Exhibit 99.2
CEDAR SHOPPING CENTERS, INC.
Supplemental Financial Information
September 30, 2008
(unaudited)
Cedar Shopping Centers, Inc.
44 South Bayles Avenue
Port Washington, NY 11050-3765
Tel: (516) 767-6492 Fax: (516) 767-6497
www.cedarshoppingcenters.com

 


 

CEDAR SHOPPING CENTERS, INC.
Supplemental Financial Information
September 30, 2008
(unaudited)
TABLE OF CONTENTS
         
Disclosures
    3-4  
Summary Financial Data
    5-6  
Consolidated Balance Sheets
    7  
Consolidated Net Operating Income
    8  
Funds From Operations (“FFO”) and Other Financial Information
    9  
Consolidated Statements of Cash Flows
    10  
Same Property Analysis
    11  
Leasing Activity and Occupancy Statistics
    12  
Tenant and State Concentration
    13  
Lease Expirations
    14  
Properties:
       
Description
    15-20  
Carrying Values, Percent Occupied and Base Rent Per Leased Sq. Ft
    21-24  
Status of Development Projects
    25  
Debt Summary
    26-28  
Consolidated Joint Venture Properties
    29-32  

2


 

CEDAR SHOPPING CENTERS, INC.
Supplemental Financial Information
September 30, 2008
(unaudited)
Disclosures
Forward Looking Statements
     Statements made or incorporated by reference in this Supplemental Financial Information include certain “forward-looking statements”. Forward-looking statements include, without limitation, statements containing the words “anticipates”, “believes”, “expects”, “intends”, “future”, and words of similar import which express the Company’s beliefs, expectations or intentions regarding future performance or future events or trends. While forward-looking statements reflect good faith beliefs, expectations, or intentions, they are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors, which may cause actual results, performance or achievements to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements as a result of factors outside of the Company’s control. Certain factors that might cause such differences include, but are not limited to, the following: real estate investment considerations, such as the effect of economic and other conditions in general and in the Company’s market areas in particular; the financial viability of the Company’s tenants; the continuing availability of suitable acquisitions, and development and redevelopment opportunities, on favorable terms; the availability of equity and debt capital (including the availability of construction financing) in the public and private markets; the availability of suitable joint venture partners; changes in interest rates; the fact that returns from development, redevelopment and acquisition activities may not be at expected levels or at expected times; risks inherent in ongoing development and redevelopment projects including, but not limited to, cost overruns resulting from weather delays, changes in the nature and scope of development and redevelopment efforts, changes in governmental regulations relating thereto, and market factors involved in the pricing of material and labor; the need to renew leases or re-let space upon the expiration of current leases; and the financial flexibility to repay or refinance debt obligations when due.
Basis of Presentation
     The information contained in this Supplemental Financial Information is unaudited and does not purport to disclose all items required by accounting principles generally accepted in the United States (“GAAP”). The information contained herein should be read in conjunction with the Company’s Form 10-K for the year ended December 31, 2007 and Form 10-Q for the quarter ended September 30, 2008.
     Cedar Shopping Centers Partnership, L.P. (the “Operating Partnership” or “OP”) is the entity through which the Company conducts substantially all of its business and owns (either directly or through subsidiaries) substantially all of its assets. At September 30, 2008, the Company owned a 95.7% economic interest in, and is the sole general partner of, the Operating Partnership. The limited partners’ interest in the Operating Partnership is evidenced by Operating Partnership Units (“OP Units”), which are economically equivalent to shares of the Company’s common stock and convertible into shares of the Company’s common stock at the option of the holders on a one-for-one basis. With respect to its ten consolidated operating joint ventures, the Company has general partnership interests of 20% (nine properties) and 75% (one property) and, as the Company is the sole general partner and exercises substantial operating control over these entities, the Company has determined, pursuant to EITF 04-05, that such partnerships should be included in the consolidated financial statements. The Company’s three 60%-owned joint ventures for development projects in Limerick, Pottsgrove and Stroudsburg,

3


 

Pennsylvania, are consolidated as they are deemed to be variable interest entities and the Company is the primary income or loss beneficiary in each case. In addition, the Company has a 76.3% interest in an unconsolidated joint venture (increased from 49% effective April 1, 2008) which owns a single-tenant office property.
Use of Funds From Operations (“FFO”) as a Non-GAAP Financial Measure
     Funds From Operations (“FFO”) is a widely-recognized non-GAAP financial measure for REITs that the Company believes, when considered with financial statements determined in accordance with GAAP, is useful to investors in understanding financial performance and providing a relevant basis for comparison among REITs. In addition, FFO is useful to investors as it captures features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciable assets. Investors should review FFO, along with GAAP net income, when trying to understand an equity REIT’s operating performance. The Company presents FFO because the Company considers it an important supplemental measure of its operating performance and believes that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. Among other things, the Company uses FFO or an adjusted FFO-based measure (1) as a criterion to determine performance-based bonuses for members of senior management, (2) in performance comparisons with other shopping center REITs, and (3) to measure compliance with certain financial covenants under the terms of the Loan Agreement relating to the Company’s secured revolving credit facility. The Company computes FFO in accordance with the “White Paper” on FFO published by the National Association of Real Estate Investment Trusts (“NAREIT”), which defines FFO as net income applicable to common shareholders (determined in accordance with GAAP), excluding gains or losses from debt restructurings and sales of properties, plus real estate-related depreciation and amortization, and after adjustments for partnerships and joint ventures (which are computed to reflect FFO on the same basis). FFO does not represent cash generated from operating activities and should not be considered as an alternative to net income applicable to common shareholders or to cash flow from operating activities. FFO is not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions. Although FFO is a measure used for comparability in assessing the performance of REITs, as the NAREIT White Paper only provides guidelines for computing FFO, the computation of FFO may vary from one company to another.

4


 

CEDAR SHOPPING CENTERS, INC.
Summary Financial Data
                                         
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
    2008   2008   2008   2007   2007
     
Equity market capitalization (end of period):
                                       
8-7/8% Series A Cumulative Redeemable Preferred Stock shares outstanding
    3,550,000       3,550,000       3,550,000       3,550,000       3,550,000  
Closing market price
  $ 22.00     $ 24.40     $ 23.12     $ 23.50     $ 25.26  
 
                                       
Common shares outstanding
    44,488,703       44,487,817       44,460,886       44,237,907       44,230,766  
OP Units outstanding
    2,018,537       2,019,623       2,029,623       2,032,881       1,981,778  
Closing market price
  $ 13.22     $ 11.72     $ 11.68     $ 10.23     $ 13.62  
 
                                       
Equity market capitalization
  $ 692,926,000     $ 631,687,000     $ 625,085,000     $ 556,775,000     $ 719,088,000  
Pro rata share of outstanding debt
    862,261,000       840,488,000       812,884,000       746,024,000       803,990,000  
             
Total market capitalization
  $ 1,555,187,000     $ 1,472,175,000     $ 1,437,969,000     $ 1,302,799,000     $ 1,523,078,000  
             
Ratio of pro rata share of outstanding debt to total market capitalization
    55.4 %     57.1 %     56.5 %     57.3 %     52.8 %
             
                                         
    Three months ended
    Sep 30, 2008   Jun 30, 2008   Mar 31, 2008   Dec 31, 2007   Sep 30, 2007
     
Total revenues
  $ 43,322,000     $ 42,915,000     $ 43,635,000     $ 43,462,000     $ 37,845,000  
Net income applicable to common shareholders
  $ 3,277,000     $ 1,224,000     $ 3,112,000     $ 3,591,000     $ 3,925,000  
Per common share (basic)
  $ 0.07     $ 0.03     $ 0.07     $ 0.08     $ 0.09  
Per common share (diluted)
  $ 0.07     $ 0.03     $ 0.07     $ 0.08     $ 0.09  
Dividends to common shareholders
  $ 10,010,000     $ 10,003,000     $ 10,004,000     $ 9,952,000     $ 9,952,000  
Per common share
  $ 0.225     $ 0.225     $ 0.225     $ 0.225     $ 0.225  
FFO
  $ 14,440,000     $ 14,417,000     $ 13,717,000     $ 15,569,000     $ 14,150,000  
Per common share/OP unit (basic)
  $ 0.31     $ 0.31     $ 0.30     $ 0.34     $ 0.31  
Per common share/OP unit (diluted)
  $ 0.31     $ 0.31     $ 0.30     $ 0.34     $ 0.31  
 
                                       
Weighted average number of common shares outstanding:
                                       
Shares used in determination of basic earnings per share
    44,488,000       44,464,000       44,458,000       44,234,000       44,231,000  
Additional shares for conversion of OP Units (basic)
    2,019,000       2,029,000       2,030,000       1,989,000       1,982,000  
             
Shares used in determination of FFO per share (basic)
    46,507,000       46,493,000       46,488,000       46,223,000       46,213,000  
             
 
                                       
Shares used in determination of diluted earnings per share
    44,490,000       44,466,000       44,459,000       44,236,000       44,234,000  
Additional shares for conversion of OP Units (diluted)
    2,020,000       2,029,000       2,030,000       1,989,000       1,981,000  
             
Shares used in determination of FFO per share (diluted)
    46,510,000       46,495,000       46,489,000       46,225,000       46,215,000  
             

5


 

CEDAR SHOPPING CENTERS, INC.
Summary Financial Data (Continued)
                 
    Nine months ended Sep 30,
    2008   2007
     
Total revenues
  $ 129,872,000     $ 110,986,000  
Net income applicable to common shareholders
  $ 7,613,000     $ 10,501,000  
Per common share (basic)
  $ 0.17     $ 0.24  
Per common share (diluted)
  $ 0.17     $ 0.24  
Dividends to common shareholders
  $ 30,017,000     $ 29,823,000  
Per common share
  $ 0.675     $ 0.675  
FFO
  $ 42,574,000     $ 40,621,000  
Per common share/OP unit (basic)
  $ 0.92     $ 0.88  
Per common share/OP unit (diluted)
  $ 0.92     $ 0.88  
 
               
Weighted average number of common shares outstanding:
               
Shares used in determination of basic earnings per share
    44,470,000       44,179,000  
Additional shares for conversion of OP Units (basic)
    2,026,000       1,984,000  
       
Shares used in determination of FFO per share (basic)
    46,496,000       46,163,000  
       
 
               
Shares used in determination of diluted earnings per share
    44,472,000       44,183,000  
Additional shares for conversion of OP Units (diluted)
    2,026,000       1,993,000  
       
Shares used in determination of FFO per share (diluted)
    46,498,000       46,176,000  
       
                                         
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
    2008   2008   2008   2007   2007
     
Real estate, net
  $ 1,573,137,000     $ 1,565,145,000     $ 1,531,160,000     $ 1,494,158,000     $ 1,410,410,000  
Investment in unconsolidated joint venture
    4,902,000       4,791,000       3,775,000       3,757,000       3,718,000  
Other assets
    92,098,000       84,683,000       94,483,000       97,069,000       88,509,000  
             
Total assets
  $ 1,670,137,000     $ 1,654,619,000     $ 1,629,418,000     $ 1,594,984,000     $ 1,502,637,000  
             
 
                                       
Total debt
  $ 957,551,000     $ 934,648,000     $ 903,691,000     $ 851,514,000     $ 823,935,000  
Other liabilities
    91,894,000       92,134,000       91,053,000       97,225,000       78,807,000  
Minority interests in consolidated joint ventures
    58,792,000       58,688,000       57,669,000       62,402,000       10,321,000  
Limited partners’ interest in Operating Partnership
    24,162,000       24,414,000       25,388,000       25,689,000       25,352,000  
Shareholders’ equity
    537,738,000       544,735,000       551,617,000       558,154,000       564,222,000  
             
Total liabilities and equity
  $ 1,670,137,000     $ 1,654,619,000     $ 1,629,418,000     $ 1,594,984,000     $ 1,502,637,000  
             
 
                                       
Fixed-rate mortgages
  $ 641,499,000     $ 677,281,000     $ 676,951,000     $ 656,320,000     $ 632,268,000  
Variable-rate mortgages
    41,362,000       2,977,000             4,754,000       4,777,000  
             
Total mortgages
    682,861,000       680,258,000       676,951,000       661,074,000       637,045,000  
Secured revolving credit facilities
    274,690,000       254,390,000       226,740,000       190,440,000       186,890,000  
             
Total debt
  $ 957,551,000     $ 934,648,000     $ 903,691,000     $ 851,514,000     $ 823,935,000  
             
 
                                       
Pro rata share of total debt
  $ 862,261,000     $ 840,488,000     $ 812,884,000     $ 746,024,000     $ 803,990,000  
             
 
                                       
Weighted average interest rates:
                                       
Fixed-rate mortgages
    5.7 %     5.8 %     5.8 %     5.7 %     5.7 %
Variable-rate mortgages
    5.4 %     4.4 %           7.7 %     7.9 %
Total mortgages
    5.7 %     5.8 %     5.8 %     5.7 %     5.8 %
Secured variable-rate revolving credit facilities
    4.1 %     3.6 %     4.0 %     6.2 %     6.7 %
Total debt
    5.2 %     5.2 %     5.3 %     5.8 %     6.0 %

6


 

CEDAR SHOPPING CENTERS, INC.
Consolidated Balance Sheets
                                         
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
    2008   2008   2008   2007   2007
     
Assets:
                                       
Real estate:
                                       
Land
  $ 369,473,000     $ 369,813,000     $ 349,295,000     $ 315,599,000     $ 298,815,000  
Buildings and improvements
    1,339,489,000       1,320,355,000       1,296,114,000       1,282,180,000       1,203,973,000  
             
 
    1,708,962,000       1,690,168,000       1,645,409,000       1,597,779,000       1,502,788,000  
Less accumulated depreciation
    (135,825,000 )     (125,023,000 )     (114,249,000 )     (103,621,000 )     (92,378,000 )
             
Real estate, net
    1,573,137,000       1,565,145,000       1,531,160,000       1,494,158,000       1,410,410,000  
 
                                       
Investment in unconsolidated joint venture
    4,902,000       4,791,000       3,775,000       3,757,000       3,718,000  
 
                                       
Cash and cash equivalents
    5,989,000       7,203,000       14,434,000       20,307,000       21,148,000  
Restricted cash
    14,015,000       16,260,000       16,042,000       14,857,000       12,248,000  
Cash at consolidated joint ventures
    3,961,000       3,248,000       3,130,000       2,982,000       558,000  
Receivables:
                                       
Rents and other receivables, net
    7,861,000       6,920,000       9,149,000       7,640,000       5,086,000  
Straight-line rents receivable
    13,582,000       12,927,000       12,157,000       11,446,000       10,681,000  
Other assets
    12,850,000       6,472,000       10,402,000       9,778,000       10,749,000  
Deferred charges, net:
                                       
Leasing costs
    19,496,000       20,094,000       19,299,000       19,417,000       17,032,000  
Financing costs
    11,078,000       8,982,000       7,290,000       7,941,000       6,837,000  
Other
    3,266,000       2,577,000       2,580,000       2,701,000       4,170,000  
             
Total assets
  $ 1,670,137,000     $ 1,654,619,000     $ 1,629,418,000     $ 1,594,984,000     $ 1,502,637,000  
             
 
                                       
Liabilities and shareholders’ equity:
                                       
Mortgage loans payable
  $ 682,861,000     $ 680,258,000     $ 676,951,000     $ 661,074,000     $ 637,045,000  
Secured revolving credit facility
    274,690,000       254,390,000       226,740,000       190,440,000       186,890,000  
Accounts payable and accrued expenses
    17,145,000       13,602,000       12,585,000       17,036,000       14,296,000  
Tenant prepayments and security deposits
    9,500,000       9,810,000       10,668,000       9,032,000       8,459,000  
Unamortized intangible lease liabilities
    65,249,000       68,722,000       67,800,000       71,157,000       56,052,000  
             
Total liabilities
    1,049,445,000       1,026,782,000       994,744,000       948,739,000       902,742,000  
             
 
                                       
Minority interests in consolidated joint ventures
    58,792,000       58,688,000       57,669,000       62,402,000       10,321,000  
Limited partners’ interest in Operating Partnership
    24,162,000       24,414,000       25,388,000       25,689,000       25,352,000  
 
                                       
Shareholders’ equity
    537,738,000       544,735,000       551,617,000       558,154,000       564,222,000  
             
Total liabilities and equity
  $ 1,670,137,000     $ 1,654,619,000     $ 1,629,418,000     $ 1,594,984,000     $ 1,502,637,000  
             

7


 

CEDAR SHOPPING CENTERS, INC.
Consolidated Net Operating Income
                                         
    Three months ended
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
    2008   2008   2008   2007   2007
     
Revenues:
                                       
Rents:
                                       
Base rents
  $ 30,274,000     $ 30,251,000     $ 29,897,000     $ 29,166,000     $ 26,886,000  
Percentage rents
    609,000       127,000       372,000       885,000       492,000  
Straight-line rents
    655,000       770,000       711,000       765,000       880,000  
Amortization of intangible lease liabilities
    3,473,000       3,504,000       3,400,000       3,268,000       2,526,000  
     
 
    35,011,000       34,652,000       34,380,000       34,084,000       30,784,000  
Expense recoveries
    7,800,000       8,088,000       9,048,000       8,171,000       6,946,000  
Other
    511,000       175,000       207,000       1,207,000       115,000  
     
 
    43,322,000       42,915,000       43,635,000       43,462,000       37,845,000  
     
Expenses:
                                       
Operating, maintenance and management
    6,974,000       7,114,000       8,210,000       6,596,000       5,692,000  
Real estate and other property- related taxes
    4,994,000       4,758,000       4,701,000       4,915,000       3,953,000  
     
 
    11,968,000       11,872,000       12,911,000       11,511,000       9,645,000  
     
 
                                       
Net operating income
    31,354,000       31,043,000       30,724,000       31,951,000       28,200,000  
 
                                       
Other income (expense):
                                       
General and administrative
    (2,654,000 )     (2,323,000 )     (2,191,000 )     (1,976,000 )     (1,847,000 )
Depreciation and amortization
    (11,996,000 )     (14,007,000 )     (11,529,000 )     (12,239,000 )     (10,140,000 )
Interest expense
    (12,480,000 )     (12,192,000 )     (12,048,000 )     (12,608,000 )     (10,819,000 )
Amortization of deferred financing costs
    (801,000 )     (504,000 )     (514,000 )     (474,000 )     (423,000 )
Capitalization of interest expense and financing costs
    2,038,000       1,417,000       1,178,000       1,076,000       1,201,000  
Interest income
    35,000       77,000       158,000       208,000       82,000  
Equity in income of unconsolidated joint venture
    310,000       222,000       150,000       171,000       150,000  
Minority interests in consolidated joint ventures
    (412,000 )     (482,000 )     (706,000 )     (387,000 )     (333,000 )
Limited partners’ interest in consolidated OP
    (148,000 )     (56,000 )     (143,000 )     (161,000 )     (177,000 )
     
 
                                       
Net income
    5,246,000       3,195,000       5,079,000       5,561,000       5,894,000  
 
                                       
Preferred distribution requirements
    (1,969,000 )     (1,971,000 )     (1,967,000 )     (1,970,000 )     (1,969,000 )
     
 
                                       
Net income applicable to common shareholders
    3,277,000       1,224,000       3,112,000       3,591,000       3,925,000  
     
 
                                       
Net operating income/Revenues
    72 %     72 %     70 %     74 %     75 %
Expense recovery percentage (a)
    75 %     79 %     78 %     77 %     77 %
 
(a)   The expense recovery percentage is computed by dividing expense recoveries by the sum of direct property-specific operating, maintenance, management and real estate tax expenses. Such expenses exclude (i) non-recoverable expenses, principally the net provision for doubtful accounts in the amounts of $412,000, $535,000, $139,000, $230,000 and $60,000, respectively, and (ii) unallocated property and construction management compensation and benefits (including stock-based compensation).

8


 

CEDAR SHOPPING CENTERS, INC.
Funds From Operations (“FFO”) And Other Financial Information
                                         
    Three months ended
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
    2008   2008   2008   2007   2007
     
Net income applicable to common shareholders
  $ 3,277,000     $ 1,224,000     $ 3,112,000     $ 3,591,000     $ 3,925,000  
Add (deduct):
                                       
Real estate depreciation and amortization
    11,921,000       13,939,000       11,461,000       12,171,000       10,080,000  
Limited partners’ interest
    148,000       56,000       143,000       161,000       177,000  
Minority interests in consolidated joint ventures
    412,000       482,000       706,000       387,000       333,000  
Minority interests’ share of FFO applicable to consolidated joint ventures
    (1,368,000 )     (1,417,000 )     (1,781,000 )     (774,000 )     (448,000 )
Equity in (income) of unconsolidated joint venture
    (310,000 )     (222,000 )     (150,000 )     (171,000 )     (150,000 )
FFO from unconsolidated joint venture
    360,000       355,000       226,000       204,000       233,000  
     
Funds From Operations
  $ 14,440,000     $ 14,417,000     $ 13,717,000     $ 15,569,000     $ 14,150,000  
     
FFO per common share, assuming OP Unit conversion:
                                       
Basic
  $ 0.31     $ 0.31     $ 0.30     $ 0.34     $ 0.31  
     
Diluted
  $ 0.31     $ 0.31     $ 0.30     $ 0.34     $ 0.31  
     
Weighted average number of common shares outstanding:
                                       
Shares used in determination of basic earnings per share
    44,488,000       44,464,000       44,458,000       44,234,000       44,231,000  
Additional shares assuming conversion of OP Units (basic)
    2,019,000       2,029,000       2,030,000       1,989,000       1,982,000  
     
Shares used in determination of FFO per share (basic)
    46,507,000       46,493,000       46,488,000       46,223,000       46,213,000  
     
 
                                       
Shares used in determination of diluted earnings per share
    44,490,000       44,466,000       44,459,000       44,236,000       44,234,000  
Additional shares assuming conversion of OP Units (diluted)
    2,020,000       2,029,000       2,030,000       1,989,000       1,981,000  
     
Shares used in determination of FFO per share (diluted)
    46,510,000       46,495,000       46,489,000       46,225,000       46,215,000  
     
 
                                       
Other Financial Information (Pro Rata Share):
                                       
Capital expenditures, tenant improvements, and leasing commissions:
                                       
First generation (a)
  $ 20,360,000     $ 28,858,000     $ 31,270,000     $ 3,296,000     $ 4,991,000  
     
Second generation (b)
  $ 1,089,000     $ 1,247,000     $ 1,205,000     $ 1,536,000     $ 1,306,000  
     
Capitalized interest and financing costs
  $ 2,038,000     $ 1,417,000     $ 1,176,000     $ 1,072,000     $ 1,201,000  
     
Scheduled debt amortization payments:
                                       
Stated contract amounts
  $ 1,678,000     $ 1,728,000     $ 1,785,000     $ 1,785,000     $ 1,759,000  
     
Carrying value amounts
  $ 1,877,000     $ 1,956,000     $ 1,982,000     $ 2,050,000     $ 2,113,000  
     
Straight-line rents
  $ 501,000     $ 588,000     $ 539,000     $ 697,000     $ 865,000  
     
Amortization of intangible lease liabilities
  $ 3,349,000     $ 3,377,000     $ 3,237,000     $ 3,229,000     $ 2,508,000  
     
Non-real estate amortization
  $ 477,000     $ 438,000     $ 442,000     $ 133,000     $ 478,000  
     
Stock-based compensation charged to operations
  $ 897,000     $ 607,000     $ 734,000     $ (150,000 )   $ 302,000  
     
                                                 
    As of        
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,        
    2008   2008   2008   2007   2007        
     
Land held for development and other real estate out of service (at cost) (c)
  $ 147,797,000     $ 134,496,000     $ 111,135,000     $ 68,093,000     $ 66,955,000          
     
 
(a)   First generation refers to expenditures related to development/redevelopment and expansion properties.
 
(b)   Second generation refers to expenditures related to stabilized properties.
 
(c)   Real estate out of service includes land under development, land held for future development, and the applicable portions of development/redevelopment and expansion properties.

9


 

CEDAR SHOPPING CENTERS, INC.
Consolidated Statements of Cash Flows
                                         
    Three months ended
    Sep 30   Jun 30   Mar 31   Dec 31   Sep 30
    2008   2008   2008   2007   2007
     
Cash flow from operating activities:
                                       
Net income
  $ 5,246,000     $ 3,195,000     $ 5,079,000     $ 5,561,000     $ 5,894,000  
Adjustments to reconcile net income to net cash provided by operating activities:
                                       
Non-cash provisions:
                                       
Earnings in excess of distributions of consolidated joint venture minority interests
    412,000       482,000       467,000       121,000       68,000  
Equity in income of unconsolidated joint venture
    (310,000 )     (222,000 )     (150,000 )     (171,000 )     (150,000 )
Distributions from unconsolidated joint venture
    200,000       302,000       132,000       132,000       132,000  
Limited partners’ interest
    148,000       56,000       143,000       161,000       177,000  
Straight-line rents receivable
    (655,000 )     (770,000 )     (711,000 )     (765,000 )     (880,000 )
Depreciation and amortization
    11,996,000       14,007,000       11,529,000       12,239,000       10,140,000  
Amortization of intangible lease liabilities
    (3,473,000 )     (3,504,000 )     (3,400,000 )     (3,268,000 )     (2,526,000 )
Amortization relating to stock-based compensation
    897,000       607,000       734,000       (150,000 )     302,000  
Amortization of deferred financing costs
    428,000       396,000       403,000       81,000       423,000  
Increases/decreases in operating assets and liabilities:
                                       
Cash at consolidated joint ventures
    (713,000 )     (118,000 )     (148,000 )     (976,000 )     (47,000 )
Rents and other receivables, net
    (941,000 )     2,229,000       (1,509,000 )     (1,649,000 )     (446,000 )
Other
    (5,036,000 )     539,000       (272,000 )     1,078,000       (5,320,000 )
Accounts payable and accrued expenses
    2,672,000       (1,056,000 )     (86,000 )     2,279,000       4,164,000  
     
Net cash provided by operating activities
    10,871,000       16,143,000       12,211,000       14,673,000       11,931,000  
     
 
                                       
Cash flow from investing activities:
                                       
Expenditures for real estate and improvements
    (20,562,000 )     (20,483,000 )     (29,956,000 )     (53,483,000 )     (41,368,000 )
Purchase of consolidated joint venture minority interests
                (17,454,000 )            
Investment in unconsolidated joint venture
    (3,000 )     (1,094,000 )                  
Construction escrows and other
    544,000       (237,000 )     (1,062,000 )     (3,894,000 )     (559,000 )
     
Net cash (used in) investing activities
    (20,021,000 )     (21,814,000 )     (48,472,000 )     (57,377,000 )     (41,927,000 )
     
 
                                       
Cash flow from financing activities:
                                       
Net advances from lines of credit
    20,300,000       27,650,000       36,300,000       3,550,000       47,900,000  
Redemption of Operating Partnership Units
          (122,000 )                  
Proceeds from mortgage financings
    53,385,000       62,000       27,500,000       8,800,000       2,693,000  
Mortgage repayments
    (50,782,000 )     (14,911,000 )     (25,147,000 )     (7,709,000 )     (4,343,000 )
Contributions from minority interest partners, net of joint venture cash at date of formation
    (9,000 )     276,000       3,993,000       50,733,000        
Distributions in excess of earnings from consolidated joint venture minority interests
                (27,000 )            
Distributions to limited partners
    (455,000 )     (456,000 )     (457,000 )     (452,000 )     (446,000 )
Preferred distribution requirements
    (1,969,000 )     (1,968,000 )     (1,970,000 )     (1,970,000 )     (1,969,000 )
Distributions to common shareholders
    (10,010,000 )     (10,003,000 )     (10,004,000 )     (9,952,000 )     (9,952,000 )
Payments/refund of deferred financing costs, net
    (2,524,000 )     (2,088,000 )     200,000       (1,137,000 )     (997,000 )
     
Net cash provided by (used in) financing activities
    7,936,000       (1,560,000 )     30,388,000       41,863,000       32,886,000  
     
 
                                       
Net (decrease) increase in cash and cash equivalents
    (1,214,000 )     (7,231,000 )     (5,873,000 )     (841,000 )     2,890,000  
Cash and cash equivalents at beginning of period
    7,203,000       14,434,000       20,307,000       21,148,000       18,258,000  
     
Cash and cash equivalents at end of period
  $ 5,989,000     $ 7,203,000     $ 14,434,000     $ 20,307,000     $ 21,148,000  
     

10


 

CEDAR SHOPPING CENTERS, INC.
Same Property Analysis
                                 
    Three months ended Sep 30,   Nine months ended Sep 30,
    2008   2007   2008   2007
         
The number of properties that were owned throughout each of the comparative periods
    105       105       96       96  
         
 
                               
Revenues:
                               
Rents:
                               
Base rents
  $ 26,587,000     $ 26,377,000     $ 73,589,000     $ 73,024,000  
Percentage rents
    475,000       492,000       959,000       1,302,000  
Straight-line rents
    524,000       864,000       1,405,000       2,417,000  
Amortization of intangible lease liabilities
    2,472,000       2,382,000       6,835,000       6,964,000  
         
 
    30,058,000       30,115,000       82,788,000       83,707,000  
Expense recoveries (a)
    6,595,000       6,817,000       20,002,000       20,147,000  
Other
    499,000       113,000       566,000       514,000  
         
Total revenues
    37,152,000       37,045,000       103,356,000       104,368,000  
         
 
                               
Operating expenses (a):
                               
Operating, maintenance and management
    5,569,000       5,338,000       16,999,000       16,592,000  
Real estate and other property-related taxes
    4,049,000       3,789,000       11,139,000       10,561,000  
         
Total expenses
    9,618,000       9,127,000       28,138,000       27,153,000  
         
 
                               
Net operating income
  $ 27,534,000     $ 27,918,000     $ 75,218,000     $ 77,215,000  
         
 
                               
Increase/(decrease) period over period
                               
Revenues:
                               
Rents:
                               
Base rents
  $ 210,000       0.8 %   $ 565,000       0.8 %
Percentage rents
    (17,000 )     -3.5 %     (343,000 )     -26.3 %
Straight-line rents
    (340,000 )     -39.4 %     (1,012,000 )     -41.9 %
Amortization of intangible lease liabilities
    90,000       3.8 %     (129,000 )     -1.9 %
         
 
    (57,000 )     -0.2 %     (919,000 )     -1.1 %
Expense recoveries
    (222,000 )     -3.3 %     (145,000 )     -0.7 %
Other
    386,000       341.6 %     52,000       10.1 %
         
Total revenues
    107,000       0.3 %     (1,012,000 )     -1.0 %
         
 
                               
Expenses:
                               
Operating, maintenance and management
    231,000       4.3 %     407,000       2.5 %
Real estate and other property-related taxes
    260,000       6.9 %     578,000       5.5 %
         
Total expenses
    491,000       5.4 %     985,000       3.6 %
         
 
                               
Net operating income
  $ (384,000 )     -1.4 %   $ (1,997,000 )     -2.6 %
         
 
                               
Percent occupied at end of period
    91.9 %     93.1 %     91.6 %     92.9 %
         
 
                               
Expense recovery percentage (a)
    73.7 %     77.1 %     75.9 %     78.0 %
         
 
(a)   The expense recovery percentage is computed by dividing expense recoveries by the sum of direct property-specific operating, maintenance, management and real estate tax expenses. Such expenses exclude non-recoverabele expenses, principally the net provision for doubtful accounts in the amounts ofr $336,000, $59,000, $800,000 and $619,000, respectively.

11


 

CEDAR SHOPPING CENTERS, INC.
Leasing Activity and Occupancy Statistics (a)(b)
                                         
    Three months ended
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
    2008   2008   2008   2007   2007
     
Renewals
                                       
 
                                       
Number of leases
    27       29       42       32       21  
Aggregate square feet
    84,000       78,000       188,000       106,000       55,000  
Average square feet
    3,111       2,690       4,476       3,313       2,619  
Average expiring base rent psf
  $ 15.73     $ 13.10     $ 11.24     $ 10.61     $ 12.97  
Average new base rent psf
  $ 16.90     $ 14.03     $ 12.25     $ 11.55     $ 13.98  
% increase in base rent
    7.44 %     7.10 %     8.99 %     8.86 %     7.79 %
 
                                       
New leases
                                       
 
                                       
Number of leases
    22       5       9       7       11  
Aggregate square feet
    94,000       16,000       30,000       20,000       31,000  
Average square feet
    4,273       3,200       3,333       2,857       2,818  
Average new base rent psf
  $ 16.39     $ 19.43     $ 20.46     $ 12.49     $ 17.04  
 
                                       
Terminated leases
                                       
 
                                       
Number of leases
    16       15       13       14       13  
Aggregate square feet
    49,000       75,000       122,000       81,000       38,000  
Average square feet
    3,063       5,000       9,385       5,786       2,923  
Average old base rent psf
  $ 14.41     $ 10.66     $ 5.50     $ 9.95     $ 16.02  
                                         
    As of
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
    2008   2008   2008   2007   2007
     
Occupancy statistics
                                       
 
                                       
Stabilized properties:
                                       
Wholly-owned
    95 %     96 %     96 %     96 %     96 %
Consolidated joint ventures
    98 %     96 %     96 %     98 %     100 %
     
Total stabilized properties
    96 %     96 %     96 %     96 %     96 %
     
 
                                       
Development/redevelopment and other non-stabilized properties
    66 %     68 %     68 %     67 %     68 %
     
 
                                       
Total operating portfolio
    92 %     92 %     92 %     93 %     93 %
     
 
(a)   New leases do not necessarily replace specific terminated leases within any quarterly period and, accordingly, the amounts shown may relate to properties with substantially lower rents, as in premises in low-density population areas, as compared to premises in major urban or suburban areas.
 
(b)   With the high occupancy levels for the Company’s portfolio on an overall basis, leasing activity for the indicated square footage amounts represent a small percentage of the total portfolio.

12


 

CEDAR SHOPPING CENTERS, INC.
Tenant And State Concentration
As of September 30, 2008
                                                 
    Number                           Annualized   Percentage
    of                   Annualized   base rent   annualized
Tenant   stores   GLA   % of GLA   base rent   per sq ft   base rents
 
Top ten tenants (a):
                                               
Giant Foods (c)
    19       1,137,000       9.5 %   $ 16,731,000     $ 14.72       13.8 %
Discount Drug Mart
    18       454,000       3.8 %     4,261,000       9.39       3.5 %
Farm Fresh (c)
    6       364,000       3.0 %     3,768,000       10.35       3.1 %
Stop & Shop (c)
    5       325,000       2.7 %     3,494,000       10.75       2.9 %
Shaw’s (c)
    4       241,000       2.0 %     2,676,000       11.10       2.2 %
CVS
    13       137,000       1.1 %     2,490,000       18.18       2.1 %
LA Fitness
    4       168,000       1.4 %     2,421,000       14.41       2.0 %
Staples
    7       151,000       1.3 %     2,091,000       13.85       1.7 %
Food Lion (c)
    7       243,000       2.0 %     1,921,000       7.91       1.6 %
Rite Aid
    13       141,000       1.2 %     1,696,000       12.03       1.4 %
     
Sub-total top ten tenants
    96       3,361,000       28.1 %     41,549,000       12.36       34.3 %
 
                                               
Remaining tenants
    1,107       7,685,000       64.2 %     79,643,000       10.36       65.7 %
     
Sub-total all tenants
    1,203       11,046,000       92.3 %     121,192,000       10.97       100.0 %
 
                                               
Vacant space (b)
    n/a       925,000       7.7 %     n/a       n/a       n/a  
     
Total (including vacant space)
    1,203       11,971,000       100.0 %   $ 121,192,000     $ 10.12       n/a  
     
 
(a)   Based on annualized base rent.
 
(b)   Includes vacant space at properties undergoing development and/or redevelopment activities.
 
(c)   Several of the tenants listed above share common ownership with other tenants including, without limitation, (1) Giant Foods and Stop & Shop, (2) Farm Fresh, Shop ‘n Save (GLA of 53,000; annualized base rent of $505,000), Shaw’s and Acme (GLA of 172,000; annualized base rent of $731,000), and (3) Food Lion and Hannaford (GLA of 43,000; annualized base rent of $405,000).
                                         
Total Revenues By State   Three months ended
    Sep 30,   Jun 30,   Mar 31,   Dec 31,   Sep 30,
State   2008   2008   2008   2007   2007
     
Pennsylvania
  $ 20,703,000     $ 20,309,000     $ 20,715,000     $ 22,119,000     $ 20,627,000  
Massachusetts
    5,804,000       5,918,000       6,084,000       5,339,000       3,710,000  
Connecticut
    3,762,000       3,645,000       3,501,000       3,467,000       3,039,000  
Ohio
    3,210,000       3,290,000       3,271,000       3,038,000       2,615,000  
New Jersey
    3,095,000       3,253,000       3,332,000       3,086,000       2,767,000  
Virginia
    2,598,000       2,607,000       2,616,000       2,483,000       2,624,000  
Maryland
    2,088,000       1,934,000       2,025,000       1,870,000       1,465,000  
New York
    1,625,000       1,553,000       1,542,000       1,507,000       495,000  
Michigan
    437,000       406,000       549,000       553,000       503,000  
     
 
  $ 43,322,000     $ 42,915,000     $ 43,635,000     $ 43,462,000     $ 37,845,000  
             

13


 

CEDAR SHOPPING CENTERS, INC.
Lease Expirations
As of September 30, 2008
                                                 
                                            Percentage
    Number           Percentage   Annualized   Annualized   of annualized
Year of lease   of leases   GLA   of GLA   expiring   expiring base   expiring
expiration   expiring   expiring   expiring   base rents   rents per sq ft   base rents
 
Month-To-Month
    86       184,000       1.7 %   $ 2,511,000     $ 13.65       2.1 %
2008
    48       149,000       1.3 %     1,972,000       13.23       1.6 %
2009
    189       1,095,000       9.9 %     10,128,000       9.25       8.4 %
2010
    176       1,302,000       11.8 %     12,749,000       9.79       10.5 %
2011
    141       926,000       8.4 %     9,929,000       10.72       8.2 %
2012
    155       802,000       7.3 %     8,900,000       11.10       7.3 %
2013
    116       732,000       6.6 %     8,356,000       11.42       6.9 %
2014
    47       719,000       6.5 %     6,523,000       9.07       5.4 %
2015
    45       520,000       4.7 %     5,409,000       10.40       4.5 %
2016
    37       539,000       4.9 %     5,466,000       10.14       4.5 %
2017
    33       497,000       4.5 %     6,337,000       12.75       5.2 %
2018
    36       800,000       7.2 %     8,530,000       10.66       7.0 %
Thereafter
    94       2,781,000       25.2 %     34,382,000       12.36       28.4 %
     
 
                                               
 
    1,203       11,046,000       100.0 %     121,192,000       10.97       100.0 %
 
                                               
Vacant space (a)
    n/a       925,000       n/a       n/a       n/a       n/a  
     
 
                                               
Total portfolio (b)
    1,203       11,971,000       n/a     $ 121,192,000     $ 10.12       n/a  
     
 
(a)   Includes vacant space at properties undergoing development and/or redevelopment activities.
 
(b)   At September 30, 2008, the Company had a portfolio of 119 operating properties totaling approximately 12.0 million square feet of GLA, including 109 wholly-owned properties comprising approximately 10.8 million square feet and ten properties owned in joint venture comprising approximately 1.2 million square feet. The entire 119 property portfolio was approximately 92% leased at September 30, 2008.

14


 

CEDAR SHOPPING CENTERS, INC.
Property Description
As of September 30, 2008
                                 
                Gross        
                leasable   Year built/   Major tenants [20,000 or more sq. ft. of GLA]
        Year   Percent   area   year last   and tenants at single-tenant properties Lease
Property Description   State   acquired   owned   (“GLA”)   renovated   Name   Sq. ft.   expiration
 
Wholly-Owned Stabilized Properties: (a)
                               
Academy Plaza
  PA   2001   100%   151,977   1965/1998   Acme Markets   50,918   9/30/2018
 
                               
Annie Land Plaza
  VA   2006   100%   42,500   1999   Food Lion   29,000   4/30/2019
 
                               
Camp Hill
  PA   2002   100%   472,458   1958/2005   Boscov’s   167,597    9/30/2010
 
                      Giant Foods   92,939   10/31/2025
 
                      LA Fitness   45,000   12/31/2021
 
                      Orthopedic Inst of PA   40,904   5/31/2016
 
                      Barnes & Noble   24,908   1/31/2011
 
                      Staples   20,000   6/30/2015
 
                               
Carbondale Plaza
  PA   2004   100%   124,565   1972/2005   Weis Markets   52,720   2/29/2016
 
                               
Carmans Plaza
  NY   2007   100%   194,481   1954/2007   Pathmark   52,211   3/31/2017
 
                      Best Fitness   27,598   5/31/2018
 
                      AJ Wright   25,806   4/30/2013
 
                               
Carll’s Corner
  NJ   2007   100%   129,582   1960’s-1999/
2004
  Acme Markets   55,000   9/30/2016
 
                               
Carrollton Discount Drug Mart Plaza
  OH   2005   100%   40,480   2000   Discount Drug Mart   25,480   3/31/2016
 
                               
Centerville Discount Drug Mart Plaza
  OH   2005   100%   49,287   2000   Discount Drug Mart   24,012   3/31/2016
 
                               
Circle Plaza
  PA   2007   100%   92,171   1979/1991   K-Mart   92,171   11/30/2009
 
                               
Clyde Discount Drug Mart Plaza
  OH   2005   100%   34,592   2002   Discount Drug Mart   24,592   3/31/2019
 
                               
Coliseum Marketplace
  VA   2005   100%   98,515   1987/2005   Farm Fresh   57,662   1/31/2021
 
                               
Columbus Crossing
  PA   2003   100%   142,166   2001   Super Fresh   61,506   9/30/2020
 
                      Old Navy   25,000   1/31/2014
 
                      AC Moore   22,000   9/30/2011
 
                               
CVS at Bradford
  PA   2005   100%   10,722   1996   CVS   10,722   3/31/2017
 
                               
CVS at Celina
  OH   2005   100%   10,195   1998   CVS   10,195   1/31/2020
 
                               
CVS at Erie
  PA   2005   100%   10,125   1997   CVS   10,125   1/31/2019
 
                               
CVS at Kinderhook
  NY   2007   100%   13,225   2007   CVS   13,225   1/31/2033
 
                               
CVS at Portage Trail
  OH   2005   100%   10,722   1996   CVS   10,722   9/30/2017
 
                               
CVS at Westfield
  NY   2005   100%   10,125   2000   CVS   10,125   1/31/2023
 
                               
Dover Discount Drug Mart Plaza
  OH   2005   100%   38,409   2002   Discount Drug Mart   24,516   3/31/2013
 
                               
Elmhurst Square
  VA   2006   100%   66,250   1961-1983   Food Lion   38,272   9/30/2011
 
                               
Enon Discount Drug Mart Plaza
  OH   2007   100%   42,876   2005-2006   Discount Drug Mart   24,596   3/31/2022

15


 

CEDAR SHOPPING CENTERS, INC.
Property Description (Continued)
As of September 30, 2008
                                         
                Gross       Major tenants [20,000 or more sq. ft. of GLA]
                leasable   Year built/   and tenants at single-tenant properties
        Year   Percent   area   year last               Lease
Property Description   State   acquired   owned   (“GLA”)   renovated   Name   Sq. ft.   expiration
 
Fairfield Plaza
  CT   2005   100%     72,279     2001/2005   TJ Maxx     25,257     8/31/2013
 
                          Staples     20,388     10/31/2019
 
                                       
Fairview Plaza (b)
  PA   2003   100%     69,579     1992   Giant Foods     59,237     2/28/2017
 
                                       
Family Dollar at Zanesville
  OH   2005   100%     6,900     2000   Family Dollar     6,900     12/31/2009
 
                                       
FirstMerit Bank at Akron
  OH   2005   100%     3,200     1996   FirstMerit Bank     3,200     12/31/2011
 
                                       
FirstMerit Bank at Cuyahoga Falls
  OH   2006   100%     18,300     1973/2003   FirstMerit Bank     18,300     3/31/2010
 
                                       
Franklin Village Plaza
  MA   2004   100%     301,741     1987/2005   Stop & Shop     75,000     4/30/2026
 
                          Marshalls     26,890     1/31/2014
 
                                       
Gabriel Brothers Plaza
  OH   2005   100%     83,740     1970’s/2004   Gabriel Brothers     57,193     5/31/2014
 
                                       
Gahanna Discount Drug Mart Plaza
  OH   2006   100%     48,080     2003   Discount Drug Mart     24,592     3/31/2020
 
                                       
General Booth Plaza
  VA   2005   100%     73,320     1985   Farm Fresh     53,758     1/31/2014
 
                                       
Gold Star Plaza
  PA   2006   100%     71,729     1988   Redner’s     47,329     3/16/2019
 
                                       
Golden Triangle
  PA   2003   100%     202,943     1960/2005   LA Fitness     44,796     4/30/2020
 
                          Marshalls     30,000     5/31/2010
 
                          Staples     24,060     5/31/2012
 
                                       
Groton Shopping Center
  CT   2007   100%     117,986     1969   TJ Maxx     30,000     5/31/2011
 
                                       
Grove City Discount Drug Mart Plaza
  OH   2007   100%     40,848     2005   Discount Drug Mart     24,596     3/31/2020
 
                                       
Halifax Plaza (b)
  PA   2003   100%     54,150     1994   Giant Foods     32,000     10/31/2019
 
                                       
Hamburg Commons
  PA   2004   100%     99,580     1988-1993   Redner's     56,780     6/30/2025
 
                                       
Hannaford Plaza
  MA   2006   100%     102,459     1965/2006   Hannaford     42,598     4/30/2015
 
                                       
Hilliard Discount Drug Mart Plaza
  OH   2007   100%     40,988     2003   Discount Drug Mart     24,592     3/31/2020
 
                                       
Hills & Dales Discount Drug Mart Plaza
  OH   2007   100%     33,553     1992-2007   Discount Drug Mart     23,608     3/31/2023
 
                                       
Hudson Discount Drug Mart Plaza
  OH   2005   100%     32,259     2000   Discount Drug Mart     32,259     3/31/2017
 
                                       
Jordan Lane
  CT   2005   100%     181,735     1969/1991   Stop & Shop     60,632     9/30/2010
 
                          AJ Wright     39,280     3/31/2015
 
                          Friendly Fitness     20,283     8/31/2014
 
                                       
Kempsville Crossing
  VA   2005   100%     94,477     1985   Farm Fresh     73,878     1/31/2014
 
                                       
Kenley Village
  MD   2005   100%     51,894     1988   Food Lion     29,000     2/11/2009
 
                                       
Kings Plaza
  MA   2007   100%     168,243     1970/1994   Work Out World     42,997     12/31/2014
 
                          AJ Wright     28,504     9/30/2013
 
                          Ocean State Job Lot     20,300     5/31/2009

16


 

CEDAR SHOPPING CENTERS, INC.
Property Description (Continued)
As of September 30, 2008
                                         
                Gross         Major tenants [20,000 or more sq. ft. of GLA]
                leasable     Year built/   and tenants at single-tenant properties
        Year   Percent   area     year last               Lease
Property Description   State   acquired   owned   (“GLA”)     renovated   Name   Sq. ft.     expiration
 
Kingston Plaza
  NY   2006   100%     18,337     2006                
 
                                       
LA Fitness Facility
  PA   2002   100%     41,000     2003   LA Fitness     41,000     12/31/2018
 
                                       
Liberty Marketplace
  PA   2005   100%     68,200     2003   Giant Foods     55,000     9/30/2023
 
                                       
Lodi Discount Drug Mart Plaza
  OH   2005   100%     38,576     2003   Discount Drug Mart     24,596     3/31/2019
 
                                       
Long Reach Village
  MD   2006   100%     104,880     1973/1998   Safeway     53,684     7/31/2018
 
                                       
Loyal Plaza (b)
  PA   2002   100%     293,825     1969/2000   K-Mart     102,558     8/31/2011
 
                          Giant Foods     66,935     10/31/2019
 
                          Staples     20,555     11/30/2014
 
                                       
Mason Discount Drug Mart Plaza
  OH   2008   100%     52,896     2005/2007   Discount Drug Mart     24,596     3/31/2021
 
                                       
McCormick Place
  OH   2005   100%     46,000     1995   Sam Levin Furniture     46,000     11/30/2011
 
                                       
McDonalds / Waffle House at Medina
  OH   2005   100%     6,000     2003                
 
                                       
Mechanicsburg Giant
  PA   2005   100%     51,500     2003   Giant Foods     51,500     8/31/2024
 
                                       
Newport Plaza (b)
  PA   2003   100%     66,789     1996   Giant Foods     43,400     5/31/2021
 
                                       
Oak Ridge
  VA   2006   100%     38,700     2000   Food Lion     33,000     5/31/2019
 
                                       
Oakhurst Plaza
  PA   2006   100%     111,869     1980/2001   Giant Foods     62,320     1/31/2019
 
                                       
Oakland Commons
  CT   2007   100%     89,850     1962/1995   Shaw’s     54,661     2/29/2016
 
                          Bristol Ten Pin     35,189     4/30/2043
 
                                       
Oakland Mills
  MD   2005   100%     58,224     1960's/2004   Food Lion     43,470     11/30/2018
 
                                       
Palmyra Shopping Center
  PA   2005   100%     112,108     1960/1995   Weis Markets     46,181     3/31/2010
 
                                       
Pickerington Discount Drug Mart Plaza
  OH   2005   100%     47,810     2002   Discount Drug Mart     25,852     3/31/2018
 
                                       
Pine Grove Plaza
  NJ   2003   100%     79,306     2001/2002   Peebles     24,963     1/31/2022
 
                                       
Polaris Discount Drug Mart Plaza
  OH   2005   100%     50,283     2001   Discount Drug Mart     25,855     3/31/2017
 
                                       
Pondside Plaza
  NY   2005   100%     19,340     2003                
 
                                       
Port Richmond Village
  PA   2001   100%     154,908     1988   Thriftway     40,000     10/31/2013
 
                          Pep Boys     20,615     2/28/2009
 
                                       
Powell Discount Drug Mart Plaza
  OH   2005   100%     49,772     2001   Discount Drug Mart     25,852     3/31/2018
 
                                       
Price Chopper Plaza
  MA   2007   100%     101,824     1960’s-2004   Price Chopper     58,545     11/30/2015
 
                                       
Rite Aid at Massillon
  OH   2005   100%     10,125     1999   Rite Aid     10,125     1/31/2020

17


 

CEDAR SHOPPING CENTERS, INC.
Property Description (Continued)
As of September 30, 2008
                                         
                Gross         Major tenants [20,000 or more sq. ft. of GLA]
                leasable     Year built/   and tenants at single-tenant properties
        Year   Percent   area     year last               Lease
Property Description   State   acquired   owned   (“GLA”)     renovated   Name   Sq. ft.     expiration
 
River View Plaza I, II and III
  PA   2003   100%     244,225     1991/1998   United Artists Theatre     77,700     12/31/2018
 
                          Pep Boys     22,000     9/30/2014
 
                          Avalon Carpet     25,000     1/31/2012
 
                                       
Shaw’s Plaza
  MA   2006   100%     176,609     1968/1998   Shaw’s     60,748     2/28/2023
 
                          Marshall's     25,752     1/31/2013
 
                                       
Shoppes at Salem Run
  VA   2005   100%     15,100     2005                
 
                                       
Shore Mall
  NJ   2006   100%     602,263     1960/1980   Boscov’s     172,200     9/19/2018
 
                          Burlington Coat Factory     144,000     4/30/2009
 
                          Burlington Coat Factory     85,000     11/30/2009
 
                          K&G     25,000     2/28/2017
 
                                       
Smithfield Plaza
  VA   2005   100%     45,544     1988   Farm Fresh     45,544     1/31/2014
 
                                       
South Philadelphia
  PA   2003   100%     283,415     1950/2003   Shop Rite     54,388     9/30/2018
 
                          Ross Dress For Less     31,349     1/31/2013
 
                          Bally’s Total Fitness     31,000     5/31/2017
 
                          Nat'l Wholesale Liquidators     30,000     1/31/2016
 
                          Modell's     20,000     1/31/2018
 
                                       
St. James Square
  MD   2005   100%     39,903     2000   Food Lion     33,000     11/14/2020
 
                                       
Stadium Plaza
  MI   2005   100%     77,688     1960’s/2003   A&P     54,650     8/31/2022
 
                                       
Staples at Oswego
  NY   2005   100%     23,884     2000   Staples     23,884     2/28/2015
 
                                       
Stop & Shop Plaza
  CT   2008   100%     54,510     2006   Stop & Shop     54,510     11/30/2026
 
                                       
Suffolk Plaza
  VA   2005   100%     67,216     1984   Farm Fresh     67,216     1/31/2014
 
                                       
Sunset Crossing
  PA   2003   100%     74,142     2002   Giant Foods     54,332     6/30/2022
 
                                       
Swede Square
  PA   2003   100%     98,792     1980/2004   LA Fitness     37,200     6/30/2016
 
                                       
The Brickyard
  CT   2004   100%     274,553     1990   Sam’s Club     109,755     1/31/2010
 
                          Home Depot     103,003     1/31/2010
 
                          Syms     38,000     3/31/2010
 
                                       
The Commons
  PA   2004   100%     175,121     2003   Elder Beerman     54,500     1/31/2017
 
                          Shop ’n Save     52,654     10/7/2015
 
                                       
The Point
  PA   2000   100%     250,697     1972/2001   Burlington Coat Factory     76,665     1/31/2011
 
                          Giant Foods     58,585     7/31/2021
 
                          Staples     24,000     8/31/2013
 
                          AC Moore     20,000     7/31/2013
 
                                       
The Point at Carlisle Plaza
  PA   2005   100%     182,859     1965/2005   Bon-Ton     59,925     1/25/2010
 
                          Office Max     22,645     10/1/2012
 
                          Dunham Sports     21,300     1/31/2016
 
                                       
The Shops at Suffolk Downs
  MA   2005   100%     85,829     2005   Stop & Shop     74,977     9/30/2025

18


 

CEDAR SHOPPING CENTERS, INC.
Property Description (Continued)
As of September 30, 2008
                                         
                Gross         Major tenants [20,000 or more sq. ft. of GLA]
                leasable     Year built/   and tenants at single-tenant properties
        Year   Percent   area     year last               Lease
Property Description   State   acquired   owned   ("GLA")     renovated   Name   Sq. ft.     expiration
 
Timpany Plaza
  MA   2007   100%     183,775     1970’s-1989   Stop & Shop     59,947     12/31/2009
 
                          Big Lots     28,027     1/31/2011
 
                          Gardner Theater     27,576     5/31/2014
 
                                       
Trexler Mall
  PA   2005   100%     339,363     1973/2004   Kohl’s     88,248     1/31/2024
 
                          Bon-Ton     62,000     1/28/2012
 
                          Giant Foods     56,753     1/31/2016
 
                          Lehigh Wellness Partners 30,594     11/30/2013
 
                          Trexlertown Fitness Club 28,870     2/28/2010
 
                                       
Ukrop’s at Fredericksburg
  VA   2005   100%     63,000     1997   Ukrop’s Supermarket     63,000     8/4/2017
 
                                       
Ukrop’s at Glen Allen
  VA   2005   100%     43,000     2000   Ukrop’s Supermarket     43,000     2/15/2010
 
                                       
Valley Plaza
  MD   2003   100%     190,939     1975/1994   K-Mart     95,810     9/30/2009
 
                          Ollie’s Bargain Outlet     41,888     3/31/2011
 
                          Tractor Supply     32,095     5/31/2010
 
                                       
Virginia Center Commons
  VA   2005   100%     9,763     2002                
 
                                       
Virginia Little Creek
  VA   2005   100%     69,620     1996/2001   Farm Fresh     66,120     1/31/2014
 
                                       
Wal-Mart Center
  CT   2003   100%     155,739     1972/2000   Wal-Mart     95,482     1/31/2020
 
                          NAMCO     20,000     1/31/2011
 
                                       
Washington Center Shoppes
  NJ   2001   100%     157,290     1979/1995   Acme Markets     66,046     12/2/2020
 
                                       
West Bridgewater Plaza
  MA   2007   100%     133,039     1970/2007   Shaw’s     57,315     2/28/2027
 
                          Big Lots     25,000     1/31/2014
 
                                       
Westlake Discount Drug Mart Plaza
  OH   2005   100%     55,775     2005   BG Storage     31,295     1/31/2016
 
                          Discount Drug Mart     24,480     3/31/2021
 
                                       
Yorktowne Plaza
  MD   2007   100%     158,982     1970/2000   Food Lion     37,692     12/31/2020
 
                                     
Total Wholly-Owned Stabilized Properties
                9,800,163                      
 
                                     
Properties Owned in Joint Venture: (c)
                                       
Homburg Joint Venture:
                                       
Aston Center
  PA   2002   20%     55,000     2005   Giant Foods     55,000     11/30/2025
 
                                       
Ayr Town Center
  PA   2002   20%     55,600     2005   Giant Foods     50,000     5/31/2025
 
                                       
Fieldstone Marketplace
  MA   2005   20%     193,970     1988/2003   Shaw’s     68,000     2/29/2024
 
                          Flagship Cinema     41,975     10/31/2023
 
                                       
Meadows Marketplace
  PA   2004   20%     89,138     2005   Giant Foods     65,507     11/30/2025
 
                                       
Parkway Plaza
  PA   2007   20%     106,628     1998-2002   Giant Foods     66,935     12/31/2018
 
                                       
Pennsboro Commons
  PA   2005   20%     108,584     1999   Giant Foods     68,624     8/10/2019
 
                                       
Scott Town Center
  PA   2007   20%     67,933     2004   Giant Foods     54,333     7/31/2023
 
                                       
Spring Meadow Shopping Center
  PA   2007   20%     67,850     2004   Giant Foods     65,000     10/31/2024
 
                                       
Stonehedge Square
  PA   2006   20%     88,677     1990/2006   Nell’s Market     51,687     5/31/2026
 
                                     
Total Consolidated Joint Ventures
                833,380                      
 
                                     
Total Stabilized Properties
                10,633,543                      
 
                                     

19


 

CEDAR SHOPPING CENTERS, INC.
Property Description (Continued)
As of September 30, 2008
                                         
                Gross         Major tenants [20,000 or more sq. ft. of GLA]
                leasable     Year built/   and tenants at single-tenant properties
        Year   Percent   area     year last               Lease
Property Description   State   acquired   owned   (“GLA”)     renovated   Name   Sq. ft.     expiration
 
Development/Redevelopment and Other Non-Stabilized Properties: (a)
                                       
Columbia Mall (c)
  PA   2005   75%     343,055     1988   Sears     64,264     10/24/2013
 
                          Bon-Ton     45,000     10/31/2013
 
                          JC Penney     34,076     10/31/2013
 
                                       
Dunmore Shopping Center
  PA   2005   100%     101,000     1962/1997   Eynon Furniture Outlet     40,000     2/28/2014
 
                          Big Lots     26,902     1/31/2012
 
                                       
East Chestnut
  PA   2005   100%     21,180     1996                
 
                                       
Fairview Commons
  PA   2007   100%     59,578     1976/2003                
 
                                       
Huntingdon Plaza
  PA   2004   100%     147,197     1972 - 2003   Peebles     22,060     1/31/2018
 
                                       
Lake Raystown Plaza
  PA   2004   100%     145,727     1995   Giant Foods     61,435     10/31/2026
 
                                       
Ontario Discount Drug Mart Plaza
  OH   2005   100%     38,623     2002   Discount Drug Mart     25,475     3/31/2018
 
                                       
Shelby Discount Drug Mart Plaza
  OH   2005   100%     36,596     2002   Discount Drug Mart     24,596     3/31/2019
 
                                       
Townfair Center
  PA   2004   100%     203,531     2002   Lowe’s Home Centers     95,173     12/31/2015
 
                                       
Trexlertown Plaza
  PA   2006   100%     241,381     1990/2005   Redner’s     47,900     10/31/2010
 
                          Big Lots     33,824     1/31/2012
 
                          Tractor Supply     22,670     10/31/2020
 
                          Sears     22,500     10/31/2012
 
                                       
 
                                     
Total Non-Stabilized Properties
                1,337,868                      
 
                                     
 
                                       
Total Portfolio (d)
                11,971,411                      
 
                                     
 
(a)    “Stabilized properties” are those properties which are at least 80% leased and not designated as “development/redevelopment” properties as of September 30, 2008. Dunmore Shopping Center, East Chestnut, Fairview Commons, Ontario Discount Drug Mart Plaza and Shelby Discount Drug Mart Plaza are being re-tenanted, are non-stabilized, and are not designated as development/redevelopment properties.
 
(b)   On March 18, 2008, the Company acquired the remaining minority interests in Fairview Plaza, Halifax Plaza, Loyal Plaza and Newport Plaza, all previously owned in joint venture.
 
(c)   On January 3, 2008, the Company entered into a joint venture agreement, retaining a 75% interest, for the redevelopment of the Columbia Mall and adjacent land parcels.
 
(d)   In addition, the Company has a 76.3% interest (increased from 49% effective April 1, 2008) in an unconsolidated joint venture, which owns a single-tenant office property located in Philadelphia, PA.

20


 

CEDAR SHOPPING CENTERS, INC.
Property Carrying Values, Percent Occupied and Base Rent Per Leased Sq.Ft.
As of September 30, 2008
                                                                         
                                                    Gross                
            Financial statement carrying values     leasable             Average  
        Percent           Buildings and     Total     Accumulated     Net book     area     Percent     base rent per  
Property Description   State   owned   Land     improvements     cost     depreciation     value     ("GLA")     occupied     leased sq. ft.  
 
Wholly-Owned Stabilized Properties: (a)
                                                                       
Academy Plaza
  PA   100%   $ 2,406,000     $ 10,687,000     $ 13,093,000     $ 1,909,000     $ 11,184,000       151,977       82 %   $ 12.41  
Annie Land Plaza
  VA   100%     809,000       3,856,000       4,665,000       315,000       4,350,000       42,500       97 %     9.19  
Camp Hill
  PA   100%     4,424,000       59,672,000       64,096,000       5,842,000       58,254,000       472,458       98 %     12.68  
Carbondale Plaza
  PA   100%     1,586,000       10,789,000       12,375,000       1,442,000       10,933,000       124,565       87 %     5.54  
Carll’s Corner
  NJ   100%     3,011,000       15,283,000       18,294,000       493,000       17,801,000       129,582       92 %     8.37  
Carman’s Plaza
  NY   100%     8,495,000       34,465,000       42,960,000       1,230,000       41,730,000       194,481       95 %     16.41  
Carrollton Discount Drug Mart Plaza
OH   100%     713,000       3,339,000       4,052,000       426,000       3,626,000       40,480       100 %     8.04  
Centerville Discount Drug Mart Plaza
OH   100%     1,219,000       5,445,000       6,664,000       573,000       6,091,000       49,287       93 %     11.13  
Circle Plaza
  PA   100%     562,000       2,885,000       3,447,000       94,000       3,353,000       92,171       100 %     2.74  
Clyde Discount Drug Mart Plaza
OH   100%     673,000       3,223,000       3,896,000       356,000       3,540,000       34,592       100 %     9.60  
Coliseum Marketplace
  VA   100%     3,586,000       17,160,000       20,746,000       2,049,000       18,697,000       98,515       100 %     15.43  
Columbus Crossing
  PA   100%     4,579,000       19,249,000       23,828,000       2,726,000       21,102,000       142,166       97 %     15.93  
CVS at Bradford
  PA   100%     291,000       1,482,000       1,773,000       187,000       1,586,000       10,722       100 %     12.80  
CVS at Celina
  OH   100%     418,000       1,967,000       2,385,000       211,000       2,174,000       10,195       100 %     17.49  
CVS at Erie
  PA   100%     399,000       1,783,000       2,182,000       182,000       2,000,000       10,125       100 %     16.50  
CVS at Kinderhook
  NY   100%     2,500,000       1,106,000       3,606,000       35,000       3,571,000       13,225       100 %     20.70  
CVS at Portage Trail
  OH   100%     341,000       1,603,000       1,944,000       178,000       1,766,000       10,722       100 %     13.00  
CVS at Westfield
  NY   100%     339,000       1,558,000       1,897,000       154,000       1,743,000       10,125       100 %     15.74  
Dover Discount Drug Mart Plaza
OH   100%     563,000       2,803,000       3,366,000       533,000       2,833,000       38,409       100 %     8.36  
Elmhurst Square
  VA   100%     1,371,000       6,228,000       7,599,000       487,000       7,112,000       66,250       95 %     8.35  
Enon Discount Drug Mart Plaza
OH   100%     1,015,000       3,877,000       4,892,000       138,000       4,754,000       42,876       94 %     10.25  
Fairfield Plaza
  CT   100%     2,202,000       9,393,000       11,595,000       981,000       10,614,000       72,279       91 %     13.42  
Fairview Plaza (b)
  PA   100%     2,129,000       8,716,000       10,845,000       1,137,000       9,708,000       69,579       100 %     12.22  
Family Dollar at Zanesville
  OH   100%     81,000       570,000       651,000       206,000       445,000       6,900       100 %     8.70  
FirstMerit Bank at Akron
  OH   100%     168,000       736,000       904,000       88,000       816,000       3,200       100 %     23.51  
FirstMerit Bank at Cuyahoga Falls
  OH   100%     264,000       1,304,000       1,568,000       104,000       1,464,000       18,300       100 %     6.03  
Franklin Village Plaza
MA   100%     13,817,000       59,736,000       73,553,000       8,253,000       65,300,000       301,741       93 %     19.50  
Gabriel Brothers Plaza
OH   100%     947,000       3,912,000       4,859,000       503,000       4,356,000       83,740       100 %     5.50  
Gahanna Discount Drug Mart Plaza
OH   100%     1,738,000       6,765,000       8,503,000       554,000       7,949,000       48,080       91 %     15.06  
General Booth Plaza
  VA   100%     1,935,000       9,540,000       11,475,000       1,350,000       10,125,000       73,320       98 %     11.82  
Gold Star Plaza
  PA   100%     1,644,000       6,539,000       8,183,000       634,000       7,549,000       71,729       96 %     8.98  
Golden Triangle
  PA   100%     2,320,000       19,319,000       21,639,000       2,669,000       18,970,000       202,943       98 %     12.04  
Groton Shopping Center
  CT   100%     3,073,000       12,344,000       15,417,000       674,000       14,743,000       117,986       97 %     10.47  
Grove City Discount Drug Mart Plaza
OH   100%     945,000       3,709,000       4,654,000       188,000       4,466,000       40,848       94 %     12.90  
Halifax Plaza (b)
  PA   100%     1,416,000       5,936,000       7,352,000       713,000       6,639,000       54,150       100 %     11.07  
Hamburg Commons
  PA   100%     1,153,000       9,792,000       10,945,000       981,000       9,964,000       99,580       100 %     6.44  
Hannaford Plaza
  MA   100%     1,874,000       8,644,000       10,518,000       672,000       9,846,000       102,459       92 %     7.59  
Hilliard Discount Drug Mart Plaza
OH   100%     1,200,000       4,554,000       5,754,000       188,000       5,566,000       40,988       100 %     13.32  
Hills & Dales Discount Drug Mart Plaza
OH   100%     786,000       2,967,000       3,753,000       100,000       3,653,000       33,553       100 %     10.06  
Hudson Discount Drug Mart Plaza
OH   100%     770,000       3,593,000       4,363,000       399,000       3,964,000       32,259       100 %     10.71  
Jordan Lane
  CT   100%     4,291,000       21,349,000       25,640,000       2,181,000       23,459,000       181,735       98 %     9.65  
Kempsville Crossing
  VA   100%     2,207,000       11,128,000       13,335,000       1,589,000       11,746,000       94,477       99 %     10.90  
Kenley Village
  MD   100%     726,000       3,548,000       4,274,000       829,000       3,445,000       51,894       100 %     7.97  
Kings Plaza
  MA   100%     2,415,000       11,805,000       14,220,000       530,000       13,690,000       168,243       99 %     6.07  
Kingston Plaza
  NY   100%     2,891,000       2,345,000       5,236,000       112,000       5,124,000       18,337       100 %     26.76  
LA Fitness Facility
  PA   100%     2,462,000       5,176,000       7,638,000       634,000       7,004,000       41,000       100 %     18.09  
Liberty Marketplace
  PA   100%     2,695,000       12,820,000       15,515,000       1,291,000       14,224,000       68,200       89 %     17.45  
Lodi Discount Drug Mart Plaza
OH   100%     704,000       3,455,000       4,159,000       491,000       3,668,000       38,576       88 %     8.83  
Long Reach Village
  MD   100%     1,721,000       8,678,000       10,399,000       806,000       9,593,000       104,880       91 %     10.76  
Loyal Plaza (b)
  PA   100%     4,511,000       22,260,000       26,771,000       3,315,000       23,456,000       293,825       100 %     7.78  
Mason Discount Drug Mart Plaza
OH   100%     1,557,000       6,065,000       7,622,000       198,000       7,424,000       52,896       90 %     14.48  
McCormick Place
  OH   100%     847,000       4,056,000       4,903,000       634,000       4,269,000       46,000       100 %     8.50  
McDonalds/Waffle House at Medina
  OH   100%     737,000       132,000       869,000       26,000       843,000       6,000       100 %     12.45  

21


 

CEDAR SHOPPING CENTERS, INC.
Property Carrying Values, Percent Occupied and Base Rent Per Leased Sq.Ft. (Continued)
As of September 30, 2008
                                                                         
                                                    Gross                
            Financial statement carrying values     leasable             Average  
        Percent           Buildings and     Total     Accumulated     Net book     area     Percent     base rent per  
Property Description   State   owned   Land     improvements     cost     depreciation     value     (“GLA”)     occupied     leased sq. ft.  
 
Mechanicsburg Giant
  PA   100%     2,709,000       12,159,000       14,868,000       1,054,000       13,814,000       51,500       100 %     20.90  
Newport Plaza (b)
  PA   100%     1,722,000       8,069,000       9,791,000       840,000       8,951,000       66,789       100 %     10.90  
Oak Ridge
  VA   100%     960,000       4,272,000       5,232,000       264,000       4,968,000       38,700       100 %     10.31  
Oakhurst Plaza
  PA   100%     4,539,000       18,188,000       22,727,000       1,424,000       21,303,000       111,869       89 %     14.35  
Oakland Commons
  CT   100%     2,504,000       15,677,000       18,181,000       785,000       17,396,000       89,850       100 %     10.71  
Oakland Mills
  MD   100%     1,611,000       6,312,000       7,923,000       930,000       6,993,000       58,224       100 %     12.64  
Palmyra Shopping Center
  PA   100%     1,488,000       6,621,000       8,109,000       881,000       7,228,000       112,108       94 %     5.40  
Pickerington Discount Drug Mart Plaza
  OH   100%     1,305,000       5,961,000       7,266,000       708,000       6,558,000       47,810       100 %     12.25  
Pine Grove Plaza
  NJ   100%     1,622,000       6,507,000       8,129,000       900,000       7,229,000       79,306       100 %     9.98  
Polaris Discount Drug Mart Plaza
  OH   100%     1,242,000       5,844,000       7,086,000       900,000       6,186,000       50,283       90 %     12.04  
Pondside Plaza
  NY   100%     365,000       1,627,000       1,992,000       231,000       1,761,000       19,340       100 %     8.20  
Port Richmond Village
  PA   100%     2,942,000       12,389,000       15,331,000       2,182,000       13,149,000       154,908       91 %     12.99  
Powell Discount Drug Mart Plaza
  OH   100%     1,384,000       6,168,000       7,552,000       799,000       6,753,000       49,772       97 %     12.18  
Price Chopper Plaza
  MA   100%     3,849,000       18,489,000       22,338,000       537,000       21,801,000       101,824       88 %     10.93  
Rite Aid at Massillon
  OH   100%     442,000       2,014,000       2,456,000       203,000       2,253,000       10,125       100 %     17.91  
River View Plaza I, II and III
  PA   100%     9,718,000       44,029,000       53,747,000       6,160,000       47,587,000       244,225       90 %     17.79  
Shaw’s Plaza
  MA   100%     5,780,000       25,125,000       30,905,000       1,842,000       29,063,000       176,609       96 %     10.70  
Shoppes at Salem Run
  VA   100%     1,076,000       4,265,000       5,341,000       340,000       5,001,000       15,100       100 %     23.16  
Shore Mall
  NJ   100%     7,179,000       39,211,000       46,390,000       3,392,000       42,998,000       602,263       95 %     7.78  
Smithfield Plaza
  VA   100%     1,049,000       5,220,000       6,269,000       647,000       5,622,000       45,544       100 %     10.04  
South Philadelphia
  PA   100%     8,222,000       38,415,000       46,637,000       6,151,000       40,486,000       283,415       93 %     13.26  
St. James Square
  MD   100%     688,000       4,361,000       5,049,000       607,000       4,442,000       39,903       100 %     11.32  
Stadium Plaza
  MI   100%     2,443,000       9,779,000       12,222,000       904,000       11,318,000       77,688       100 %     15.28  
Staples at Oswego
  NY   100%     635,000       3,000,000       3,635,000       375,000       3,260,000       23,884       100 %     11.99  
Stop & Shop Plaza
  CT   100%           11,296,000       11,296,000       303,000       10,993,000       54,510       100 %     15.59  
Suffolk Plaza
  VA   100%     1,402,000       7,236,000       8,638,000       961,000       7,677,000       67,216       100 %     9.40  
Sunset Crossing
  PA   100%     2,150,000       9,121,000       11,271,000       1,242,000       10,029,000       74,142       92 %     14.73  
Swede Square
  PA   100%     2,273,000       9,864,000       12,137,000       1,832,000       10,305,000       98,792       100 %     13.73  
The Brickyard
  CT   100%     6,465,000       28,718,000       35,183,000       4,304,000       30,879,000       274,553       100 %     8.97  
The Commons
  PA   100%     3,098,000       14,076,000       17,174,000       2,459,000       14,715,000       175,121       84 %     9.58  
The Point
  PA   100%     2,996,000       21,950,000       24,946,000       4,554,000       20,392,000       250,697       92 %     11.05  
The Point at Carlisle Plaza
  PA   100%     2,233,000       11,290,000       13,523,000       1,603,000       11,920,000       182,859       89 %     6.86  
The Shops at Suffolk Downs
  MA   100%     3,564,000       11,428,000       14,992,000       1,049,000       13,943,000       85,829       100 %     11.76  
Timpany Plaza
  MA   100%     3,401,000       16,189,000       19,590,000       631,000       18,959,000       183,775       95 %     6.38  
Trexler Mall
  PA   100%     6,932,000       32,359,000       39,291,000       3,014,000       36,277,000       339,363       98 %     8.61  
Ukrop’s at Fredericksburg
  VA   100%     3,213,000       12,758,000       15,971,000       1,056,000       14,915,000       63,000       100 %     16.44  
Ukrop’s at Glen Allen
  VA   100%     6,769,000       213,000       6,982,000       142,000       6,840,000       43,000       100 %     9.01  
Valley Plaza
  MD   100%     1,950,000       8,170,000       10,120,000       1,074,000       9,046,000       190,939       97 %     4.52  
Virginia Center Commons
  VA   100%     992,000       3,863,000       4,855,000       409,000       4,446,000       9,763       100 %     31.83  
Virginia Little Creek
  VA   100%     1,639,000       8,350,000       9,989,000       1,020,000       8,969,000       69,620       100 %     10.52  
Wal-Mart Center
  CT   100%           11,848,000       11,848,000       1,508,000       10,340,000       155,739       98 %     6.36  
Washington Center Shoppes
  NJ   100%     2,061,000       10,175,000       12,236,000       1,882,000       10,354,000       157,290       80 %     8.64  
West Bridgewater Plaza
  MA   100%     2,767,000       14,596,000       17,363,000       534,000       16,829,000       133,039       91 %     9.30  
Westlake Discount Drug Mart Plaza
  OH   100%     1,004,000       3,905,000       4,909,000       313,000       4,596,000       55,775       100 %     7.28  
Yorktowne Plaza
  MD   100%     5,924,000       25,273,000       31,197,000       1,140,000       30,057,000       158,982       95 %     13.60  
                           
Total Wholly-Owned Stabilized Properties
            231,833,000       1,075,726,000       1,307,559,000       116,676,000       1,190,883,000       9,800,163       95 %     10.89  
                           

22


 

CEDAR SHOPPING CENTERS, INC.
Property Carrying Values, Percent Occupied and Base Rent Per Leased Sq.Ft. (Continued)
As of September 30, 2008
                                                                                 
                                                            Gross            
                    Financial statement carrying values   leasable           Average
            Percent           Buildings and   Total   Accumulated   Net book   area   Percent   base rent per
Property Description   State   owned   Land   improvements   cost   depreciation   value   (“GLA”)   occupied   leased sq. ft.
Properties Owned in Joint Venture:
                                                                               
Homburg Joint Venture:
                                                                               
Aston Center
  PA     20 %     4,319,000       17,070,000       21,389,000       710,000       20,679,000       55,000       100 %     24.70  
Ayr Town Center
  PA     20 %     2,442,000       9,748,000       12,190,000       458,000       11,732,000       55,600       100 %     15.83  
Fieldstone Marketplace
  MA     20 %     5,229,000       21,428,000       26,657,000       2,206,000       24,451,000       193,970       100 %     11.01  
Meadows Marketplace
  PA     20 %     1,914,000       11,336,000       13,250,000       771,000       12,479,000       89,138       93 %     15.34  
Parkway Plaza
  PA     20 %     4,647,000       19,421,000       24,068,000       972,000       23,096,000       106,628       100 %     14.49  
Pennsboro Commons
  PA     20 %     3,608,000       14,296,000       17,904,000       1,558,000       16,346,000       108,584       95 %     13.87  
Scott Town Center
  PA     20 %     2,959,000       11,800,000       14,759,000       605,000       14,154,000       67,933       95 %     16.49  
Spring Meadow Shopping Center
  PA     20 %     4,112,000       16,429,000       20,541,000       718,000       19,823,000       67,850       100 %     19.90  
Stonehedge Square
  PA     20 %     2,698,000       11,633,000       14,331,000       945,000       13,386,000       88,677       94 %     11.25  
                     
Total Consolidated Joint Ventures
                    31,928,000       133,161,000       165,089,000       8,943,000       156,146,000       833,380       98 %     14.73  
                     
Total Stabilized Properties
                    263,761,000       1,208,887,000       1,472,648,000       125,619,000       1,347,029,000       10,633,543       96 %     11.20  
                     
 
                                                                               
Development/Redevelopment and Other Non-Stabilized Properties: (a)
                                                                               
Columbia Mall (c)
  PA     75 %     2,855,000       16,932,000       19,787,000       1,718,000       18,069,000       343,055       64 %     6.96  
Dunmore Shopping Center
  PA     100 %     565,000       2,245,000       2,810,000       311,000       2,499,000       101,000       66 %     3.54  
East Chestnut
  PA     100 %     800,000       3,700,000       4,500,000       585,000       3,915,000       21,180       62 %     14.84  
Fairview Commons
  PA     100 %     858,000       3,472,000       4,330,000       329,000       4,001,000       59,578       77 %     5.04  
Huntingdon Plaza
  PA     100 %     933,000       5,380,000       6,313,000       565,000       5,748,000       147,197       53 %     6.55  
Lake Raystown Plaza
  PA     100 %     2,231,000       14,968,000       17,199,000       1,573,000       15,626,000       145,727       63 %     15.48  
Ontario Discount Drug Mart Plaza
  OH     100 %     809,000       3,664,000       4,473,000       443,000       4,030,000       38,623       79 %     8.32  
Shelby Discount Drug Mart Plaza
  OH     100 %     671,000       3,276,000       3,947,000       476,000       3,471,000       36,596       78 %     8.92  
Townfair Center
  PA     100 %     3,022,000       14,577,000       17,599,000       2,397,000       15,202,000       203,531       63 %     6.73  
Trexlertown Plaza
  PA     100 %     5,262,000       25,390,000       30,652,000       1,802,000       28,850,000       241,381       76 %     10.53  
                     
Total Non-Stabilized Properties
                    18,006,000       93,604,000       111,610,000       10,199,000       101,411,000       1,337,868       66 %     8.39  
                     
 
                                                                               
Total Operating Portfolio
                    281,767,000       1,302,491,000       1,584,258,000       135,818,000       1,448,440,000       11,971,411       92 %   $ 10.97  
                       
 
                                                                               
Land Under/Held For Development:
                                                                               
 
                                                                               
Bergstrasse
  PA     100 %     1,640,000       132,000       1,772,000             1,772,000       7.70  acres                
Blue Mountain Commons
  PA     100 %     14,065,000       10,482,000       24,547,000             24,547,000       34.00  acres                
Northside Commons
  PA     100 %     3,379,000       343,000       3,722,000             3,722,000       15.92  acres                
Columbia Mall (c)
  PA     75 %     1,465,000       358,000       1,823,000             1,823,000       46.21  acres                
Crossroads II (d)
  PA     60 %     17,671,000       3,351,000       21,022,000             21,022,000       18.23  acres                
CVS at Naugatuck
  CT     100 %     711,000       450,000       1,161,000             1,161,000       1.40  acres                
Halifax Commons
  PA     100 %     872,000       82,000       954,000             954,000       4.37  acres                
Halifax Plaza
  PA     100 %     1,503,000       1,115,000       2,618,000             2,618,000       12.83  acres                
Heritage Crossing (e)
  PA     60 %           1,000       1,000             1,000        acres                
Liberty Marketplace
  PA     100 %     1,564,000       11,000       1,575,000             1,575,000       15.51  acres                
Pine Grove Plaza
  NJ     100 %     388,000       33,000       421,000             421,000       2.66  acres                
Shore Mall
  NJ     100 %     2,018,000       25,000       2,043,000             2,043,000       50.00  acres                
The Brickyard
  CT     100 %     1,171,000       75,000       1,246,000             1,246,000       1.95  acres                
The Shops at Suffolk Downs
  MA     100 %     4,016,000       874,000       4,890,000             4,890,000       6.51  acres                
Trexlertown Plaza
  PA     100 %     8,089,000       1,972,000       10,061,000             10,061,000       37.28  acres                
Trindle Spring
  PA     100 %     1,148,000       229,000       1,377,000             1,377,000       2.10  acres                
Upland Square (f)
  PA     60 %     27,456,000       16,698,000       44,154,000             44,154,000       112.85  acres                
Wyoming
  MI     100 %     550,000             550,000             550,000       12.32  acres                
Various projects in progress
    N/A       100 %           767,000       767,000       7,000       760,000        acres                
                                     
 
                                                                               
Total Land Held For Development
                    87,706,000       36,998,000       124,704,000       7,000       124,697,000       381.82  acres                
                                       
 
                                                                               
Total Carrying Value
                  $ 369,473,000     $ 1,339,489,000     $ 1,708,962,000     $ 135,825,000     $ 1,573,137,000                          
                                             
 
                                                                               
Unconsolidated Joint Venture (g)
                                        $ 4,902,000                          
 
                                                                               

23


 

CEDAR SHOPPING CENTERS, INC.
Property Carrying Values, Percent Occupied and Base Rent Per Leased Sq.Ft. (Continued)
As of September 30, 2008
Notes:
 
(a)   “Stabilized properties” are those properties which are at least 80% leased and not designated as “development/redevelopment” properties as of September 30, 2008. Dunmore Shopping Center, East Chestnut, Fairview Commons, Ontario Discount Drug Mart Plaza and Shelby Discount Drug Mart Plaza are being re-tenanted, are non-stabilized, and are not designated as development/redevelopment properties.
 
(b)   On March 18, 2008, the Company acquired the remaining minority interests in Fairview Plaza, Halifax Plaza, Loyal Plaza and Newport Plaza, all previously owned in joint venture.
 
(c)   On January 3, 2008, the Company entered into a joint venture agreement, retaining a 75% interest, for the redevelopment of the Columbia Mall and adjacent land parcels.
 
(d)   The Company has a 60% interest in a consolidated joint venture formed for the construction and development of an estimated 137,000 sq. ft. shopping center in Stroudsburg, PA., and is to receive a preferred rate of return on its investment, if earned.
 
(e)   The Company has a 60% interest in a consolidated joint venture formed for the acquisition, construction and development of an estimated 54,000 sq. ft. shopping center in Limerick, PA., and is to receive a preferred rate of return on its investment, if earned.
 
(f)   The Company has a 60% interest in a consolidated joint venture formed for the construction and development of an estimated 700,000 sq. ft. shopping center in Pottsgrove, PA., and is to receive a preferred rate of return on its investment, if earned.
 
(g)   The Company has a 76.3% interest (increased from 49% effective April 1, 2008) in an unconsolidated joint venture, which owns a single-tenant office property located in Philadelphia, PA.

24


 

     
CEDAR SHOPPING CENTERS, INC.
Development Pipeline Status (a)
As of September 30, 2008
(Dollars in millions)
                                                                                                                     
                        Cash                                                                          
        Owner-     Est. Total     Invest-     Balance     Est. Delivery                                               Est. NOI                    
        ship     Project     ment     To Comp-     Dates   Land Area     GLA     Leasing Status                 At 100%                    
Property   Location   %     Cost     To Date     letion     Anchor(s)   Balance   Acres     Sq. Ft.     % Signed     % LOI     Principal Tenants   Sq. Ft.     Occupancy     Est. Yield (b)     Discussion        
 
Operating Properties Under Redevelopment:                                                                                                              
Carbondale Plaza
  Carbondale, PA     100 %   $ 10.1     $ 7.9     $ 2.2     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       87,000       17 %     63 %   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       6.3       1.7     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       6.8       1.6     1st half '09   2nd half '09     16.4       83,000       77 %     18 %   Giant Food Stores     54,000       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       4.9       4.1     1st half '09   2nd half '09     6.5       34,000       19 %     34 %   Dollar Tree
Famous Footwear
Game Stop
    9,500
6,500
2,000
      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.
Total Operating
                                                                                                                   
                                                         
Properties — Redevelopment
                68.3       44.7       23.6               83.3       628,000       58 %(c)     15 %(c)         285,200       6.4       9.7% (c) 10.2%
(c)
           
                                                         
Ground-Up Development Properties:
                                                                                                                   
Blue Mountain Commons
  Harrisburg, PA     100 %     38.1       24.5       13.6     1st half '09   1st half '10     34.0       130,000       80 %     15 %   Giant Food Stores
PNC Bank
    97,700
3,400
      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       3.7       9.1     2nd half '09   1st half '10     15.9       82,000       59 %     17 %   Redner's     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       1.0       3.6     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 %     2.6       1.2       1.4     2nd half '08   1st half '09     1.4       13,000       100 %     0 %   CVS     13,224       0.3       12.5% - 13.0 %   Ground-up development of new CVS free-standing store.
Crossroads II
  Stroudsburg, PA     60 %     36.9       21.0       15.9     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).
Heritage Crossing
  Limerick, PA     60 %     14.5       0.2       14.3     1st half '09   2nd half '09     14.2       53,553       28 %     30 %   Walgreens     14,820       1.3       8.7% 9.2 %   Ground-up joint venture development.
Upland Square
  Pottstown, PA     60 %     98.1       44.5       53.6     2nd half '09   1st half '10     112.9       686,000       53 %     22 %   Target     135,000       8.1       8.1% - 8.6 %   Ground-up joint venture development of "big box" center. Target store owned by Target.
 
                                                                              Giant Food Stores     76,000                              
 
                                                                              LA Fitness     45,000                              
 
                                                                              Best Buy     30,000                              
 
                                                                              Bed Bath & Beyond     25,000                              
 
                                                                              Staples     18,000                              
 
                                                                              PetCo     14,000                              
                                                         
Total Ground-Up Development Properties
                207.7       96.1       111.6               201.0       1,120,553       57 %(c)     19 %(c)         611,144       16.8       7.9% (c) 8.4%
(c)
           
                                                         
Total Redevelopment & Ground-Up
              $ 276.0     $ 140.8     $ 135.2               284.3       1,748,553       57 %(c)     18 %(c)         896,344     $ 23.2                      
                                                         
 
(a)   The above chart does not include certain development properties previously listed on the Company’s website/PowerPoint, including, without limitation, the Shore Mall property (Egg Harbor Township, NJ), Trexlertown Plaza (Magungie Townships, PA), Faxon Lumber Site (Williamsport, PA) and Trindle Plaza (Carlisle, PA). While development of these properties is being actively pursued, the plans for these properties are not yet sufficiently determined for status reporting purposes.
 
(b)   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.
 
(c)   Weighted average.

25


 

CEDAR SHOPPING CENTERS, INC.
Debt Summary
As of September 30, 2008
                                                                 
                    Debt Balances
                    Financial statement carrying values   Stated contract amounts
    Percent   Maturity   Int.   Sep 30   Dec 31   Int.   Sep 30   Dec 31
Property   Owned   Date   rate   2008   2007   rate   2008   2007
Fixed-rate mortgages:
                                                               
Academy Plaza
    100.0 %   Mar 2013     7.3 %     9,627,000     $ 9,770,000       7.3 %     9,627,000     $ 9,770,000  
Aston Center
    20.0 %   Nov 2015     5.5 %     13,090,000       13,252,000       5.9 %     12,787,000       12,915,000  
Ayr Town Center
    20.0 %   Jun 2015     5.5 %     7,380,000       7,467,000       5.6 %     7,322,000       7,402,000  
Camp Hill Shopping Center
    100.0 %   Jan 2017     5.5 %     65,000,000       65,000,000       5.5 %     65,000,000       65,000,000  
Carbondale (a)
    100.0 %   Oct 2016     6.1 %           5,328,000       6.1 %           5,328,000  
Carll’s Corner
    100.0 %   Nov 2012     5.6 %     6,052,000       6,132,000       5.6 %     6,052,000       6,132,000  
Carman’s Plaza
    100.0 %   Oct 2016     6.3 %     33,316,000       33,299,000       6.2 %     33,500,000       33,500,000  
Carrollton Discount Drug Mart Plaza
    100.0 %   Dec 2016     5.6 %     2,386,000       2,410,000       5.6 %     2,386,000       2,410,000  
Centerville Discount Drug Mart
    100.0 %   May 2015     5.2 %     2,856,000       2,890,000       5.2 %     2,856,000       2,890,000  
Clyde Discount Drug Mart
    100.0 %   May 2015     5.2 %     1,981,000       2,005,000       5.2 %     1,981,000       2,005,000  
Coliseum Marketplace
    100.0 %   Jul 2014     5.2 %     12,540,000       12,718,000       6.1 %     11,992,000       12,095,000  
Crossroads II
    60.0 %   Dec 2008     7.1 %     4,316,000             7.1 %     4,316,000        
Crossroads II
    60.0 %   Dec 2008     8.5 %     1,000,000             8.5 %     1,000,000        
Crossroads II
    60.0 %   Dec 2008     5.0 %     425,000             5.0 %     425,000        
CVS at Bradford
    100.0 %   Mar 2017     5.2 %     883,000       944,000       7.1 %     821,000       872,000  
CVS at Celina
    100.0 %   Jan 2020     5.2 %     1,550,000       1,616,000       7.5 %     1,386,000       1,433,000  
CVS at Erie
    100.0 %   Nov 2018     5.2 %     1,235,000       1,304,000       7.1 %     1,136,000       1,191,000  
CVS at Portage Trail
    100.0 %   Aug 2017     5.0 %     954,000       1,018,000       7.8 %     859,000       908,000  
Dover Discount Drug Mart
    100.0 %   May 2015     5.2 %     2,167,000       2,193,000       5.2 %     2,167,000       2,193,000  
East Chestnut
    100.0 %   Apr 2018     5.2 %     2,114,000       2,186,000       7.4 %     1,863,000       1,910,000  
Elmhurst Square Shopping Center
    100.0 %   Dec 2014     5.4 %     4,132,000       4,181,000       5.4 %     4,132,000       4,181,000  
Fairfield Plaza
    100.0 %   Jul 2015     5.0 %     5,219,000       5,283,000       5.0 %     5,219,000       5,283,000  
Fairview Plaza (b)
    100.0 %   Feb 2013     5.7 %     5,608,000       5,680,000       5.7 %     5,608,000       5,680,000  
Fieldstone Marketplace
    20.0 %   Jul 2014     5.4 %     19,084,000       19,333,000       6.0 %     18,522,000       18,693,000  
Franklin Village Plaza
    100.0 %   Nov 2011     4.8 %     43,500,000       43,500,000       4.8 %     43,500,000       43,500,000  
Gabriel Brothers Plaza
    100.0 %   Dec 2016     5.6 %     3,130,000       3,160,000       5.6 %     3,130,000       3,160,000  
Gahanna Discount Drug Mart
    100.0 %   Nov 2016     5.8 %     5,085,000       5,133,000       5.8 %     5,085,000       5,133,000  
General Booth Plaza
    100.0 %   Aug 2013     5.2 %     5,571,000       5,663,000       6.1 %     5,362,000       5,421,000  
Gold Star Plaza
    100.0 %   May 2019     6.0 %     2,651,000       2,783,000       7.3 %     2,504,000       2,617,000  
Golden Triangle (c)
    100.0 %   Apr 2008     6.0 %           8,878,000       7.4 %           8,841,000  
Golden Triangle (c)
    100.0 %   Feb 2018     6.0 %     21,346,000             6.0 %     21,346,000        
Groton Shopping Center
    100.0 %   Oct 2015     6.2 %     11,719,000       11,665,000       5.3 %     12,200,000       12,200,000  
Halifax Plaza (b)
    100.0 %   Feb 2010     6.8 %     3,763,000       3,830,000       6.8 %     3,763,000       3,830,000  
Hamburg Commons
    100.0 %   Oct 2016     6.1 %     5,272,000       5,324,000       6.1 %     5,272,000       5,324,000  
Hudson Discount Drug Mart Plaza
    100.0 %   Dec 2016     5.7 %     2,520,000       2,544,000       5.7 %     2,520,000       2,544,000  
Jordan Lane
    100.0 %   Dec 2015     5.5 %     13,339,000       13,483,000       5.5 %     13,339,000       13,483,000  
Kempsville Crossing
    100.0 %   Aug 2013     5.2 %     6,313,000       6,422,000       6.1 %     6,077,000       6,148,000  
King’s Plaza
    100.0 %   Jul 2014     6.0 %     7,965,000       8,051,000       6.0 %     7,965,000       8,051,000  
LA Fitness Facility (c)
    100.0 %   Jan 2013     5.4 %     5,936,000             5.4 %     5,936,000        
Liberty Marketplace
    100.0 %   Jul 2014     5.2 %     9,686,000       9,865,000       6.1 %     9,270,000       9,391,000  
Lodi Discount Drug Mart
    100.0 %   May 2015     5.2 %     2,414,000       2,443,000       5.2 %     2,414,000       2,443,000  
Long Reach Village
    100.0 %   Mar 2014     5.7 %     4,792,000       4,848,000       5.7 %     4,792,000       4,848,000  
Loyal Plaza (b)
    100.0 %   Jun 2011     7.2 %     12,878,000       13,021,000       7.2 %     12,878,000       13,021,000  
McCormick Place
    100.0 %   Aug 2017     6.1 %     2,661,000       2,683,000       6.1 %     2,661,000       2,683,000  
Meadows Marketplace
    20.0 %   Nov 2016     5.6 %     10,522,000       10,627,000       5.6 %     10,522,000       10,627,000  
Mechanicsburg Giant
    100.0 %   Nov 2014     5.2 %     10,011,000       10,205,000       5.5 %     9,838,000       10,009,000  
Newport Plaza (b)
    100.0 %   Feb 2010     6.8 %     4,827,000       4,909,000       6.8 %     4,828,000       4,909,000  
Oak Ridge Shopping Center
    100.0 %   May 2015     5.5 %     3,520,000       3,554,000       5.5 %     3,520,000       3,554,000  
Oakland Mills
    100.0 %   Jan 2016     5.5 %     5,015,000       5,069,000       5.5 %     5,015,000       5,069,000  
Ontario Discount Drug Mart
    100.0 %   May 2015     5.2 %     2,229,000       2,255,000       5.2 %     2,229,000       2,255,000  
Parkway Plaza
    20.0 %   May 2017     5.5 %     14,300,000       14,300,000       5.5 %     14,300,000       14,300,000  
Pennsboro Commons
    20.0 %   Mar 2016     5.5 %     11,162,000       11,280,000       5.5 %     11,162,000       11,280,000  

26


 

CEDAR SHOPPING CENTERS, INC.
Debt Summary (Continued)
As of September 30, 2008
                                                                 
                    Debt Balances
                    Financial statement carrying values   Stated contract amounts
    Percent   Maturity   Int.   Sep 30   Dec 31   Int.   Sep 30   Dec 31
Property   Owned   Date   rate   2008   2007   rate   2008   2007
     
Pickerington Discount Drug Mart
    100.0 %   Jul 2015     5.0 %     4,242,000       4,294,000       5.0 %     4,242,000       4,294,000  
Pine Grove Plaza
    100.0 %   Sep 2015     5.0 %     5,925,000       5,997,000       5.0 %     5,925,000       5,997,000  
Polaris Discount Drug Mart
    100.0 %   May 2015     5.2 %     4,548,000       4,602,000       5.2 %     4,548,000       4,602,000  
Pondside Plaza
    100.0 %   May 2015     5.6 %     1,180,000       1,193,000       5.6 %     1,180,000       1,193,000  
Port Richmond Village (d)
    100.0 %   Apr 2008     7.2 %           10,584,000       7.2 %           10,584,000  
Port Richmond Village (d)
    100.0 %   Aug 2013     6.5 %     14,981,000             6.5 %     14,981,000        
Powell Discount Drug Mart
    100.0 %   May 2015     5.2 %     4,358,000       4,409,000       5.2 %     4,358,000       4,409,000  
Rite Aid at Massillon
    100.0 %   Jan 2020     5.0 %     1,556,000       1,624,000       7.7 %     1,368,000       1,414,000  
Scott Town Center
    20.0 %   Aug 2015     5.5 %     8,820,000       8,903,000       4.9 %     9,063,000       9,174,000  
Shaw’s Plaza
    100.0 %   Mar 2014     6.0 %     13,969,000       13,937,000       5.6 %     14,200,000       14,200,000  
Shelby Discount Drug Mart Plaza
    100.0 %   May 2015     5.2 %     2,229,000       2,255,000       5.2 %     2,229,000       2,255,000  
Shore Mall (e)
    100.0 %   Aug 2008     5.8 %           30,083,000       7.0 %           29,835,000  
Shore Mall
    100.0 %   Jan 2009     5.7 %     1,656,000       1,987,000       0.0 %     1,681,000       2,093,000  
Smithfield Plaza
    100.0 %   Aug 2013     5.2 %     3,562,000       3,617,000       6.1 %     3,428,000       3,461,000  
Spring Meadow Shoppping Center
    20.0 %   Nov 2014     5.5 %     13,004,000       13,176,000       5.9 %     12,742,000       12,881,000  
Staples at Oswego
    100.0 %   May 2015     5.3 %     2,293,000       2,320,000       5.3 %     2,293,000       2,320,000  
Stonehedge Square
    20.0 %   Jul 2017     6.2 %     8,700,000       8,700,000       6.2 %     8,700,000       8,700,000  
Stop & Shop Plaza
    100.0 %   Apr 2017     6.2 %     7,000,000             6.2 %     7,000,000        
Suffolk Plaza
    100.0 %   Aug 2013     5.2 %     4,773,000       4,862,000       6.1 %     4,595,000       4,655,000  
The Point
    100.0 %   Sep 2012     7.6 %     17,862,000       18,175,000       7.6 %     17,862,000       18,175,000  
Timpany Plaza
    100.0 %   Jan 2014     5.6 %     8,599,000       8,725,000       6.1 %     8,379,000       8,472,000  
Townfair Center (f)
    100.0 %   Mar 2008     6.0 %           9,384,000       7.0 %           9,373,000  
Trexler Mall
    100.0 %   May 2014     5.4 %     22,040,000       22,328,000       5.5 %     21,868,000       22,132,000  
Virginia Little Creek
    100.0 %   Aug 2013     5.2 %     5,055,000       5,141,000       6.1 %     4,866,000       4,921,000  
Virginia Little Creek
    100.0 %   Sep 2021     5.2 %     478,000       497,000       8.0 %     410,000       422,000  
Wal-Mart Center
    100.0 %   Nov 2015     5.1 %     5,920,000       5,991,000       5.1 %     5,920,000       5,991,000  
Washington Center Shoppes
    100.0 %   Dec 2012     5.9 %     8,719,000       8,800,000       5.9 %     8,719,000       8,800,000  
West Bridgewater
    100.0 %   Sep 2016     6.5 %     10,898,000       10,888,000       6.2 %     11,000,000       11,000,000  
Westlake Discount Drug Mart Plaza
    100.0 %   Dec 2016     5.6 %     3,272,000       3,304,000       5.6 %     3,272,000       3,304,000  
Yorktowne Plaza
    100.0 %   Jul 2014     6.1 %     20,818,000       21,040,000       6.0 %     20,850,000       21,076,000  
 
                                                               
                 
Total fixed-rate mortgages
          6.3 years     5.7 %     641,499,000       656,320,000       5.8 %   $ 638,064,000     $ 652,165,000  
                                         
            [weighted average]                   [weighted average]        
Variable-rate mortgages:
                                                               
Crossroads II
    60.0 %   Dec 2008     4.6 %     321,000                                
Crossroads II
    60.0 %   Dec 2008     4.6 %     2,738,000                                
Shore Mall (e)
    100.0 %   Sep 2011     5.9 %     21,000,000                                
Upland Square
    60.0 %   Sep 2011     5.0 %     17,303,000                                
LA Fitness Facility (c)
    100.0 %                           4,754,000                          
 
                                                               
                                     
Total variable-rate mortgages
          2.7 years     5.4 %     41,362,000       4,754,000                          
                                                     
            [weighted average]                                        
 
                                                               
                                     
Total mortgages
          6.1 years     5.7 %     682,861,000       661,074,000                          
                                                     
            [weighted average]                                        
 
                                                               
Secured revolving credit facilties:
                                                               
Stabilized property facility (g)
          Jan 2009     3.9 %     230,690,000       190,440,000                          
Development property facility (g)
          Jun 2011     4.7 %     44,000,000                                
 
                                                               
                                     
 
    100.0 %   0.7 years     4.1 %     274,690,000       190,440,000                          
                                                     
            [weighted average]                                        
 
                                                               
                                                     
Total debt
          4.5 years     5.2 %   $ 957,551,000     $ 851,514,000                          
                                                     
            [weighted average]                                        
Pro rata share of total debt
                          $ 862,261,000     $ 746,024,000                          
                                                     

27


 

CEDAR SHOPPING CENTERS, INC.
Debt Summary (Continued)
As of September 30, 2008
                                         
Maturity                           Secured    
schedule           Scheduled   Balloon   revolving    
by year           amortization   payments   credit facilities(g)   Total
             
2008
          $ 2,122,000     $ 8,800,000             $ 10,922,000  
2009
            8,329,000       1,542,000     $ 230,690,000       240,561,000  
2010
            8,750,000       8,324,000               17,074,000  
2011
            9,106,000       94,089,000       44,000,000       147,195,000  
2012
            10,114,000       29,638,000               39,752,000  
2013
            9,363,000       54,945,000               64,308,000  
2014
            7,622,000       130,489,000               138,111,000  
2015
            5,412,000       92,331,000               97,743,000  
2016
            3,792,000       85,188,000               88,980,000  
2017
            1,725,000       90,612,000               92,337,000  
2018
            921,000       18,972,000               19,893,000  
2019
            548,000                     548,000  
2020
            73,000                     73,000  
2021
            37,000       17,000               54,000  
 
                                       
             
 
          $ 67,914,000     $ 614,947,000     $ 274,690,000     $ 957,551,000  
             
 
(a)   Repaid in September 2008.
 
(b)    On March 18, 2008, the Company acquired the remaining minority interests in Fairview Plaza, Halifax Plaza, Loyal Plaza and Newport Plaza, all previously owned in joint venture.
 
(c)   Refinanced in January 2008.
 
(d)   Repaid in April 2008; refinanced in July 2008.
 
(e)   Refinanced in August 2008.
 
(f)   Repaid in March 2008.
 
(g)   The Company has the option to extend each of the facilities for one year beyond their respective scheduled maturity dates.

28


 

CEDAR SHOPPING CENTERS, INC.
Consolidated Joint Venture Properties
Balance Sheet Information
                                                         
            As of September 30, 2008
                    Mortgage   Other assets/    
    Partners'   Real estate,   loans   liabilities,   Equity (a)
Joint venture   percent   net   payable   net   Partners   Cedar (b)   Total
 
Homburg
    80 %   $ 156,145,335     $ (106,062,518 )   $ 6,419,345     $ 53,301,842     $ 3,200,320     $ 56,502,162  
WP Realty (c )
    25 %     19,892,499             (1,056,987 )     4,205,948       14,629,564       18,835,512  
Fameco I (d)
    40 %     44,153,571       (17,303,031 )     1,682,203       1,048,000       27,484,743       28,532,743  
Fameco II (e)
    40 %     21,021,646       (8,800,418 )     (2,462,034 )     244,499       9,514,695       9,759,194  
Hirshland (f)
    40 %     1,085             200,000       (8,556 )     209,641       201,085  
 
                                                       
             
 
          $ 241,214,136     $ (132,165,967 )   $ 4,782,527     $ 58,791,733     $ 55,038,963     $ 113,830,696  
             
 
            As of June 30, 2008
                    Mortgage   Other assets/    
    Partners'   Real estate,   loans   liabilities,   Equity (a)
Joint venture   percent   net   payable   net   Partners   Cedar (b)   Total
 
Homburg
    80 %   $ 157,223,806     $ (106,387,913 )   $ 4,990,722     $ 52,946,428     $ 2,880,187     $ 55,826,615  
WP Realty (c )
    25 %     19,967,887             (1,474,302 )     4,149,674       14,343,911       18,493,585  
Fameco I (d)
    40 %     35,345,662       (13,908,207 )     22,101       1,048,000       20,411,556       21,459,556  
Fameco II (e)
    40 %     20,313,003       (8,718,400 )     (1,744,352 )     543,389       9,306,862       9,850,251  
 
                                                       
             
 
          $ 232,850,358     $ (129,014,520 )   $ 1,794,169     $ 58,687,491     $ 46,942,516     $ 105,630,007  
             
 
            As of March 31, 2008
                    Mortgage   Other assets/    
    Partners'   Real estate,   loans   liabilities,   Equity (a)
Joint venture   percent   net   payable   net   Partners   Cedar (b)   Total
 
Homburg
    80 %   $ 158,265,086     $ (106,708,897 )   $ 3,789,663     $ 52,543,040     $ 2,802,812     $ 55,345,852  
WP Realty (c )
    25 %     19,939,889             (1,741,210 )     4,078,277       14,120,402       18,198,679  
Fameco I (d)
    40 %     30,990,857       (13,600,458 )     2,001       1,048,000       16,344,400       17,392,400  
 
                                                       
             
 
          $ 209,195,832     $ (120,309,355 )   $ 2,050,454     $ 57,669,317     $ 33,267,614     $ 90,936,931  
             
 
            As of December 31, 2007
                    Mortgage   Other assets/    
    Partners'   Real estate,   loans   liabilities,   Equity (a)
Joint venture   percent   net   payable   net   Partners   Cedar (b)   Total
 
Homburg
    80 %   $ 159,284,980     $ (107,038,752 )   $ 3,456,488     $ 52,169,276     $ 3,533,440     $ 55,702,716  
Kimco (g)
    70% - 75 %     38,229,678       (27,439,112 )     1,761,633       9,184,536       3,367,663       12,552,199  
Fameco I (d)
    40 %     5,158,480             (91,759 )     1,048,000       4,018,721       5,066,721  
 
                                                       
             
 
          $ 202,673,138     $ (134,477,864 )   $ 5,126,362     $ 62,401,812     $ 10,919,824     $ 73,321,636  
             
                                                         
            As of September 30, 2007
                    Mortgage   Other assets/    
    Partners’   Real estate,   loans   liabilities,   Equity (a)
Joint venture   percent   net   payable   net   Partners   Cedar (b)   Total
 
Kimco (g)
    70% - 75 %   $ 38,463,174     $ (27,560,316 )   $ 1,737,453     $ 9,273,154     $ 3,367,157     $ 12,640,311  
Fameco I (d)
    40 %     4,570,949             (241,054 )     1,048,000       3,281,895       4,329,895  
 
                                                       
             
 
          $ 43,034,123     $ (27,560,316 )   $ 1,496,399     $ 10,321,154     $ 6,649,052     $ 16,970,206  
             

29


 

CEDAR SHOPPING CENTERS, INC.
Consolidated Joint Venture Properties
Income Statement Information
                                                                                         
            Three months ended September 30, 2008
            Property-level operations Share of property net income (a)
    Partners'           Operating   Cedar   Depreciation/   Operating   Non-op           <<< Partners >>>
Joint venture   percent   Revenues   expenses   mgt. Fees   amortization   income   inc/exp (h)   Net income   Regular   Preference   Cedar (b)
     
Homburg
    80 %   $ 3,936,380     $ 712,011     $ 112,530     $ 1,142,039     $ 1,969,800     $ 1,525,530     $ 444,270     $ 355,416     $     $ 88,854  
WP Realty (c )
    25 %     754,175       383,033             169,546       201,596       (23,498 )     225,094       56,274             168,821  
Fameco I (d)
    40 %                                                            
Fameco II (e)
    40 %                                                            
Hirshland (f)
    40 %                                                            
                 
 
          $ 4,690,555     $ 1,095,044     $ 112,530     $ 1,311,585     $ 2,171,396     $ 1,502,032     $ 669,364     $ 411,690     $     $ 257,675  
                                 
                                                                                         
            Three months ended June 30, 2008
            Property-level operations Share of property net income (a)
    Partners'           Operating   Cedar   Depreciation/   Operating   Non-op           <<< Partners >>>
Joint venture   percent   Revenues   expenses   mgt. Fees   amortization   income   inc/exp (h)   Net income   Regular   Preference   Cedar (b)
     
Homburg
    80 %   $ 3,904,638     $ 658,110     $ 98,176     $ 1,130,663     $ 2,017,689     $ 1,512,825     $ 504,864     $ 403,891     $     $ 100,973  
WP Realty (c )
    25 %     724,064       380,494             124,960       218,610       (92,250 )     310,860       77,715             233,145  
Fameco I (d)
    40 %                                                            
Fameco II (e)
    40 %                                                            
                 
 
          $ 4,628,702     $ 1,038,604     $ 98,176     $ 1,255,623     $ 2,236,299     $ 1,420,575     $ 815,724     $ 481,606     $     $ 334,118  
                 
                                                                                         
            Three months ended March 31, 2008
            Property-level operations Share of property net income (a)
    Partners’           Operating   Cedar   Depreciation/   Operating   Non-op           <<< Partners >>>
Joint venture   percent   Revenues   expenses   mgt. Fees   amortization   income   inc/exp (h)   Net income   Regular   Preference   Cedar (b)
     
Homburg
    80 %   $ 4,055,880     $ 812,059     $ 109,634     $ 1,146,300     $ 1,987,887     $ 1,516,072     $ 471,815     $ 377,452     $     $ 94,363  
WP Realty (c )
    25 %     758,175       381,997             166,393       209,785       (116,732 )     326,517       81,629             244,888  
Kimco (g)
    70% - 75 %     1,195,802       260,353       31,272       230,476       673,701       388,956       284,745       242,662       4,488       37,595  
Fameco I (d)
    40 %                                                            
                 
 
          $ 6,009,857     $ 1,454,409     $ 140,906     $ 1,543,169     $ 2,871,373     $ 1,788,296     $ 1,083,077     $ 701,743     $ 4,488     $ 376,846  
                                 
                                                                                         
            Three months ended December 31, 2007
            Property-level operations Share of property net income (a)
    Partners'           Operating   Cedar   Depreciation/   Operating   Non-op           <<< Partners >>>
Joint venture   percent   Revenues   expenses   mgt. Fees   amortization   income   inc/exp (h)   Net income   Regular   Preference   Cedar (b)
     
Homburg
    80 %   $ 1,136,057     $ 220,002     $ 33,813     $ 319,459     $ 562,783     $ 438,125     $ 124,658     $ 99,726     $     $ 24,932  
Kimco (g)
    70% - 75 %     1,438,120       316,804       49,111       258,435       813,770       479,889       333,881       240,654       46,395       46,832  
Fameco I (d)
    40 %                                                            
                 
 
          $ 2,574,177     $ 536,806     $ 82,924     $ 577,894     $ 1,376,553     $ 918,014     $ 458,539     $ 340,380     $ 46,395     $ 71,764  
                                 
                                                                                         
            Three months ended September 30, 2007
            Property-level operations Share of property net income (a)
    Partners'           Operating   Cedar   Depreciation/   Operating   Non-op           <<< Partners >>>
Joint venture   percent   Revenues   expenses   mgt. Fees   amortization   income   inc/exp (h)   Net income   Regular   Preference   Cedar (b)
     
Kimco (g)
    70% - 75 %   $ 1,419,661     $ 255,960     $ 38,620     $ 256,827     $ 868,254     $ 484,819     $ 383,435     $ 277,111     $ 56,089     $ 50,235  
Fameco I (d)
    40 %                                                            
                 
 
          $ 1,419,661     $ 255,960     $ 38,620     $ 256,827     $ 868,254     $ 484,819     $ 383,435     $ 277,111     $ 56,089     $ 50,235  
                                 

30


 

CEDAR SHOPPING CENTERS, INC.
Consolidated Joint Venture Properties
FFO Allocation
                                 
            Three months ended September 30, 2008
    Partners'   Share of FFO (a)
Joint venture   percent   Partners   Cedar (b)   Total
     
Homburg
    80 %   $ 1,269,047     $ 317,262     $ 1,586,309  
WP Realty (c )
    25 %   $ 98,660       295,980     $ 394,640  
Fameco I (d)
    40 %                  
Fameco II (e)
    40 %                  
Hirshland (f)
    40 %                  
             
 
          $ 1,367,707     $ 613,242     $ 1,980,949  
                 
 
            Three months ended June 30, 2008
    Partners'   Share of FFO (a)
Joint venture   percent   Partners   Cedar (b)   Total
     
Homburg
    80 %   $ 1,308,422     $ 327,105     $ 1,635,527  
WP Realty (c )
    25 %   $ 108,955       326,865     $ 435,820  
Fameco I (d)
    40 %                  
Fameco II (e)
    40 %                  
             
 
          $ 1,417,377     $ 653,970     $ 2,071,347  
                 
                                 
            Three months ended March 31, 2008
    Partners’   Share of FFO (a)
Joint venture   percent   Partners   Cedar (b)   Total
     
Homburg
    80 %   $ 1,294,491     $ 323,623     $ 1,618,114  
WP Realty (c )
    25 %   $ 123,228       369,682     $ 492,910  
Kimco (g)
    70% - 75 %     363,138       245,759       608,897  
Fameco I (d)
    40 %                  
             
 
          $ 1,780,857     $ 939,064     $ 2,719,921  
                 
                                 
            Three months ended December 31, 2007
    Partners'   Share of FFO (a)
Joint venture   percent   Partners   Cedar (b)   Total
     
Homburg
    80 %   $ 355,293     $ 88,824     $ 444,117  
Kimco (g)
    70% - 75 %     417,884       174,431       592,315  
Fameco I (d)
    40 %                  
             
 
          $ 773,177     $ 263,255     $ 1,036,432  
                 
                                 
            Three months ended September 30, 2007
    Partners'   Share of FFO (a)
Joint venture   percent   Partners   Cedar (b)   Total
     
Kimco (g)
    70% - 75 %   $ 448,782     $ 191,480     $ 640,262  
Fameco I (d)
    40 %                  
             
 
          $ 448,782     $ 191,480     $ 640,262  
                 

31


 

CEDAR SHOPPING CENTERS, INC.
Consolidated Joint Venture Properties
Notes:
(a)   The Partners’ and Cedar’s respective shares of equity, net income and FFO, as presented, differ from amounts calculated using the stated ownership percentages because of (1) non-proportionate initial investments (per the respective joint venture agreements), and (2) the effect of preference returns to joint venture partners. Equity also includes net receivable/payable balances on open account between joint venture and wholly-owned entities.
 
(b)   Includes limited partners’ share. Cedar’s equity in the Homburg joint venture includes the excess of the jont venture partner’s contribution over the underlying net book value of the properties owned prior to their contribution to the joint venture in December 2007.
 
(c)   On January 3, 2008, Cedar entered into a joint venture agreement, retaining a 75% interest, for the redevelopment of the Columbia Mall property and adjacent land parcels.
 
(d)   Cedar has a 60% interest in a consolidated joint venture formed for the construction and development of an estimated 700,000 sq. ft. shopping center (Upland Square) in Pottsgrove, PA, and is to receive a preferred rate of return on its investment, if earned.
 
(e)   Cedar has a 60% interest in a consolidated joint venture formed for the construction and development of an estimated 137,000 sq. ft. shopping center (Crossroads II) in Stroudsburg, PA, and is to receive a preferred rate of return on its investment, if earned.
 
(f)   Cedar has a 60% interest in a consolidated joint venture formed for the acquisition, construction and development of an estimated 54,000 sq. ft. shopping center (Heritage Crossing) in Limerick, PA and is to receive a preferred rate of return on its investment, if earned.
 
(g)   On March 18, 2008, Cedar acquired Kimco’s minority interests in the joint venture properties (Fairview Plaza, Halifax Plaza, Loyal Plaza and Newport Plaza). The amounts shown are for the periods prior to their becoming wholly-owned properties.
 
(h)   Non-operating income and expense consists principally of interest expense and amortization of deferred financing costs.

32