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) November 22, 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 November 22, 2002, as filed with the Securities and Exchange Commission on December 9, 2002, as set forth in the pages attached hereto. Item 7. Financial Statements, Pro Forma Financial Information 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 September 30, 2002 Pro Forma Condensed Consolidating Statement of Operations for the nine months ended September 30, 2002 Pro Forma Condensed Consolidating Statement of Operations for the year ended December 31, 2001 Notes to the Pro Forma Financial Statements Exhibits. None. STATEMENT OF REVENUE AND CERTAIN EXPENSES WITH INDEPENDENT AUDITOR'S REPORT CAMP HILL MALL FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 Independent Auditor's Report ---------------------------- To the Board of Directors and Stockholders Cedar Income Fund, Ltd. We have audited the accompanying statement of revenue and certain expenses of Camp Hill Mall for the nine months ended September 30, 2002. This financial statement is the responsibility of the Camp Hill Mall's management. Our responsibility is to express an opinion on this financial statement based on our audit. We conducted our audit 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 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 statement of revenue and certain expenses was prepared for the purpose of complying with Rule 3-14 of Regulation S-X of the Securities and Exchange Commission for inclusion in Form 8-K of Cedar Income Fund, Ltd. and is not intended to be a complete presentation of the Camp Hill Mall's revenue and expenses. In our opinion, the financial statement referred to above, presents fairly, in all material respects, the revenue and certain expenses of Camp Hill Mall, as described in Note 2, for the nine months ended September 30, 2002, in conformity with accounting principles generally accepted in the United States of America. /s/ Joseph L. Gil - ---------------------- Joseph L. Gil, CPA, PC Port Washington, NY January 23, 2003 CAMP HILL MALL STATEMENT OF REVENUE AND CERTAIN EXPENSES FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 REVENUE: Base rents $ 1,996,589 Tenant reimbursements 1,067,790 Percentage rents 178,032 Other income 155,804 ----------- TOTAL REVENUE 3,398,215 ----------- CERTAIN EXPENSES: Real estate taxes 348,854 General, administrative and overhead 973,865 Utilities 625,151 Management fees/ Leasing commission 231,231 Insurance 65,179 TOTAL CERTAIN EXPENSES 2,244,288 ----------- REVENUE IN EXCESS OF CERTAIN EXPENSES $ 1,153,927 =========== CAMP HILL MALL NOTES TO STATEMENT OF REVENUE AND CERTAIN EXPENSES FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 1. Background Presented herein is the statement of revenues and certain expenses related to the operation of a multi-tenant shopping mall ("Mall"), owned and operated by Camp Hill Mall. The Mall is located in Camp Hill, Pennsylvania and has approximately 69 tenants. The Mall has an aggregate net rentable area of approximately 520,000 square feet, of which approximately 470,000 was leased as of September 30, 2002. 2. Summary of Significant Accounting Policies Basis of Presentation The accompanying financial statement has been prepared in accordance with the applicable rules and regulations of the Securities and Exchange Commission for the acquisition of real estate properties. Accordingly, the financial statement excludes certain expenses that may not be comparable to those expected to be incurred in the proposed future operations of the aforementioned property. Items excluded consist of interest, depreciation, amortization, and general and administrative expenses not directly related to the future operations. The accompanying statement was prepared on the accrual basis of accounting. Use of Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the financial statement and accompanying notes. Actual results could differ from those estimates. Revenue Recognition The Mall is being leased to tenants under operating leases. Rental revenue is recognized on a straight-line basis over the terms of other leases. The excess of amounts recognized over amounts due pursuant to the underlying leases amounted to approximately $142,827 for the year ended December 31, 2001. CAMP HILL MALL NOTES TO STATEMENT OF REVENUE AND CERTAIN EXPENSES FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 3. Future Minimum Lease Payments The Mall leases retail space under various non-cancelable operating leases that expire on the various dates through February 2022. The lease agreements typically provide for specific monthly payments plus reimbursements for certain operating costs, including percentage rents based on tenants' sales volume, when applicable. A summary of minimum future lease rentals due to the Partnership on non-cancelable operating leases in place as of December 31, 2001, is as follows: For the year ended December 31, ------------------------------- 2003 $2,735,786 2004 2,288,813 2005 2,114,418 2006 2,032,328 2007 2,015,097 2008 and thereafter $8,894,060 ---------- The preceding future minimum rentals do not include charges for reimbursement of operating costs and percentage rents. Percentage rents aggregated $178,032 and operating cost reimbursements aggregated $1,067,790. 4. Significant Tenants Approximately 40% of the current period's rental income was derived from three (3) tenants whose leases expire between October 2002 and December 2010. 5. Management Agreement The Partnership has a management agreement with Jones Lang LaSalle, Bryant Development America, Inc., to manage the Mall. Fees charged represent 3.5% of gross collections, which includes base rent, common area maintenance expenses and reimbursements from tenants for operating costs. Management fees to Jones Lang LaSalle were $150,000. STATEMENT OF REVENUE AND CERTAIN EXPENSES WITH INDEPENDENT AUDITOR'S REPORT CAMP HILL MALL FOR THE YEAR ENDED DECEMBER 31, 2001 Independent Auditor's Report ---------------------------- To the Board of Directors and Stockholders Cedar Income Fund, Ltd. We have audited the accompanying statement of revenue and certain expenses of Camp Hill Mall for the year ended December 31, 2001. This financial statement is the responsibility of the Camp Hill Mall's management. Our responsibility is to express an opinion on this financial statement based on our audit. We conducted our audit 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 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 statement of revenue and certain expenses was prepared for the purpose of complying with Rule 3-14 of Regulation S-X of the Securities and Exchange Commission for inclusion in Form 8-K of Cedar Income Fund, Ltd. and is not intended to be a complete presentation of the Camp Hill Mall's revenue and expenses. In our opinion, the financial statement referred to above, presents fairly, in all material respects, the revenue and certain expenses of Camp Hill Mall, as described in Note 2, for the year ended December 31, 2001, in conformity with accounting principles generally accepted in the United States of America. /s/ Joseph L. Gil - ----------------------- Joseph L. Gil, CPA, PC Port Washington, NY January 5, 2003 CAMP HILL MALL STATEMENT OF REVENUE AND CERTAIN EXPENSES FOR THE YEAR ENDED DECEMBER 31, 2001 REVENUE: Base rents $ 3,107,935 Tenant reimbursements 1,317,472 Percentage rents 275,738 Other income 254,550 ----------- TOTAL REVENUE 4,955,695 ----------- CERTAIN EXPENSES: Real estate taxes 342,339 General, administrative and overhead 1,507,867 Utilities 594,542 Management fees/ Leasing commission 406,497 Insurance 77,458 TOTAL CERTAIN EXPENSES 2,928,703 ----------- REVENUE IN EXCESS OF CERTAIN EXPENSES $ 2,026,992 =========== CAMP HILL MALL NOTES TO STATEMENT OF REVENUE AND CERTAIN EXPENSES FOR THE YEAR ENDED DECEMBER 31, 2001 1. Background Presented herein is the statement of revenues and certain expenses related to the operation of a multi-tenant shopping mall ("Mall"), owned and operated by Camp Hill Mall. The Mall is located in Camp Hill, Pennsylvania and has approximately 69 tenants. The shopping center has an aggregate net rentable area of approximately 520,000 square feet, of which approximately 477,000 was leased as of December 31, 2001. 2. Summary of Significant Accounting Policies Basis of Presentation The accompanying financial statement has been prepared in accordance with the applicable rules and regulations of the Securities and Exchange Commission for the acquisition of real estate properties. Accordingly, the financial statement excludes certain expenses that may not be comparable to those expected to be incurred in the proposed future operations of the aforementioned property. Items excluded consist of interest, depreciation, amortization, and general and administrative expenses not directly related to the future operations. The accompanying statement was prepared on the accrual basis of accounting. Use of Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the financial statement and accompanying notes. Actual results could differ from those estimates. Revenue Recognition The Mall is being leased to tenants under operating leases. Rental revenue is recognized on a straight-line basis over the terms of other leases. The excess of amounts recognized over amounts due pursuant to the underlying leases amounted to approximately $177,080 for the year ended December 31, 2001. CAMP HILL MALL NOTES TO STATEMENT OF REVENUE AND CERTAIN EXPENSES FOR THE YEAR ENDED DECEMBER 31, 2001 3. Future Minimum Lease Payments The Mall leases retail space under various non-cancelable operating leases that expire on the various dates through February 2022. The lease agreements typically provide for specific monthly payments plus reimbursements for certain operating costs, including percentage rents based on tenants' sales volume, when applicable. A summary of minimum future lease rentals due to the Partnership on non-cancelable operating leases in place as of December 31, 2001, is as follows: For the year ended December 31, ------------------------------- 2003 $ 3,013,099 2004 2,882,862 2005 2,551,579 2006 2,414,500 2007 2,291,587 2008 & thereafter $12,756,785 ----------- The preceding future minimum rentals do not include charges for reimbursement of operating costs and percentage rents. Percentage rents aggregated $275,738 and operating cost reimbursements aggregated $1,317,472. 4. Significant Tenants Approximately 40% of the current period's rental income was derived from three (3) tenants whose leases expire between October 2002 and December 2010. 5. Management Agreement The Partnership has a management agreement with Jones Lang LaSalle, Bryant Development America, Inc., to manage the Mall. Fees charged represent 3.5% of gross collections, which includes base rent, common area maintenance expenses and reimbursements from tenants for operating costs. Management fees to Jones Lang LaSalle were $246,417. Cedar Income Fund, Ltd. Pro Forma Condensed Combined Balance Sheet As of September 30, 2002 The following unaudited Pro Forma Condensed Combined Balance Sheet is presented as if the Company had acquired the Camp Hill Mall ("Camp Hill") on September 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 nine months ended September 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 Camp Hill on September 30, 2002, nor does it purport to represent the future financial position of the Company.