendment to Partnership Agreement of Loyal Plaza Associates, L.P. among CIF-Loyal Plaza Associates, a Delaware limited partnership and KIMCO Preferred Investor IV Trust, a Pennsylvania business trust, dated September 16, 2002. Report of Independent Accountants To the Board of Directors and Shareholders of Cedar Income Fund, Ltd. We have audited the accompanying historical statement of revenues and certain expenses of the Loyal Plaza Shopping Center (Loyal Plaza) as described in Note 1 for the year ended December 31, 2001. This financial statement is the responsibility of Loyal Plaza's management. Our responsibility is to express an opinion on this financial statement based on our audit. We conducted our audit of this statement in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statement is free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statement. An audit also includes assessing the accounting principles used and the significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. The accompanying historical statement of revenues and certain expenses was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission and is not intended to be a complete presentation of Loyal Plaza's revenues and expenses. In our opinion, the financial statement referred to above presents fairly, in all material respects, the revenues and certain expenses of Loyal Plaza for the year ended December 31, 2001 in conformity with accounting principles generally accepted in the United States of America. PricewaterhouseCoopers LLP Columbus, Ohio September 9, 2002 Loyal Plaza Shopping Center Historical Statements of Revenues and Certain Expenses (Dollars in Thousands) For the Six-Month Period Ended June 30, 2002 and For the Year Ended December 31, 2001 - -------------------------------------------------------------------------------- For the Six- For the Month Period Ended Year Ended June 30, 2002 December 31, (Unaudited) 2001 ------------------ ------------- Revenues: Rental income $ 1,017 $ 2,074 Tenant recoveries 164 342 ------- ------- Total Revenues 1,181 2,416 ------- ------- Expenses: Real estate taxes 139 283 Repairs and maintenance 37 79 Utilities 12 36 Insurance 10 19 Land rent 10 22 Bad Debt Expense 15 72 Property management 5 15 Other 6 3 ------- ------- Total Expenses 234 529 ------- ------- Revenues in Excess of Certain Expenses $ 947 $ 1,887 ======= ======= The accompanying notes are an integral part of these financial statements. Loyal Plaza Shopping Center Notes to Historical Statements of Revenues and Certain Expenses (Dollars in Thousands) - -------------------------------------------------------------------------------- 1. Basis of Presentation The accompanying Historical Statements of Revenues and Certain Expenses (the Statements) include the results of operations Loyal Plaza Shopping Center (Loyal Plaza), which was acquired by Cedar Income Fund, Ltd. (the Company) on July 2, 2002 for an aggregate purchase price of approximately $18,300, exclusive of closing costs. The Statements were prepared for the purposes of complying with the rules and regulations of the Securities and Exchange Commission. The unaudited Historical Statement of Revenues and Certain Expenses for the six months ended June 30, 2002 includes the operations through June 30, 2002 for which Loyal Plaza was not owned by the Company and reflects, in the opinion of management, all adjustments necessary for a fair presentation of the interim statement. All such adjustments are of a normal and recurring nature. 2. Summary of Significant Accounting Policies The Statements exclude certain expenses such as interest, depreciation and amortization, professional fees, and other costs not directly related to the future operations of Loyal Plaza. Management is not aware of any material factors relating to Loyal Plaza that would cause the reported financial information not to be necessarily indicative of future operating results. The preparation of the Statements required management to make estimates and assumptions that affect the reported amounts of revenues and certain expenses during the reporting period. Actual results could differ from these estimates. The Statements have been prepared on the accrual basis of accounting. Rental income is recorded when due from tenants based upon lease terms. The effects of scheduled rent increases and rental concessions, if any, are recognized on a straight-line basis over the term of the respective tenants' leases. Tenant recovery income includes payments from tenants for taxes, insurance and other property operating expenses and is recognized as revenue in the same period that the related expenses are incurred. The accompanying notes are an integral part of these financial statements. Loyal Plaza Shopping Center Notes to Historical Statements of Revenues and Certain Expenses (Dollars in Thousands) - -------------------------------------------------------------------------------- 3. Future Minimum Rents Minimum future base rentals, excluding tenant reimbursement of property operating expenses, under noncancelable operating leases in effect as of December 31, 2001 are approximately as follows: 2002 $ 1,972 2003 1,702 2004 1,635 2005 1,461 2006 1,234 Thereafter 8,636 -------- Total $ 16,640 ======== Giant Food Stores and K-Mart accounted for 27.7% and 14.1%, respectively, of rental revenue at December 31, 2001. The accompanying notes are an integral part of these financial statements. Cedar Income Fund, Ltd. Pro Forma Condensed Combined Balance Sheet As of June 30, 2002 The following unaudited Pro Forma Condensed Combined Balance Sheet is presented as if the Company had acquired its 25% General Partner interest in the Loyal Plaza Shopping Center, L.P. ("Loyal Plaza") on June 30, 2002. This Pro Forma Condensed Combined Balance Sheet should be read in conjunction with the Pro Forma Condensed Combined Statement of Operations of the Company and the historical financial statements and notes thereto of the Company as filed on Form 10-Q for the six months ended June 30, 2002. The Pro Forma Condensed Combined Balance Sheet is unaudited and is not necessarily indicative of what the actual financial results would have been had the Company acquired its 25% General Partner interest in Loyal Plaza on June 30, 2002, nor does it purport to represent the future financial position of the Company.
Cedar Income Loyal Plaza Pro Forma Fund Ltd. (b) June 30, Description Historical (a) 2002 - ------------------------------------------------------------------------------------- Real estate, net $77,919,888 $18,752,482 $96,672,370 Escrow - - Property deposits 250,000 (150,000) 100,000 Cash and cash equivalents 3,265,566 (973,929) 2,291,637 Restricted cash 1,051,074 237,147 1,230,613 Tenant receivables 486,366 - 486,366 Deferred financing costs 1,291,925 146,770 1,438,695 Taxes held in escrows 504,253 - 504,253 Deferred rent receivables 193,430 - 193,430 Prepaid expenses and other 694,876 39,339 734,215 Deferred leasing and financing costs 623,998 - 623,998 Deferred legal 153,868 - 153,868 ---------------------------------------------- Total assets $86,435,244 $18,051,809 $104,487,053 ============================================== Liabilities and Stockholders' Equity Mortgage notes payable $64,835,067 $13,877,087 $78,712,154 Loan payable 2,441,909 - 2,441,909 Accrued expenses and other 1,744,564 174,722 1,919,286 --------------------------------------------- Total liabilities 69,021,540 14,051,809 83,073,349 Minority interest 5,546,986 4,000,000 9,546,986 Limited partner's interest in O.P. 8,408,114 - 8,408,114 Stockholders' Equity Common stock 6,944 - 6,944 Additional paid in capital 3,451,660 - 3,451,660 --------------------------------------------- Total stockholders' Equity 3,458,604 - 3,458,604 --------------------------------------------- Total liabilities and stockholders' $86,435,244 $18,051,809 $104,487,053 equity =============================================
See Accompanying Notes to Pro Forma Financial Statements Cedar Income Fund, Ltd. Pro Forma Condensed Combined Statement of Operations For the six months ended June 30, 2002 The following unaudited Pro Forma Condensed Combined Statement of Operations is presented as if the Company had acquired its 25% General Partner interest in the Loyal Plaza Shopping Center, L.P. ("Loyal Plaza") as of January 1, 2002, and the Company qualified as a REIT, distributed 90% of its taxable income and, therefore, incurred no income tax expense during the period. This Pro Forma Condensed Combined Statement of Operations should be read in conjunction with the Pro Forma Condensed Combined Balance Sheet of the Company and the historical financial statements and notes thereto of the Company as filed on Form 10-Q for the six months ended June 30, 2002. The Pro Forma Condensed Combined Statement of Operations is unaudited and is not necessarily indicative of what the actual financial results would have been had the Company acquired its 25% General Partner interest in Loyal Plaza as of January 1, 2002, nor does it purport to represent the future financial position of the Company.
Loyal Plaza Cedar Income Acquisition Fund Ltd. (d) Pro Forma Pro Forma June Description Historical (c) Adjustments (e) 30, 2002 - -------------------------------- ----------------- ---------------- ------------------- ------------------- Revenues: Base rent $5,150,532 $1,017,000 $37,314 $4,980,286 Other 3,648 164,000 - 1,464,208 Interest 11,960 - - 11,960 ----------------- ---------------- ------------------- ------------------- Total revenues 5,166,140 1,181,000 37,314 6,384,454 ================= ================ =================== =================== Expenses: Operating expenses 1,206,987 89,000 - 1,295,987 Real estate taxes 592,805 139,000 - 731,805 Administrative 822,036 6,000 15,000 843,036 ----------------- ---------------- ------------------- ------------------- Total operating expenses 2,621,828 234,000 15,000 2,870,828 Interest 1,968,745 - 495,208 2,463,953 Depreciation and amortization 1,112,493 - 195,679 1,308,172 ----------------- ---------------- ------------------- ------------------- Total expenses 5,703,066 234,000 705,887 6,642,953 Net (loss) income before minority interest and limited partner's interest (536,926) 947,000 (668,573) (258,499) Minority interest 120,647 (208,882) (88,235) Limited partner's interest 331,272 (49,453) 281,819 ----------------- ---------------- ------------------- ------------------- Net income before loss on (85,007) 947,000 (926,908) (64,915) disposal Loss on disposal (48,511) - - (48,511) ----------------- ---------------- ------------------- ------------------- Net (loss) income before extraordinary item and cumulative effect adjustment (133,518) 947,000 (926,908) (113,426) Extraordinary item: Write-off of deferred mortgage costs (net of limited (140,616) - - (140,616) partners interest of ($346,110) ----------------- ---------------- ------------------- ------------------- Net (loss) ($274,134) $947,000 ($926,908) ($254,042) ================= ================ =================== =================== Basic and Diluted Net Income per Share ($0.40) ($0.37) ================= ================ =================== ===================
See Accompanying Notes to Pro Forma Financial Statement Cedar Income Fund, Ltd. Pro Forma Condensed Combined Statement of Operations For the twelve months ended December 31, 2001 The following unaudited Pro Forma Condensed Combined Statement of Operations is presented as if the Company had acquired its 25% General Partner interest in the Loyal Plaza Shopping Center L.P. ("Loyal Plaza") as of January 1, 2001, and the Company qualified as a REIT, distributed 90% of its taxable income and, therefore, incurred no income tax expense during the period. This Pro Forma Condensed Combined Statement of Operations should be read in conjunction with the Pro Forma Condensed Combined Balance Sheet of the Company and the historical financial statements and notes thereto of the Company as filed on Form 10-K for the twelve months ended December 31, 2001. The Pro Forma Condensed Combined Statement of Operations is unaudited and is not necessarily indicative of what the actual financial results would have been had the Company acquired its 25% General Partner interest in Loyal Plaza as of January 1, 2001, nor does it purport to represent the future financial position of the Company.
Cedar Income Loyal Plaza Fund Ltd. as Acquisition previously (g) Pro Forma Pro Forma Description filed (f) Adjustments (h) December 31, 2001 - -------------------------------- ----------------- ---------------- ------------------- ------------------- Revenues: Base rent $5,354,736 $2,074,000 $69,561 $7,498,297 Other 1,280,564 342,000 - 1,622,564 Interest 298,056 - - 298,056 ----------------- ---------------- ------------------- ------------------- Total revenues 6,933,356 2,416,000 69,561 9,418,917 ================= ================ =================== =================== Expenses: Operating expenses 1,108,708 283,000 - 1,339,708 Real estate taxes 497,265 231,000 - 780,265 Administrative 1,182,001 15,000 30,000 1,227,001 ----------------- ---------------- ------------------- ------------------- Total operating expenses 2,787,974 529,000 - 3,346,974 Interest 3,919,838 - 1,000,688 4,920,526 Depreciation and amortization 1,197,604 - 391,358 1,588,962 ----------------- ---------------- ------------------- ------------------- Total expenses 7,905,416 529,000 1,352,485 9,856,462 Net (loss) income before minority interest and limited partner's interest (972,060) 1,887,000 (1,352,485) (437,545) Minority interest 230,022 (400,886) (170,864) Limited partner's interest (452,207) (95,024) (547,231) ----------------- ---------------- ------------------- ------------------- Net income before gain (loss) on disposal (1,194,245) 1,887,000 (1,848,395) (1,155,640) Loss on disposal (295,610) - - (295,610) Gain on disposal 1,638,416 - - 1,638,416 ----------------- ---------------- ------------------- ------------------- Net income before extraordinary item and cumulative effect adjustment 148,561 1,887,000 (1,848,395) 187,166 Extraordinary item: Early extinguishment of debt Write-off of deferred mortgage costs (net of limited (76,312) - - (76,312) partners interest of ($187,834) Cumulative effect of change in accounting principles, net of limited partners' share of (6,014) - - (6,014) ($14,723) ----------------- ---------------- ------------------- ------------------- Net income $66,235 $1,887,000 ($1,848,395) $104,840 ================= ================ =================== =================== Basic and Diluted Net Income per Share $0.09 $0.15 ================= ================ =================== ===================
See Accompanying Notes to Pro Forma Financial Statement Cedar Income Fund, Ltd. Notes to Pro Forma Financial Statements Pro Forma Condensed Combined Balance Sheet a. Reflects the Company's historical balance sheet as of June 30, 2002. b. Reflects the acquisition of its 25% General Partner interest in the Loyal Plaza Shopping Center LP for $18,999,252. Pro Forma Condensed Combined Statement of Operations for the six months ended June 30, 2002 c. Reflects the historical operations of the Company for the six months ended June 30, 2002. d. Reflects the operations of Loyal Plaza Shopping Center LP for the six months ended June 30, 2002. e. Reflects the interest expense and straight-line rents associated with the Loyal Plaza Shopping Center LP for the six months ended June 30, 2001 and the depreciation, amortization and administrative expenses associated with Loyal Plaza Shopping Center LP, for the six months ended June 30, 2002. Pro Forma Condensed Combined Statement of Operations for the twelve months ended December 31, 2001 f. Reflects the operations of the Company for the twelve months ended December 31, 2001 as previously filed as part of the 8-K/a dated August 12, 2002. g. Reflects the operations of Loyal Plaza Shopping Center LP for the twelve months ended December 31, 2001. h. Reflects the interest expense and straight-line rents associated with its the Loyal Plaza Shopping Center LP for the twelve months ended December 31, 2001 and the depreciation, amortization and administrative expenses associated with Loyal Plaza Shopping Center LP, for the twelve months ended December 31, 2001. Cedar Income Fund Ltd. Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized. Cedar Income Fund, LTD. By: /s/ Leo S. Ullman Leo S. Ullman Chairman Dated: September 16, 2002 CERTIFICATION I, Leo S. Ullman, Chief Executive Officer of the Cedar Income Fund, Ltd. (the "Company"), pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, do hereby certify as follows: 1. The report on Form 8-K/A of the Company dated September 16, 2002, fully complies with the requiremetns of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and 2. The information contained in such Form 8-K/A fairly presents, in all material respects, the financial condition and results of operations of the Company. IN WITNESS WHEREOF, I have executed this Certification this 16th day of September, 2002. /s/ Leo S. Ullman -------------------------------------- Leo S. Ullman, Chief Executive Officer I, Brenda J. Walker, Chief Financial Officer of the Cedar Income Fund, Ltd. (the "Company"), pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, do hereby certify as follows: 3. The report on Form 8-K/A of the Company dated September 16, 2002, fully complies with the requiremetns of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and 4. The information contained in such Form 8-K/A fairly presents, in all material respects, the financial condition and results of operations of the Company. IN WITNESS WHEREOF, I have executed this Certification this 16th day of September, 2002. /s/ Brenda J. Walker ----------------------------------------- Brenda J. Walker, Chief Financial Officer