EX-99.2 3 a06-22878_1ex99d2.htm EX-99

 

Exhibit 99.2

SUPPLEMENTAL DISCLOSURE

Quarter Ended September 30, 2006

Certain statements in this Supplemental Disclosure that are not historical fact may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results of the Company to differ materially from historical results or from any results expressed or implied by such forward-looking statements, including without limitation: national or local economic, business, real estate and other market conditions; the competitive environment in which the Company operates; financing risks; possible future downgrades in our credit ratings; property ownership / management risks; the level and volatility of interest rates and changes in capitalization rates with respect to the acquisition and disposition of properties; financial stability of tenants; the Company’s ability to maintain its status as a REIT for federal income tax purposes; acquisition, disposition, development and joint venture risks, including risks that developments and redevelopments are not completed on time or on budget; governmental approvals, actions and initiatives; potential environmental and other liabilities; and other factors affecting the real estate industry generally. The Company refers you to the documents filed by the Company from time to time with the Securities and Exchange Commission, specifically the section titled “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2005, which discuss these and other factors that could adversely affect the Company’s results.




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Table of Contents

 

Page

 

Third Quarter Review / Shareholder Information

 

2

 

 

 

 

 

Financial Review

 

 

 

 

 

 

 

Balance Sheets

 

5

 

 

 

 

 

Income Statements

 

6

 

 

 

 

 

Funds from Operations / Capital Expenditures

 

7

 

 

 

 

 

Selected Financial Ratios / Data

 

9

 

 

 

 

 

Reconciliation of Selected Non-GAAP Financial Information to Most Directly Comparable GAAP Financial Measure

 

10

 

 

 

 

 

Summary of Outstanding Debt

 

11

 

 

 

 

 

Debt Maturity Schedule / Debt Covenant Compliance Ratios

 

13

 

 

 

 

 

Activity Review

 

 

 

 

 

 

 

2006 Acquisitions

 

14

 

 

 

 

 

2006 Joint Venture Acquisitions

 

15

 

 

 

 

 

2006 Sales to Joint Ventures and Dispositions

 

16

 

 

 

 

 

2006 Joint Venture Dispositions

 

17

 

 

 

 

 

Redevelopment / Outparcel Development

 

18

 

 

 

 

 

New Development Activities

 

21

 

 

 

 

 

Portfolio Review

 

 

 

 

 

 

 

Property Type Summary

 

22

 

 

 

 

 

Properties by State / Region

 

24

 

 

 

 

 

Same Property NOI Analysis

 

27

 

 

 

 

 

Top Ten Tenants

 

29

 

 

 

 

 

New and Renewal Lease Summary

 

30

 

 

 

 

 

Lease Expiration Schedule

 

31

 

 

 

 

 

Property Portfolio

 

34

 

 

 

 

 

Managed Portfolios

 

43

 

 

 

 

 

Summary of Joint Venture Portfolios

 

44

 

 

 

 

 

Summary of Unconsolidated Joint Venture Financials

 

45

 

 




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

Third Quarter Review / Shareholder Information

New Plan is one of the nation’s largest real estate companies, focusing on the ownership, management and development of community and neighborhood shopping centers.  The Company operates as a self-administered and self-managed REIT, with a national portfolio of 477 properties, including 175 properties held through joint ventures, and total assets of approximately $3.5 billion.  The properties are strategically located across 39 states and include 461 community and neighborhood shopping centers, primarily grocery or name-brand discount chain anchored, with approximately 68.1 million square feet of gross leasable area, and 16 related retail real estate assets, with approximately 694,000 square feet of gross leasable area.

Third Quarter Review

Financial Review

·                  On August 25, 2006, the Company amended and restated its existing $350 million unsecured revolving credit facility (the Amended Revolver) and added an accordion feature to the Amended Revolver that allows the Company, subject to certain conditions, to increase the amount that can be borrowed under the Amended Revolver to $500 million.  The Amended Revolver bears interest at LIBOR plus 55 basis points (based on the Company’s current credit ratings) and incurs an annual facility fee of 15 basis points, resulting in an aggregate 15 basis point reduction in the effective interest rate of the Amended Revolver.  The Amended Revolver is scheduled to mature on August 25, 2010, with a one-year extension option.  On August 25, 2006, the Company also amended and restated its existing $150 million secured term loan (the Amended Term Loan).  The Amended Term Loan bears interest at LIBOR plus 55 basis points (based on the Company’s current credit ratings), which represents a 30 basis point reduction in the effective interest rate of the Amended Term Loan, and is scheduled to mature on August 25, 2010.

·                  On September 19, 2006, the Company completed an offering of $200 million aggregate principal amount of 3.70 percent convertible senior notes due 2026.  At certain dates, and upon the occurrence of certain events, the notes are convertible into cash up to their principal amount and, with respect to the remainder, if any, of the conversion value in excess of such principal amount, cash or shares of the Company’s common stock.  The initial conversion rate will be 30.5506 shares per $1,000 principal amount of notes (which is equivalent to an initial conversion price of $32.73 per share).  On or after September 20, 2011, the Company may redeem all or a portion of the notes at a redemption price equal to the principal amount of the notes plus any accrued interest.  In addition, on September 20, 2011, September 15, 2016, and September 15, 2021, or upon the occurrence of certain change in control transactions prior to September 20, 2011, note holders may require the Company to repurchase all or a portion of the notes at a purchase price equal to the principal amount plus any accrued and unpaid interest on the notes.  Net proceeds from the offering were used to repurchase approximately $50 million of the Company’s common stock at a price of $26.83 per share and for general corporate purposes, including the repayment of outstanding borrowings under the Amended Revolver.

Activity Review

·                  During the third quarter of 2006, the Company acquired two shopping centers and a land parcel totaling approximately 316,000 square feet of gross leaseable area (GLA) and 40 acres for an aggregate purchase price of approximately $64.4 million.  During the first nine months of 2006, the Company acquired, including through co-investments with its joint venture partners, an aggregate of 13 shopping centers; three buildings adjacent to shopping centers owned by the Company or a joint venture; and

2




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

Third Quarter Review / Shareholder Information

two land parcels for an aggregate of approximately $280.6 million.  The acquisitions totaled approximately 2.8 million square feet of GLA and approximately 58 acres.  Acquisitions completed during the third quarter are summarized below:

Company Portfolio (aggregate purchase price of approximately $64.4 million)

·                  On September 21, 2006, the Company acquired Shoppes at Hickory Hollow, a 144,469 square foot shopping center located in Antioch, Tennessee (a suburb of Nashville) and anchored by Kroger, for approximately $15.5 million, including approximately $10.8 million of assumed mortgage indebtedness.

·                  On September 22, 2006, the Company acquired The Quentin Collection, a 171,179 square foot shopping center located in Kildeer, Illinois and anchored by Best Buy, Fresh Market, PetSmart and Stein Mart, for approximately $38.2 million.

·                  On September 29, 2006, the Company acquired a 40-acre land parcel (the Shoppes at Cinnaminson) located in Cinnaminson, New Jersey for approximately $10.7 million.  The Company expects to develop an approximately 330,000 square foot community shopping center on the land, which was formerly the site of Cinnaminson Mall, a functionally obsolete enclosed mall.

·                  During the third quarter of 2006, the Company generated an aggregate of approximately $22.2 million of proceeds through the sale of six shopping centers.  Properties sold during the quarter include: Friendswood Square, a 77,587 square foot shopping center located in Friendswood, Texas; Southgate Plaza, a 59,816 square foot shopping center located in Albany, Georgia; North Leg Plaza, a 118,580 square foot shopping center located in Augusta, Georgia; Southgate Plaza, a 39,262 square foot shopping center located in Cordele, Georgia; Westgate, a 16,307 square foot shopping center located in Tifton, Georgia; and South Park, a 55,583 square foot shopping center located in Aiken, South Carolina.  During the first nine months of 2006, the Company generated an aggregate of approximately $51.1 million of proceeds through the culling of non-core and non-strategic properties and the disposition of one property and one land parcel held through joint ventures.

Portfolio Review

·                  At the end of the third quarter, the GLA for the Company’s stabilized community and neighborhood shopping centers, including its pro rata share of unconsolidated joint venture properties, was approximately 93.3 percent leased.  The GLA for the Company’s total community and neighborhood shopping center portfolio, which includes redevelopment properties and the Company’s pro rata share of unconsolidated joint venture properties, was approximately 90.9 percent leased as of September 30, 2006.

·                  During the third quarter, 158 new leases, aggregating approximately 667,000 square feet, were signed at an average annual base rent (ABR) of $12.13 per square foot and 247 renewal leases, aggregating approximately 1.2 million square feet, were signed at an average ABR of $9.38 per square foot.  The average increase in ABR on a cash-basis was 14.5 percent for new leases signed on comparable space and 7.9 percent for renewal leases. On a GAAP-basis, the average increase in ABR was 23.4 percent for new leases signed on comparable space and 12.8 percent for renewal leases. During the first nine months of 2006, the Company executed a total of 1,230 new and renewal leases aggregating approximately 6.5 million square feet, including 450 new leases, aggregating approximately 2.3 million square feet, which were signed at an average ABR of $11.02 per square foot and 780 renewal leases, aggregating approximately 4.2 million square feet, which were signed at an average ABR of $9.61 per square foot.  The average increase in ABR on a cash-basis was 14.4 percent for new leases signed on comparable space and 8.5 percent for renewal leases.

3




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

Third Quarter Review / Shareholder Information

Shareholder Information

Corporate Headquarters
New Plan Excel Realty Trust, Inc.
420 Lexington Avenue
New York, NY  10170
Phone:  212-869-3000
Fax:  212-869-3989
www.newplan.com

Exchange Listing
New York Stock Exchange
Common stock: NXL
Series E preferred stock:  NXLprE

Senior Unsecured Debt Ratings
Fitch:  BBB+
Moody’s:  Baa2
Standard & Poor’s:  BBB

Quarterly Results
The Company expects to announce quarterly results as follows:

Fourth quarter and year-end 2006: February 22, 2007
First quarter 2007: May 3, 2007
Second quarter 2007: August 2, 2007

Transfer Agent and Registrar
Questions about dividend payments, shareholder accounts, replacement or lost certificates, stock transfers and name or address changes should be directed to:

Computershare Trust Company, N.A.
P.O. Box 43010
Providence, RI  02940
Phone:  800-730-6001
www.computershare.com

Corporate Communications Department
Shareholders seeking financial and operating information may contact:

Stacy Slater
Senior Vice President - Corporate Communications
Phone:  212-869-3000
Fax:  212-869-3989
E-mail:   corporatecommunications@newplan.com

The unaudited financial information included in this Supplemental Disclosure is only a summary of more detailed financial information included in the Company’s Quarterly Reports on Form 10-Q and Annual Report on Form 10-K, which documents are filed with the Securities and Exchange Commission.  For a more complete presentation and analysis of the Company’s financial information, please read these reports.  These reports are available on the SEC’s Internet website at www.sec.gov.  In addition, these reports are available on the Company’s Internet website at www.newplan.com, under Investor Information; Financial Reports.

4




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Balance Sheets

(Unaudited, dollars in thousands, except footnotes)

 

 

As Of

 

 

 

09/30/06

 

06/30/06

 

03/31/06

 

12/31/05

 

Assets:

 

 

 

 

 

 

 

 

 

Land

 

$

729,119

 

$

735,880

 

$

724,728

 

$

724,901

 

Buildings and improvements

 

2,788,683

 

2,694,357

 

2,681,789

 

2,668,177

 

Less: accumulated depreciation and amortization

 

(427,316

)

(408,362

)

(392,242

)

(376,816

)

Net real estate

 

3,090,486

 

3,021,875

 

3,014,275

 

3,016,262

 

Real estate held for sale

 

19,276

 

35,337

 

19,643

 

19,244

 

Cash and cash equivalents

 

14,673

 

9,234

 

10,497

 

9,202

 

Restricted cash (1)

 

18,660

 

19,657

 

20,173

 

19,906

 

Marketable securities

 

5,761

 

3,269

 

3,547

 

3,014

 

Receivables

 

 

 

 

 

 

 

 

 

Trade, net of allowance for doubtful accounts of (September 30, 2006- $23,129, June 30, 2006- $29,339, March 31, 2006- $28,469,
December 31, 2005- $27,540)

 

26,797

 

21,659

 

19,486

 

20,751

 

Deferred rent, net of allowance of (September 30, 2006- $1,855, June 30, 2006- $1,650, March 31, 2006- $1,590,
December 31, 2005- $1,592)

 

30,848

 

30,748

 

30,229

 

29,314

 

Other

 

23,545

 

21,432

 

22,595

 

25,138

 

Mortgages and notes receivable

 

2,524

 

731

 

761

 

795

 

Prepaid expenses and deferred charges

 

52,611

 

47,402

 

52,768

 

43,346

 

Investments in / advances to unconsolidated ventures (2)

 

85,806

 

85,099

 

85,199

 

95,538

 

Intangible assets, net of accumulated amortization of (September 30, 2006-$15,609, June 30, 2006- $15,216, March 31, 2006- $13,015,
December 31, 2005- $10,927) (3)

 

74,173

 

73,019

 

75,280

 

78,046

 

Other assets (4)

 

14,291

 

11,747

 

11,476

 

9,206

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

3,459,451

 

$

3,381,209

 

$

3,365,929

 

$

3,369,762

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Mortgages payable, including unamortized premium of (September 30, 2006-$11,637, June 30, 2006- $12,382, March 31, 2006- $13,127,
December 31, 2005- $13,871)

 

$

436,470

 

$

430,948

 

$

425,605

 

$

433,653

 

Notes payable, net of unamortized discount of (September 30, 2006- $6,156, June 30, 2006- $4,381, March 31, 2006- $4,601,
December 31, 2005- $4,822)

 

1,166,848

 

966,791

 

967,505

 

968,347

 

Credit agreements

 

150,000

 

235,000

 

230,000

 

215,000

 

Capital leases

 

27,598

 

27,694

 

27,788

 

27,881

 

Dividends payable

 

37,484

 

37,957

 

37,883

 

37,826

 

Other liabilities (5)

 

127,431

 

116,833

 

113,167

 

127,369

 

Tenant security deposits

 

10,574

 

10,997

 

10,921

 

10,641

 

TOTAL LIABILITIES

 

1,956,405

 

1,826,220

 

1,812,869

 

1,820,717

 

 

 

 

 

 

 

 

 

 

 

Minority interest in consolidated partnership and joint ventures

 

56,088

 

57,110

 

56,908

 

57,659

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

Preferred stock

 

10

 

10

 

10

 

10

 

Common stock

 

1,031

 

1,047

 

1,044

 

1,042

 

Additional paid-in capital

 

2,003,205

 

2,045,643

 

2,040,361

 

2,036,880

 

Accumulated other comprehensive income

 

(11,067

)

(7,117

)

(7,163

)

(8,074

)

Less: accumulated distributions in excess of net income

 

(546,221

)

(541,704

)

(538,100

)

(538,472

)

TOTAL STOCKHOLDERS' EQUITY

 

1,446,958

 

1,497,879

 

1,496,152

 

1,491,386

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

3,459,451

 

$

3,381,209

 

$

3,365,929

 

$

3,369,762

 


(1)              Consists primarily of cash held in escrow accounts as required by certain loan agreements.

(2)             Represents direct equity investments in Arapahoe Crossings, L.P.; BPR Land Partnership, L.P.; BPR Shopping Center, L.P.; BPR South, L.P.; CA New Plan Acquisition Fund, LLC; CA New Plan Venture Direct Investment Fund, LLC; CA New Plan Venture Fund, LLC; Galileo America LLC; NP/I&G Institutional Retail Company, LLC; NP/I&G Institutional Retail Company II, LLC; NPK Redevelopment I, LLC and Westgate Mall, LLC.

(3)             Includes the value of intangible assets allocated in accordance with Statement of Financial Accounting Standards ("SFAS") No. 141, Business Combinations ("SFAS No. 141"), as well as amounts paid to acquire certain management rights in connection with the Galileo Transactions, as described in the Company's Supplemental Disclosure for the quarter ended September 30, 2005.

(4)             Other assets include: deposits, the value of certain of the Company's swaps and furniture and fixtures.

(5)             Other liabilities include: amounts payable for real estate taxes, interest, payroll and normal vendor payables, as well as amounts allocated for below market leases in accordance with SFAS No. 141.

The above does not purport to disclose all items required under generally accepted accounting principles ("GAAP").

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 and Form 10-K for the year ended December 31, 2005 should be read in conjunction with the above information.

5




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Income Statements
(Unaudited, in thousands, except per share amounts and footnotes)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve

 

 

 

Three Months Ended

 

Months
Ended

 

 

 

09/30/06

 

06/30/06

 

03/31/06

 

09/30/05

 

06/30/05

 

03/31/05

 

12/31/05

 

Rental Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

83,149

 

$

83,671

 

$

89,364

 

$

88,422

 

$

98,957

 

$

98,230

 

$

367,808

 

Percentage rents

 

1,119

 

1,020

 

2,361

 

890

 

1,539

 

2,507

 

5,862

 

Expense reimbursements

 

28,688

 

26,810

 

21,914

 

22,228

 

28,567

 

25,040

 

99,793

 

TOTAL RENTAL REVENUES

 

112,956

 

111,501

 

113,639

 

111,540

 

129,063

 

125,777

 

473,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs

 

19,124

 

18,306

 

18,701

 

17,474

 

20,494

 

21,338

 

77,627

 

Real estate taxes

 

16,223

 

14,256

 

14,281

 

15,022

 

18,230

 

15,990

 

65,818

 

Provision for doubtful accounts

 

1,685

 

2,273

 

2,179

 

4,466

 

2,012

 

2,655

 

11,281

 

TOTAL RENTAL OPERATING EXPENSES

 

37,032

 

34,835

 

35,161

 

36,962

 

40,736

 

39,983

 

154,726

 

NET OPERATING INCOME

 

75,924

 

76,666

 

78,478

 

74,578

 

88,327

 

85,794

 

318,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee income (1)

 

4,036

 

3,480

 

3,969

 

3,228

 

1,346

 

1,579

 

10,957

 

Interest, dividend and other income

 

889

 

843

 

835

 

1,836

 

780

 

955

 

4,225

 

Equity in income of unconsolidated ventures (1)

 

1,103

 

1,172

 

1,494

 

755

 

441

 

689

 

4,045

 

TOTAL OTHER INCOME

 

6,028

 

5,495

 

6,298

 

5,819

 

2,567

 

3,223

 

19,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

23,480

 

22,894

 

22,781

 

39,554

 

28,178

 

27,331

 

118,044

 

Depreciation and amortization

 

22,707

 

22,138

 

23,121

 

22,025

 

24,389

 

25,109

 

92,125

 

General and administrative

 

6,713

 

7,327

 

7,011

 

9,779

 

4,606

 

4,585

 

26,359

 

TOTAL OTHER EXPENSES

 

52,900

 

52,359

 

52,913

 

71,358

 

57,173

 

57,025

 

236,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before real estate sales, impairment of real estate and minority interest

 

29,052

 

29,802

 

31,863

 

9,039

 

33,721

 

31,992

 

101,436

 

Gain on sale of real estate (2)

 

 

 

 

186,942

 

 

 

186,908

 

Impairment of real estate

 

 

 

 

(859

)

 

 

(859

)

Minority interest in income of consolidated partnership and
joint ventures

 

(210

)

(201

)

(150

)

(4,359

)

(1,134

)

(282

)

(5,953

)

INCOME FROM CONTINUING OPERATIONS

 

28,842

 

29,601

 

31,713

 

190,763

 

32,587

 

31,710

 

281,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Results of discontinued operations

 

106

 

856

 

1,174

 

2,303

 

1,417

 

1,973

 

7,005

 

Gain on sale of discontinued operations (3) (4) (5)

 

4,234

 

4,419

 

5,720

 

2,979

 

6,693

 

5,004

 

17,787

 

Impairment of real estate held for sale

 

 

(207

)

(98

)

 

 

 

 

INCOME FROM DISCONTINUED OPERATIONS

 

4,340

 

5,068

 

6,796

 

5,282

 

8,110

 

6,977

 

24,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

$

33,182

 

$

34,669

 

$

38,509

 

$

196,045

 

$

40,697

 

$

38,687

 

$

306,324

 

Preferred dividends

 

(5,494

)

(5,489

)

(5,484

)

(5,475

)

(5,471

)

(5,467

)

(21,888

)

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS - BASIC

 

27,688

 

29,180

 

33,025

 

190,570

 

35,226

 

33,220

 

284,436

 

Minority interest in income of consolidated partnership

 

210

 

201

 

150

 

4,359

 

251

 

282

 

5,070

 

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS - DILUTED

 

$

27,898

 

$

29,381

 

$

33,175

 

$

194,929

 

$

35,477

 

$

33,502

 

$

289,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME PER COMMON SHARE - BASIC

 

$

0.26

 

$

0.28

 

$

0.32

 

$

1.84

 

$

0.34

 

$

0.32

 

$

2.75

 

NET INCOME PER COMMON SHARE - DILUTED

 

0.25

 

0.27

 

0.31

 

1.82

 

0.33

 

0.32

 

2.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

104,506

 

104,493

 

104,257

 

103,460

 

103,164

 

102,820

 

103,393

 

ERP partnership units

 

2,907

 

2,924

 

2,924

 

2,369

 

2,264

 

1,964

 

2,337

 

Options and contingently issuable shares

 

1,779

 

1,425

 

1,350

 

865

 

982

 

1,042

 

1,003

 

Convertible debt

 

237

 

 

 

89

 

231

 

165

 

35

 

Restricted stock

 

19

 

52

 

71

 

52

 

44

 

144

 

66

 

Weighted average common shares outstanding - diluted

 

109,448

 

108,894

 

108,602

 

106,835

 

106,685

 

106,135

 

106,834

 


(1)             For the three months ended September 30, 2006, June 30, 2006 and March 31, 2006, the Company's ownership interest in Fee income has been reclassified to Equity in income of unconsolidated ventures.

(2)             Represents the gain on sale of 69 community and neighborhood shopping centers in conjunction with the Galileo Transactions, as described in the Company's September 30, 2005 Supplemental Disclosure.

(3)             For the three months ended March 31, 2005 and the twelve months ended December 31, 2005, balance includes approximately $3.314 million, which represents the Company's pro rata share of the gain on the sale of Rodney Village, a property previously owned by Benbrooke Ventures, a joint venture in which the Company previously had a 50 percent interest.

(4)             For the three months ended June 30, 2005 and the twelve months ended December 31, 2005, balance includes approximately $140,000 of final distributions from Benbrooke Ventures, a joint venture in which the Company previously held a 50 percent interest.

(5)             For the three months ended September 30, 2005 and the twelve months ended December 31, 2005, balance includes approximately $2.295 million, which represents the Company's gain on the sale of its ownership interest in BPR West, L.P., a joint venture in which the Company previously held a 50 percent interest.

The above does not purport to disclose all items required under GAAP.                                                                                                                                            

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 and Form 10-K for the year ended December 31, 2005 should be read in conjunction with the above information.

6




New Plan Excel Realty Trust, Inc
Supplemental Disclosure - Quarter Ended September 30, 2006

 

Funds from Operations / Capital Expenditures

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve

 

 

 

Three Months Ended

 

Months
Ended

 

 

 

09/30/06

 

06/30/06

 

03/31/06

 

09/30/05

 

06/30/05

 

03/31/05

 

12/31/05

 

Funds from Operations: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders - diluted

 

$

27,898

 

$

29,381

 

$

33,175

 

$

194,929

 

$

35,477

 

$

33,502

 

$

289,506

 

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in income of consolidated partnership, excluding gain allocation

 

(210

)

(201

)

(150

)

(3

)

(251

)

(282

)

(714

)

Net income available to common stockholders - basic

 

27,688

 

29,180

 

33,025

 

194,926

 

35,226

 

33,220

 

288,792

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations real estate assets

 

21,851

 

21,317

 

22,228

 

21,638

 

24,013

 

24,700

 

90,563

 

Discontinued operations real estate assets

 

3

 

133

 

154

 

634

 

853

 

988

 

3,013

 

Pro rata share of joint venture real estate assets

 

2,263

 

2,049

 

3,847

 

947

 

627

 

565

 

3,732

 

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate (2)

 

 

 

 

(186,942

)

 

 

(186,908

)

Gain on sale of discontinued operations (2) (3)

 

(4,234

)

(1,923

)

(5,532

)

(451

)

(4,611

)

(3,732

)

(11,818

)

Pro rata share of joint venture gain on sale of real estate (2)

 

 

(78

)

 

(40

)

 

 

(406

)

FUNDS FROM OPERATIONS - BASIC

 

47,571

 

50,678

 

53,722

 

30,712

 

56,108

 

55,741

 

186,968

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in income of consolidated partnership, excluding gain allocation

 

210

 

201

 

150

 

3

 

251

 

282

 

714

 

FUNDS FROM OPERATIONS - DILUTED

 

$

47,781

 

$

50,879

 

$

53,872

 

$

30,715

 

$

56,359

 

$

56,023

 

$

187,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUNDS FROM OPERATIONS PER SHARE - BASIC

 

$

0.46

 

$

0.48

 

$

0.52

 

$

0.30

 

$

0.54

 

$

0.54

 

$

1.81

 

FUNDS FROM OPERATIONS PER SHARE - DILUTED

 

0.44

 

0.47

 

0.50

 

0.29

 

0.53

 

0.53

 

1.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations - diluted

 

$

47,781

 

$

50,879

 

$

53,872

 

$

30,715

 

$

56,359

 

$

56,023

 

$

187,682

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of real estate

 

 

 

 

859

 

 

 

859

 

Impairment of real estate held for sale

 

 

207

 

98

 

 

 

 

 

FUNDS FROM OPERATIONS - DILUTED
(prior calculation)

 

$

47,781

 

$

51,086

 

$

53,970

 

$

31,574

 

$

56,359

 

$

56,023

 

$

188,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUNDS FROM OPERATIONS PER SHARE - DILUTED (prior calculation)

 

$

0.44

 

$

0.47

 

$

0.50

 

$

0.30

 

$

0.53

 

$

0.53

 

$

1.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

104,506

 

104,493

 

104,257

 

103,460

 

103,164

 

102,820

 

103,393

 

ERP partnership units

 

2,907

 

2,924

 

2,924

 

2,369

 

2,264

 

1,964

 

2,337

 

Options and contingently issuable shares

 

1,779

 

1,425

 

1,350

 

865

 

982

 

1,042

 

1,003

 

Convertible debt

 

237

 

 

 

89

 

231

 

165

 

35

 

Restricted stock

 

19

 

52

 

71

 

52

 

44

 

144

 

66

 

Weighted average common shares outstanding - diluted

 

109,448

 

108,894

 

108,602

 

106,835

 

106,685

 

106,135

 

106,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Dividend per Common Share (4)

 

$

 

$

 

$

 

$

3.00000

 

$

 

$

 

$

3.00000

 

Dividend per Common share

 

0.31250

 

0.31250

 

0.31250

 

0.31250

 

0.41250

 

0.41250

 

1.45000

 

Dividend per Preferred D share

 

0.97500

 

0.97500

 

0.97500

 

0.97500

 

0.97500

 

0.97500

 

3.90000

 

Dividend per Preferred E share

 

0.47656

 

0.47656

 

0.47656

 

0.47656

 

0.47656

 

0.47656

 

1.90624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common dividends (5)

 

$

32,254

 

$

32,784

 

$

32,652

 

$

343,310

 

$

42,689

 

$

42,523

 

$

461,159

 

Preferred D dividends (6)

 

1,682

 

1,677

 

1,672

 

1,663

 

1,659

 

1,654

 

6,644

 

Preferred E dividends

 

3,812

 

3,812

 

3,812

 

3,812

 

3,812

 

3,812

 

15,248

 

TOTAL DISTRIBUTIONS

 

$

37,748

 

$

38,273

 

$

38,136

 

$

348,785

 

$

48,160

 

$

47,989

 

$

483,051

 

 

7




 

New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

 

Funds from Operations / Capital Expenditures

(In thousands, except footnotes)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve

 

 

 

Three Months Ended

 

Months
Ended

 

 

 

09/30/06

 

06/30/06

 

03/31/06

 

09/30/05

 

06/30/05

 

03/31/05

 

12/31/05

 

Capital Expenditures (7):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New development (8)

 

$

2,391

 

$

521

 

$

1,459

 

$

1,171

 

$

3,778

 

$

3,726

 

$

9,358

 

Building additions and expansions (9)

 

23,000

 

25,862

 

22,410

 

55,329

 

31,662

 

26,794

 

147,828

 

Building improvements capitalized (10)

 

2,828

 

1,215

 

1,188

 

2,609

 

2,673

 

1,764

 

9,291

 

Tenant improvements

 

2,733

 

2,034

 

1,857

 

1,641

 

2,116

 

1,691

 

7,873

 

Leasing commissions

 

2,249

 

1,589

 

1,733

 

2,299

 

1,845

 

2,335

 

7,067

 

TOTAL CAPITAL EXPENDITURES

 

$

33,201

 

$

31,221

 

$

28,647

 

$

63,049

 

$

42,074

 

$

36,310

 

$

181,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional Disclosure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

$

522

 

$

530

 

$

5,352

 

$

1,021

 

$

1,047

 

$

1,489

 

$

5,415

 

Straight line rents

 

597

 

1,210

 

2,633

 

900

 

2,585

 

1,033

 

6,163

 

Pro rata share of joint venture straight line rents

 

183

 

151

 

185

 

135

 

101

 

170

 

713

 

Above- and below- market rent amortization

 

457

 

372

 

407

 

61

 

(121

)

(4

)

210

 

Pro rata share of joint venture above- and below- market rent amortization

 

164

 

164

 

137

 

35

 

(12

)

39

 

334

 

Gain on sale of land

 

 

2,496

 

188

 

2,528

 

2,082

 

1,272

 

5,969

 

Pro rata share of joint venture gain on sale of land

 

 

 

385

 

 

 

 

 

Capitalized interest (7)

 

3,161

 

3,112

 

2,960

 

1,762

 

2,181

 

1,230

 

8,484

 


(1)             Funds from Operations (“FFO”) is a widely used performance measure for real estate companies and is provided here as a supplemental measure of operating performance.  The Company calculates FFO in accordance with the best practices described in the April 2002 National Policy Bulletin of the National Association of Real Estate Investment Trusts (the “White Paper”).  The White Paper defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus depreciation and amortization on real estate assets, and after adjustments for unconsolidated partnerships and joint ventures.

                           On October 1, 2003, the National Association of Real Estate Investment Trusts ("NAREIT"), based on discussions with the Securities and Exchange Commission ("SEC"), provided revised guidance regarding the calculation of FFO.  This revised guidance provides that impairments should not be added back to net income in calculating FFO and that original issuance costs associated with preferred stock that has been redeemed should be factored into the calculation of FFO.  Prior to this pronouncement, the Company had added back impairments in calculating FFO, in accordance with prior NAREIT guidance, and had not factored in original issuance costs of preferred stock that had been redeemed in the calculation of FFO.  The Company presents FFO in accordance with NAREIT’s revised guidance.  To assist investors in understanding the impact of these changes, the Company also is presenting FFO in accordance with the methodology historically used by the Company ("prior calculation").

                           Given the nature of the Company’s business as a real estate owner and operator, the Company believes that FFO is helpful to investors as a starting point in measuring its operational performance because it excludes various items included in net income that do not relate to or are not indicative of its operating performance such as gains (or losses) from sales of property and depreciation and amortization on real estate assets, which can make periodic and peer analyses of operating performance more difficult to compare.  The Company also believes that the presentation of FFO consistent with the guidance that was in effect until October 1, 2003 is further helpful to investors because it assists investors in evaluating the Company’s historical operational performance and because it excludes other items included in the revised calculation of FFO such as impairments which also do not relate to and are not indicative of the Company’s operating performance.  FFO should not, however, be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of the Company’s financial performance, is not an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, and is not indicative of funds available to meet the Company’s cash needs, including its ability to make distributions. In addition, the computation of FFO may differ in certain respects from the methodology utilized by other REITs to calculate FFO and, therefore, may not be comparable to such other REITs.

(2)             Excludes gain / loss on sale of land.

(3)             For the three months ended June 30, 2005 and the twelve months ended December 31, 2005, balance includes approximately $140,000 of final distributions from Benbrooke Ventures, a joint venture in which the Company previously held a 50 percent interest.  For the three months ended March 31, 2005 and the twelve months ended December 31, 2005, balance includes approximately $3.314 million, which represents the Company's pro rata share of the gain on sale of Rodney Village, a property previously owned by Benbrooke Ventures.

(4)             In conjunction with the Galileo Transactions, the Company's Board of Directors declared a special cash distribution of $3.00 per common share (the "Special Dividend").  The distribution was paid on September 27, 2005 to common stockholders of record on August 25, 2005 and aggregated approximately $310.4 million.

(5)             For the three months ended September 30, 2005 and the twelve months ended December 31, 2005, balance includes approximately $310.4 million attributable to the Special Dividend paid on September 27, 2005 to common stockholders of record on August 25, 2005.

(6)             Quarterly and annual dividend amounts include non-cash adjustments to account for the "step-up" of the dividend rate beginning in October 2012.

(7)             Includes 100 percent of joint venture properties consolidated in accordance with the provisions of Emerging Issues Task Force ("EITF") Issue No. 04-5, Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights ("EITF 04-5"), and the Company's pro rata share of properties owned by unconsolidated ventures.

(8)             Excludes costs incurred to acquire property.

(9)             Revenue-enhancing expenditures.

(10)       Nonrevenue-enhancing expenditures such as lighting, painting, parking lots, roofing and signage.

The above does not purport to disclose all items required under GAAP.

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 and Form 10-K for the year ended December 31, 2005 should be read in conjunction with the above information.

8




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

 

Selected Financial Ratios / Data

(In thousands, except ratios, percentages and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve

 

 

 

Three Months Ended

 

Months
Ended

 

 

 

09/30/06

 

06/30/06

 

03/31/06

 

09/30/05

 

06/30/05

 

03/31/05

 

12/31/05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt coverage ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest coverage (EBITDA/interest expense)

 

3.09

x

3.17

x

3.24

x

1.74

x

3.04

x

3.13

x

2.62

x

Debt service coverage (EBITDA/(interest expense + scheduled principal payments))

 

2.76

x

2.83

x

2.94

x

1.61

x

2.67

x

2.76

x

2.35

x

Fixed charge coverage (EBITDA/(interest expense + scheduled principal payments + preferred
dividends)) (1)

 

2.32

x

2.37

x

2.48

x

1.43

x

2.29

x

2.36

x

2.03

x

Fixed charge coverage (excluding capitalized interest and scheduled principal payments) (1)

 

2.31

x

2.36

x

2.46

x

1.48

x

2.41

x

2.53

x

2.11

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt/equity ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt/total market capitalization

 

36.1%

 

36.1%

 

35.0%

 

37.2%

 

39.9%

 

41.4%

 

37.4%

 

Total debt/total equity market capitalization

 

56.5%

 

56.5%

 

54.0%

 

59.3%

 

66.3%

 

70.6%

 

59.6%

 

Total debt/total book assets

 

51.5%

 

49.1%

 

49.0%

 

48.6%

 

53.0%

 

52.8%

 

48.8%

 

Total debt/undepreciated book value (2)

 

45.8%

 

43.8%

 

43.9%

 

43.8%

 

47.5%

 

47.3%

 

43.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating statistics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI margin (NOI/total rental revenues)

 

67.22%

 

68.76%

 

69.06%

 

66.86%

 

68.44%

 

68.21%

 

67.32%

 

Expense recovery ratio (expense reimbursements/(operating costs + real estate taxes))

 

81.16%

 

82.34%

 

66.44%

 

68.40%

 

73.77%

 

67.08%

 

69.57%

 

Annualized G&A/total assets

 

0.78%

 

0.87%

 

0.83%

 

1.22%

 

0.47%

 

0.47%

 

0.78%

 

G&A/total revenues

 

5.64%

 

6.26%

 

5.85%

 

8.61%

 

3.50%

 

3.55%

 

5.35%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market capitalization calculations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

103,213

 

104,726

 

104,486

 

104,129

 

103,487

 

103,074

 

104,305

 

Operating partnership units outstanding (3)

 

2,901

 

2,924

 

2,774

 

2,369

 

2,264

 

2,264

 

2,774

 

Combined shares and operating partnership units outstanding

 

106,114

 

107,650

 

107,260

 

106,498

 

105,751

 

105,338

 

107,079

 

Preferred D shares outstanding

 

1,500

 

1,500

 

1,500

 

1,500

 

1,500

 

1,500

 

1,500

 

Preferred E shares outstanding

 

8,000

 

8,000

 

8,000

 

8,000

 

8,000

 

8,000

 

8,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock price per share, end of period

 

$

27.05

 

$

24.69

 

$

25.94

 

$

22.95

 

$

27.17

 

$

25.11

 

$

23.18

 

Preferred D price per share, end of period

 

50.00

 

50.00

 

50.00

 

50.00

 

50.00

 

50.00

 

50.00

 

Preferred E price per share, end of period

 

25.54

 

25.50

 

25.30

 

26.60

 

25.99

 

26.14

 

25.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common market equity at end of period (3)

 

$

2,870,384

 

$

2,657,879

 

$

2,782,324

 

$

2,444,129

 

$

2,873,255

 

$

2,645,037

 

$

2,482,091

 

Preferred market equity at end of period

 

279,320

 

279,000

 

277,400

 

287,800

 

282,920

 

284,120

 

276,200

 

Total equity market capitalization

 

3,149,704

 

2,936,879

 

3,059,724

 

2,731,929

 

3,156,175

 

2,929,157

 

2,758,291

 

Total debt end of period

 

1,780,916

 

1,660,433

 

1,650,898

 

1,618,874

 

2,092,580

 

2,067,962

 

1,644,881

 

TOTAL MARKET CAPITALIZATION

 

$

4,930,620

 

$

4,597,312

 

$

4,710,622

 

$

4,350,803

 

$

5,248,755

 

$

4,997,119

 

$

4,403,172

 


(1)             Includes the Company's pro rata share of properties owned by unconsolidated joint ventures.

(2)             Excludes accumulated depreciation on operating assets.

(3)             Equivalent of common stock assuming conversion.

The above does not purport to disclose all items required under GAAP.

9




 

New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Reconciliation of Selected Non-GAAP Financial Information to Most Directly Comparable GAAP Financial Measure

(Dollars in thousands, except footnotes)

 

 

 

Three Months Ended

 

Twelve
Months Ended

 

 

 

09/30/06

 

06/30/06

 

03/31/06

 

09/30/05

 

06/30/05

 

03/31/05

 

12/31/05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income to EBITDA calculation: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

33,182

 

$

34,669

 

$

38,509

 

$

196,045

 

$

40,697

 

$

38,687

 

$

306,324

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

22,707

 

22,138

 

23,121

 

22,025

 

24,389

 

25,109

 

92,125

 

Discontinued operations

 

3

 

133

 

154

 

634

 

853

 

988

 

3,013

 

Pro rata share of joint venture

 

2,263

 

2,049

 

3,847

 

947

 

627

 

565

 

3,732

 

State taxes

 

105

 

105

 

105

 

105

 

(175

)

35

 

70

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

23,480

 

22,894

 

22,781

 

39,554

 

28,178

 

27,331

 

118,044

 

Discontinued operations

 

 

 

 

 

 

5

 

5

 

Pro rata share of joint ventures

 

2,424

 

2,381

 

3,847

 

1,683

 

1,099

 

986

 

5,827

 

Gain on sale of real estate

 

 

 

 

(186,942

)

 

 

(186,908

)

Gain on sale of discontinued operations (2)

 

(4,234

)

(4,419

)

(5,720

)

(2,979

)

(6,693

)

(5,004

)

(17,787

)

Gain on sale of joint venture

 

 

(78

)

(385

)

(40

)

 

 

(406

)

Impairment of real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of real estate

 

 

 

 

859

 

 

 

859

 

Impairment of real estate held for sale

 

 

207

 

98

 

 

 

 

 

EBITDA

 

$

79,930

 

$

80,079

 

$

86,357

 

$

71,891

 

$

88,975

 

$

88,702

 

$

324,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest coverage ratio (earnings/interest expense)

 

2.20

x

2.26

x

2.34

x

5.92

x

2.19

x

2.15

x

3.41

x

Debt service coverage (earnings/(interest expense + scheduled principal payments))

 

1.96

x

2.01

x

2.11

x

5.47

x

1.92

x

1.89

x

3.05

x

Fixed charge coverage (earnings/(interest expense + scheduled principal payments + preferred dividends))

 

1.62

x

1.66

x

1.74

x

4.85

x

1.64

x

1.61

x

2.62

x

Fixed charge coverage (excluding capitalized interest and scheduled principal payments)

 

1.61

x

1.64

x

1.71

x

5.01

x

1.72

x

1.73

x

2.71

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income to earnings calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

33,182

 

$

34,669

 

$

38,509

 

$

196,045

 

$

40,697

 

$

38,687

 

$

306,324

 

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

(4,340

)

(5,068

)

(6,796

)

(5,282

)

(8,110

)

(6,977

)

(24,792

)

Equity in income of unconsolidated ventures

 

(1,103

)

(1,172

)

(1,494

)

(755

)

(441

)

(689

)

(4,045

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in income of consolidated partnership and joint ventures

 

210

 

201

 

150

 

4,359

 

1,134

 

282

 

5,953

 

Interest expense

 

23,480

 

22,894

 

22,781

 

39,554

 

28,178

 

27,331

 

118,044

 

Interest component of rental expense

 

237

 

216

 

172

 

319

 

284

 

241

 

1,121

 

EARNINGS

 

$

51,666

 

$

51,740

 

$

53,322

 

$

234,240

 

$

61,742

 

$

58,875

 

$

402,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charge calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

23,480

 

$

22,894

 

$

22,781

 

$

39,554

 

$

28,178

 

$

27,331

 

$

118,044

 

Scheduled principal payments

 

2,941

 

2,866

 

2,437

 

3,284

 

3,991

 

3,755

 

13,838

 

Preferred dividends

 

5,494

 

5,489

 

5,484

 

5,475

 

5,471

 

5,466

 

21,892

 

FIXED CHARGE

 

$

31,915

 

$

31,249

 

$

30,702

 

$

48,313

 

$

37,640

 

$

36,552

 

$

153,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized interest

 

$

3,161

 

$

3,112

 

$

2,960

 

$

1,762

 

$

2,181

 

$

1,230

 

$

8,484

 


(1)             EBITDA is a widely used performance measure. We compute EBITDA as the sum of net income before extraordinary item, depreciation and amortization, income taxes, interest expenses, gain (loss) on sale of real estate, gain (loss) on sale of discontinued operations, and impairment of real estate.   Given the nature of the Company's business as a real estate owner and operator, the Company believes that the use of EBITDA as opposed to Earnings in various financial ratios is helpful to investors as a measure of our operational performance because EBITDA excludes various items included in Earnings that do not relate to or are not indicative of our operating performance, such as gains and losses on sales of real estate and depreciation and amortization, and includes the results of operations of real estate properties that have been sold, or classified as real estate held for sale at the end of the reporting period, which are not included within Earnings.  Accordingly, we believe that the use of EBITDA as opposed to Earnings in various ratios provides a meaningful performance measure as it relates to our ability to meet various coverage tests for the stated period.  EBITDA should not be considered as an alternative to Earnings as an indicator of our financial performance, or as an alternative to cash flow activities as a measure of our liquidity.  Our computation of EBITDA may differ from the methodology utilized by other companies to calculate EBITDA.  Investors are cautioned that items excluded from EBITDA are significant components in understanding and addressing the Company's financial performance.

(2)             For the three months ended September 30, 2005 and the twelve months ended December 31, 2005, balance includes approximately $2.295 million, which represents the Company's gain on the sale of its ownership interest in BPR West, L.P., a joint venture in which the Company previously held a 50 percent interest.  For the three months ended June 30, 2005 and the twelve months ended December 31, 2005, balance includes approximately $140,000 of final distributions from Benbrooke Ventures, a joint venture in which the Company previously held a 50 percent interest.  For the three months ended March 31, 2005 and the twelve months ended December 31, 2005, balance includes approximately $3.314 million, which represents the Company's pro rata share of the gain on the sale of Rodney Village, a property previously owned by Benbrooke Ventures.

The above does not purport to disclose all items required under GAAP.

10




 

New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Summary of Outstanding Debt

(Dollars in thousands, except footnotes)

 

 

 

 

 

 

 

 

 

 

 

Percent of

 

 

 

 

 

 

Outstanding

 

Actual

 

Maturity

 

Total

 

 

 

 

Lender

 

Balance

 

Interest Rate

 

Date

 

Indebtedness

 

 

Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Mortgage Indebtedness

 

 

 

 

 

 

 

 

 

 

 

 

Montebello Plaza

 

Nationwide Life Insurance

 

$

616

 

9.625

%

03/05/07

 

0.03

%

 

Crown Point

 

Jackson National Life Insurance

 

6,607

 

8.120

%

05/01/07

 

0.37

%

 

Skyway Plaza

 

LaSalle National Bank

 

3,387

 

9.250

%

05/01/07

 

0.19

%

 

Dickson City Crossings I

 

General American Life Insurance Co.

 

11,480

 

8.650

%

12/01/07

 

0.65

%

 

Dickson City Crossings II

 

General American Life Insurance Co.

 

2,296

 

8.870

%

12/01/07

 

0.13

%

 

Silver Pointe

 

Nomura Asset Capital Corporation

 

6,990

 

7.500

%

03/11/08

 

0.39

%

 

Hillside Village Center

 

Wells Fargo Bank, N.A.

 

4,188

 

6.900

%

04/01/08

 

0.24

%

 

42 properties (REMIC)

 

SECORE Financial

 

145,944

 

6.670

%

06/01/08

 

8.21

%

 

Marketplace

 

Heller Financial, Inc.

 

8,927

 

6.880

%

08/01/08

 

0.50

%

 

Tyrone Gardens

 

J.P. Morgan Chase

 

8,920

 

5.240

%

03/01/09

 

0.50

%

 

Festival Center

 

KeyBank National Association

 

2,379

 

8.240

%

12/31/09

 

0.13

%

 

Sunshine Square

 

Sun Life Assurance Company

 

6,787

 

8.490

%

05/31/10

 

0.38

%

 

Saddletree Village Shopping Center

 

Aegon USA Realty

 

1,370

 

8.250

%

06/01/10

 

0.08

%

 

Hampton Village Centre

 

Deutsche Banc Capital LLC

 

28,522

 

8.530

%

06/30/10

 

1.60

%

 

Hillcrest Shopping Center

 

General Electric Capital Corporation

 

16,454

 

8.110

%

07/01/10

 

0.93

%

 

Greentree

 

KeyBank National Association

 

4,784

 

8.240

%

10/01/10

 

0.27

%

 

Habersham Crossing

 

KeyBank National Association

 

3,516

 

8.240

%

10/01/10

 

0.20

%

 

Shoppes at Hickory Hollow

 

LaSalle Bank National Association

 

10,791

 

7.370

%

05/09/11

 

0.61

%

 

Merchants Crossing

 

American Equity Investment

 

4,832

 

7.630

%

09/14/11

 

0.27

%

 

Hunt River Commons

 

Nationwide Life Insurance

 

6,948

 

7.070

%

10/01/11

 

0.39

%

 

Annex of Arlington

 

LaSalle Bank National Association

 

17,565

 

7.850

%

04/11/12

 

0.99

%

 

Chapel Square

 

American National

 

1,261

 

9.250

%

02/01/13

 

0.07

%

 

Florence Square I

 

Nationwide Life Insurance

 

12,543

 

7.400

%

04/01/13

 

0.71

%

 

Florence Square II

 

Nationwide Life Insurance

 

1,228

 

8.500

%

04/01/13

 

0.07

%

 

Florence Square III

 

Nationwide Life Insurance

 

948

 

8.320

%

04/01/13

 

0.05

%

 

Northgate

 

State Farm Life Insurance Company

 

4,960

 

8.750

%

06/30/13

 

0.28

%

 

West Ridge Shopping Center

 

Morgan Stanley Mortgage Capital Inc.

 

10,809

 

5.890

%

12/09/13

 

0.61

%

 

University IV

 

IDS Life Insurance Company

 

1,621

 

8.250

%

03/01/15

 

0.09

%

 

Riverview Plaza

 

Protective Life

 

3,843

 

8.625

%

09/01/15

 

0.22

%

 

Midway Market Square

 

MONY

 

14,688

 

8.180

%

12/01/16

 

0.83

%

 

Elkhart Market Centre

 

Protective Life

 

11,882

 

7.500

%

08/01/18

 

0.67

%

 

Covered Bridge

 

Protective Life

 

2,464

 

7.500

%

06/01/20

 

0.14

%

 

Olympia Corners

 

Protective Life

 

4,841

 

7.500

%

06/01/20

 

0.27

%

 

Sun Plaza

 

Protective Life

 

9,000

 

7.500

%

06/01/20

 

0.51

%

 

The Vineyards

 

Protective Life

 

7,481

 

7.500

%

06/01/20

 

0.42

%

 

Arvada Plaza

 

American Centurion

 

1,952

 

7.670

%

05/01/21

 

0.11

%

 

Cheyenne Plaza

 

SAFECO Life Insurance Co.

 

4,374

 

7.880

%

06/01/21

 

0.25

%

 

Karl Plaza

 

Lehman Brothers Holdings, Inc.

 

3,720

 

7.320

%

03/01/28

 

0.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FIXED RATE SECURED MORTGAGE INDEBTEDNESS

 

$

400,918

 

7.361

%

 

 

22.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Notes

 

 

 

 

 

 

 

 

 

 

 

 

7.35%, 10 Year Unsecured Notes

 

 

$

30,000

 

7.350

%

06/15/07

 

1.69

%

 

7.40%, 10 Year Unsecured Notes

 

 

150,000

 

7.400

%

09/15/09

 

8.44

%

 

3.75%, 20 Year Unsecured Notes (1)

 

 

115,000

 

3.750

%

06/01/10

 

6.47

%

 

4.50%, 7 Year Unsecured Notes (2)

 

 

150,000

 

4.500

%

02/01/11

 

8.44

%

 

3.70%, 20 Year Unsecured Notes (3)

 

 

200,000

 

3.700

%

09/20/11

 

11.25

%

 

5.125%, 7 Year Unsecured Notes

 

 

125,000

 

5.125

%

09/15/12

 

7.03

%

 

5.50%, 10 Year Unsecured Notes

 

 

50,000

 

5.500

%

11/20/13

 

2.81

%

 

5.30%, 10 Year Unsecured Notes

 

 

100,000

 

5.300

%

01/15/15

 

5.63

%

 

5.25%, 10 Year Unsecured Notes

 

 

125,000

 

5.250

%

09/15/15

 

7.03

%

 

7.97%, 30 Year Unsecured Notes

 

 

10,000

 

7.970

%

08/14/26

 

0.56

%

 

7.65%, 30 Year Unsecured Notes

 

 

25,000

 

7.650

%

11/02/26

 

1.41

%

 

7.68%, 30 Year Unsecured Notes

 

 

10,000

 

7.680

%

11/02/26

 

0.56

%

 

 

11




 

New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Summary of Outstanding Debt

(Dollars in thousands, except footnotes)

 

 

 

 

 

 

 

 

 

 

 

Percent of

 

 

 

 

 

Outstanding

 

Actual

 

Maturity

 

Total

 

 

 

Lender

 

Balance

 

Interest Rate

 

Date

 

Indebtedness

 

7.68%, 30 Year Unsecured Notes

 

 

10,000

 

7.680

%

11/02/26

 

0.56

%

6.90%, 30 Year Unsecured Notes

 

 

25,000

 

6.900

%

02/15/28

 

1.41

%

6.90%, 30 Year Unsecured Notes

 

 

25,000

 

6.900

%

02/15/28

 

1.41

%

7.50%, 30 Year Unsecured Notes

 

 

25,000

 

7.500

%

07/30/29

 

1.41

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FIXED RATE UNSECURED NOTES

 

 

 

$

1,175,000

 

5.307

%

 

 

66.11

%

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL LEASES

 

 

 

$

27,598

 

7.500

%

06/20/31

 

1.55

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FIXED RATE DEBT

 

 

 

$

1,603,516

 

5.858

%

 

 

90.22

%

 

 

 

 

 

 

 

 

 

 

 

 

Variable Rate Debt (4):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Mortgage Indebtedness

 

 

 

 

 

 

 

 

 

 

 

Elk Grove Town Center

 

MetLife

 

$

14,500

 

6.650

%

12/01/06

 

0.82

%

Highland Commons

 

GE Financial Assurance

 

3,307

 

6.375

%

12/01/09

 

0.19

%

Lexington Road Plaza

 

Great Northern Insured Annuity

 

6,108

 

5.875

%

09/01/11

 

0.34

%

TOTAL VARIABLE RATE SECURED MORTGAGE INDEBTEDNESS

 

$

23,915

 

6.414

%

 

 

1.35

%

 

 

 

 

 

 

 

 

 

 

 

 

Credit Agreements

 

 

 

 

 

 

 

 

 

 

 

$350 Million Revolving Credit Facility

 

Bank of America

 

$

 

6.022

%

08/25/10

 

0.00

%

$150 Million Secured Term Loan

 

Bank of America

 

150,000

 

5.872

%

08/25/10

 

8.44

%

TOTAL CREDIT AGREEMENTS

 

 

 

$

150,000

 

5.872

%

 

 

8.44

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL VARIABLE RATE DEBT

 

 

 

$

173,915

 

5.946

%

 

 

9.78

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL DEBT

 

 

 

$

1,777,431

 

5.867

%

 

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Unamortized Premiums on Mortgages

 

 

 

$

11,637

 

 

 

 

 

 

 

Net Unamortized Discount on Notes

 

 

 

(6,156

)

 

 

 

 

 

 

Impact of Swap Agreements on Notes (1)

 

 

 

(1,996

)

 

 

 

 

 

 

TOTAL DEBT - NET

 

 

 

$

1,780,916

 

 

 

 

 

 

 


(1)                On May 19, 2003, the Company completed a public offering of $100 million of 3.75% Convertible Senior Notes due 2023.  On June 10, 2003, the underwriters exercised their over-allotment option in full and purchased an additional $15 million of the notes.  The notes are convertible into cash, upon the occurrence of certain events, at an initial conversion price of $25.00 per share.  The notes may not be redeemed by the Company until June 9, 2008, but are redeemable for cash, in whole or in part, any time thereafter.  In addition, on June 1, 2010, June 1, 2013, and June 1, 2018, or upon the occurrence of certain fundamental changes prior to June 1, 2010, note holders have the right to require the Company to purchase all or any portion of the notes, at a purchase price equal to the principal amount plus any accrued and unpaid interest on the notes.  Although the stated maturity date of the notes is June 1, 2023, the scheduled maturity date listed above represents the first date, not contingent on other provisions, that note holders have the right to require the Company to purchase all or any portion of the notes.

(2)                On February 6, 2004, the Company issued $150 million aggregate principal amount of 7-Year Fixed Rate Unsecured Notes with a coupon of 4.50%.  As of September 30, 2006, the Company had interest rate swaps that effectively converted the interest rate on $65 million of the notes from a fixed rate to a blended floating rate of 30 basis points over the 6-month LIBOR rate.

(3)                On September 19, 2006, the Company completed an offering of $200 million of 3.70% Convertible Senior Notes due 2026.  At certain dates, and upon the occurrence of certain events, the notes are convertible into cash up to their principal amount and, with respect to the remainder, if any, of the conversion value in excess of such principal amount, cash or shares of the Company's common stock.  The initial conversion rate will be 30.5506 shares per $1,000 principal amount of the notes (which is equivalent to an initial conversion price of $32.73 per share).  On or after September 20, 2011, the Company may redeem all or a portion of the notes at a redemption price equal to the principal amount of the notes plus any accrued interest.  In addition, on September 20, 2011, September 15, 2016, and September 15, 2021, or upon the occurrence of certain change in control transactions prior to September 20, 2011, note holders may require the Company to repurchase all or a portion of the notes at a purchase price equal to the principal amount plus any accrued and unpaid interest on the notes.  Although the stated maturity date of the notes is September 15, 2026, the scheduled maturity date listed above represents the first date, not contingent on other provisions, that note holders have the right to require then Company to purchase all or any portion of the notes.

(4)                As determined by the applicable loan agreement, the Company incurs interest on these obligations using either the 30-day LIBOR rate, which was 5.32% as of September 30, 2006, plus spreads ranging from 55 to 125 basis points, or Moody's A Corporate Bond Index, which was 5.42% as of September 30, 2006, plus spreads ranging from 12.5 to 37.5 basis points.

(5)                In addition to the stated interest rate, the Company also incurs an annual facility fee of 15 basis points.

The above does not purport to disclose all items required under GAAP.

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information.

 

12




 

New Plan Excel Realty Trust, Inc

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Debt Maturity Schedule / Debt Covenant Compliance Ratios

(Dollars in thousands, except footnotes)

 

 

 

Scheduled

 

Scheduled

 

Total

 

Percent of

 

 

 

 

Amortization

 

Maturities

 

Debt Maturing

 

Debt Maturing

 

 

2006

 

$

3,028

 

$

14,500

 

$

17,528

 

0.99

%

 

2007

 

11,588

 

53,132

 

64,720

 

3.64

%

 

2008

 

10,099

 

163,712

 

173,811

 

9.78

%

 

2009

 

8,512

 

173,864

 

182,376

 

10.26

%

 

2010

 

8,653

 

321,309

(1)

329,962

 

18.56

%

 

2011

 

7,733

 

364,299

 

372,032

 

20.93

%

 

2012

 

7,657

 

141,386

 

149,043

 

8.39

%

 

2013

 

6,531

 

70,437

 

76,968

 

4.33

%

 

2014+

 

35,554

 

375,437

 

410,991

 

23.12

%

 

 

 

$

99,355

 

$

1,678,076

 

$

1,777,431

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Unamortized Premiums on Mortgages

 

$

11,637

 

 

 

 

Net Unamortized Discount on Notes

 

(6,156

)

 

 

 

Impact of Swap Agreements on Notes

 

(1,996

)

 

 

 

TOTAL DEBT - NET

 

$

1,780,916

 

 

 

 

 

Weighted Average Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate

 

Variable

 

 

 

 

 

 

 

 

Debt

 

Rate Debt

 

Total Debt

 

 

Including capital leases and credit facilities

 

 

 

6.8 years

 

3.6 years

 

6.4 years

 

 

Excluding capital leases and credit facilities

 

 

 

6.4 years

 

1.8 years

 

6.4 years

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Covenant Compliance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes Covenant (2)

 

 

 

Required

 

Actual

 

Compliance

 

 

Total consolidated debt to total asset value

 

 

 

£ 60%

 

47

%

Yes

 

 

Total secured debt to total asset value

 

 

 

£ 40%

 

15

%

Yes

 

 

Total unencumbered asset value to total unsecured debt

 

 

 

³ 150%

 

214

%

Yes

 

 

Consolidated income available for debt service to total annual service charges

 

 

 

> 150%

 

280

%

Yes

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered Properties Summary (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# of

 

 

 

 

 

 

 

 

 

 

Properties

 

GLA

 

 

 

 

Unencumbered properties

 

 

 

218

 

30,868,202

 

 

 

 

Encumbered properties

 

 

 

84

 

11,243,264

 

 

 

 

 

 

 

302

 

42,111,466

 

 

 

 


(1)             Scheduled maturities include $150 million, representing the balance of the $150 million secured term loan drawn as of September 30, 2006 and maturing August 25, 2010.

(2)             For a complete listing of debt covenants related to the Company's Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company's filings with the SEC.

(3)             Includes properties wholly-owned by the Company and joint venture properties consolidated in accordance with the provisions of EITF 04-5 ("Company Portfolio").

The      above does not purport to disclose all items required under GAAP.

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information.

 

13




 

New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

2006 Acquisitions

 

 

 

Property

 

 

 

Purchase

 

Purchase

 

Cap-

 

 

 

GLA /

 

Percent

 

Anchor

 

Year

 

Property Name

 

Type (1)

 

Location

 

Date

 

Amount

 

Rate

 

NOI (2)

 

Acres

 

Leased (3)

 

Tenants

 

Built (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Building at Tarpon Mall

 

S

 

Tarpon Springs, FL

 

01/27/06

 

$

2,300,000

 

6.0%

 

$

137,145

 

6,580

 

100%

 

 

2003

 

Building at Hazel Path

 

S

 

Hendersonville, TN

 

02/21/06

 

4,800,000

 

7.5%

 

359,013

 

94,977

 

100%

 

 

1989

 

 

 

 

 

 

 

 

 

$

7,100,000

 

7.0%

 

$

496,158

 

101,557

 

 

 

 

 

 

 

3Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shoppes at Hickory Hollow

 

S

 

Antioch, TN

 

09/21/06

 

$

15,500,000

 

7.9%

 

$

1,224,075

 

144,469

 

  94%

 

Kroger

 

1986

 

The Quentin Collection (5)

 

S

 

Kildeer, IL

 

09/22/06

 

38,200,000

 

7.9%

 

3,017,800

 

171,179

 

  88%

 

Best Buy, Fresh Market, PetSmart, Stein Mart

 

2006

 

the Shoppes at Cinnaminson (6)

 

L

 

Cinnaminson, NJ

 

09/29/06

 

10,737,000

 

 

 

40 acres

 

 

 

 

 

 

 

 

 

 

 

 

$

64,437,000

 

 

$

4,241,875

 

315,648

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006 Total Acquisitions

 

$

71,537,000

 

 

$

4,738,033

 

417,205

 

 

 

 

 

 

 


(1)         L - Land, S - Shopping Center

(2)         Projected NOI for the twelve-month period following the closing date of acquisition.

(3)         As of closing date of acquisition.

(4)         Year of most recent redevelopment or year built if no redevelopment has occurred.

(5)         Property in final phase of development.  Purchase amount includes approximately $4.1 million of completion costs and expected earn-out payment.  Cap-rate and NOI calculated on a stabilized basis.

(6)         Property currently under development.

The above does not purport to disclose all items required under GAAP.

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information.

14




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

2006 Joint Venture Acquisitions

 

Property Name

 

Property
Type (1)

 

Location

 

Purchase
Date

 

Purchase
Amount

 

Cap-
Rate

 

NOI (2)

 

GLA/
Acres

 

Percent
Leased (3)

 

Anchor Tenants

 

Year
Built (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coastal Landing /
Galileo America LLC

 

L

 

Brooksville, FL

 

01/10/06

 

$

3,783,351

 

 

 

18.3 acres

 

 

 

2006

 

Marketplace at Matteson/
Galileo America LLC

 

S

 

Matteson, IL

 

02/02/06

 

23,940,000

 

7.2%

 

$

1,723,680

 

309,864

 

93%

 

Advance Auto, A.J. Wright, Burlington Coat Factory, Cub Foods

 

2000

 

Augusta West Plaza /
CA New Plan Acquisition Fund, LLC (5)

 

S

 

Augusta, GA

 

02/09/06

 

32,896,952

 

7.4%

 

2,428,662

 

187,823

 

94%

 

Burlington Coat Factory, Dollar Tree, Regal Cinemas

 

2006

 

Banks Station / CA New Plan Acquisition Fund, LLC (5)

 

S

 

Fayetteville, GA

 

02/09/06

 

 

 

 

176,451

 

91%

 

Cinemark USA, Food Depot, Staples

 

2006

 

Shelby Square / CA New Plan Acquisition Fund, LLC (5) (6)

 

S

 

Memphis, TN

 

02/09/06

 

 

 

 

155,969

 

71%

 

Fred's, Wal-Mart Neighborhood Market

 

1989

 

Building at Westpark Shopping Center / NP/I&G Institutional Retail Company, LLC

 

S

 

Glen Allen, VA

 

03/01/06

 

10,800,000

 

6.4%

 

693,086

 

58,473

 

100%

 

Ukrops Supermarket

 

1989

 

 

 

 

 

 

 

 

 

$

71,420,303

 

 

$

4,845,428

 

888,580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Springdale / Galileo America LLC (7)

 

S

 

Mobile, AL

 

05/04/06

 

$

105,280,000

 

7.5%

 

$

7,890,000

 

612,616

 

93%

 

Best Buy, Burlington Coat Factory, Goody's, Linens 'n Things, McRae's, SAM's CLUB (non-owned)

 

2004

 

Fashion Square / Galileo America LLC (7)

 

S

 

Orange Park, FL

 

05/04/06

 

 

 

 

36,029

 

100%

 

American Flooring (non-owned), Carraba's Italian Grill, Miller's Orange Park Ale House, Ruby Tuesday, Takeya Japanese Steakhouse

 

1996

 

Cobblestone Village / Galileo America LLC (7)

 

S

 

Royal Palm Beach, FL

 

05/04/06

 

 

 

 

33,207

 

100%

 

Crispers, SuperTarget (non-owned)

 

2005

 

Chicopee Marketplace / Galileo America LLC (7)

 

S

 

Chicopee, MA

 

05/04/06

 

 

 

 

116,220

 

100%

 

Home Depot (non-owned), Marshalls, Staples, Wal-Mart (non-owned)

 

2005

 

Wilkes-Barre Township Marketplace / Galileo America LLC (7)

 

S

 

Wilkes-Barre, PA

 

05/04/06

 

 

 

 

307,610

 

100%

 

Wal-Mart Supercenter

 

2004

 

Parmer Crossing / CA New Plan Acquisition Fund, LLC

 

S

 

Austin, TX

 

06/13/06

 

13,375,000

 

7.7%

 

1,029,294

 

169,517

 

92%

 

Big Lots, Fry's Electronics (non-owned), Room Store

 

2004

 

Tyrone Gardens / NewSem Tyrone Gardens LLC (8)

 

S

 

St. Petersburg, FL

 

06/20/06

 

19,000,000

 

7.0%

 

1,333,580

 

209,337

 

95%

 

Big Lots, Winn-Dixie

 

1998

 

 

 

 

 

 

 

 

 

$

137,655,000

 

7.4%

 

10,252,874

 

1,484,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006 Total Acquisitions

 

$

209,075,303

 

 

$

15,098,302

 

2,373,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1) L - Land, S - Shopping Center

(2) Projected NOI for the twelve-month period following the closing date of acquisition.

(3) As of closing date of acquisition.

(4) Year of most recent redevelopment or year built if no redevelopment has occurred.

(5) Property acquired as a component of a multi-property transaction.  Purchase amount, cap-rate and NOI listed for Augusta West Plaza each represent the combined amounts for the acquisition of Augusta West Plaza, Banks Station and Shelby Square.

(6) Property currently being re-tenanted.

(7) Property acquired as a component of a multi-property transaction.  Purchase amount, cap-rate and NOI listed for Springdale Center each represent the combined amounts for the acquisition of Springdale Center, Fashion Square, Cobblestone Village, Chicopee Marketplace and Wilkes-Barre Township Marketplace.

(8) In accordance with the provisions of EITF 04-5 this property is included in the Company Portfolio as a consolidated entity.

The above does not purport to disclose all items required under GAAP.

15




 

New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

2006 Sales to Joint Ventures and Dispositions

 

Property Name

 

Property
Type (1)

 

Location

 

Sale
Date

 

Sale
Amount

 

Book
Value

 

Gain /
(Loss)

 

Cap-
Rate

 

NOI (2)

 

GLA /
Acres

 

Percent
Leased (3)

 

Year
Built (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land at Nine Mile Square

 

P

 

Pensacola, FL

 

01/03/06

 

$

725,000

 

$

537,460

 

$

187,540

 

 

 

1.6 acres

 

 

 

Cross Pointe Marketplace

 

S

 

Richmond, VA

 

01/17/06

 

4,100,000

 

3,390,750

 

709,250

 

8.4%

 

$

346,092

 

73,788

 

79%

 

1987

 

South Plaza

 

S

 

Norwich, NY

 

01/26/06

 

3,100,000

 

2,738,420

 

361,580

 

8.4%

 

260,828

 

143,620

 

72%

 

2005

 

Westgate Manor

 

S

 

Rome, NY

 

02/06/06

 

4,400,000

 

1,848,910

 

2,551,090

 

9.5%

 

419,444

 

75,813

 

92%

 

2004

 

Westmoreland Heights

 

S

 

Dallas, TX

 

03/10/06

 

6,300,000

 

4,389,330

 

1,910,670

 

8.8%

 

556,744

 

108,033

 

97%

 

1952

 

 

 

 

 

 

 

 

 

$

18,625,000

 

$

12,904,870

 

$

5,720,130

 

 

$

1,583,108

 

401,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Avenue Marketplace (5)

 

L

 

Toledo, OH

 

04/13/06

 

$

2,375,750

 

$

(119,910

)

$

2,495,660

 

 

 

5.6 acres

 

 

 

Westgate Plaza

 

S

 

Oneonta, NY

 

04/20/06

 

775,000

 

811,218

 

(36,218

)

9.4%

 

$

72,912

 

71,952

 

65%

 

1967

 

Long Point Square

 

S

 

Houston, TX

 

04/26/06

 

5,800,000

 

3,840,190

 

1,959,810

 

7.3%

 

422,571

 

74,329

 

90%

 

2002

 

 

 

 

 

 

 

 

 

$

8,950,750

 

$

4,531,497

 

$

4,419,253

 

 

$

495,483

 

146,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Friendswood Square

 

S

 

Friendswood, TX

 

08/29/06

 

$

8,710,000

 

$

8,733,374

 

$

(23,374

)

7.9%

 

$

689,710

 

77,587

 

100%

 

2006

 

Southgate Plaza (6)

 

S

 

Albany, GA

 

09/08/06

 

13,447,471

 

9,189,627

 

4,257,844

 

9.1%

 

1,220,741

 

59,816

 

100%

 

1969

 

North Leg Plaza (6)

 

S

 

Augusta, GA

 

09/08/06

 

 

 

 

 

 

118,580

 

97%

 

1997

 

Southgate Plaza (6)

 

S

 

Cordele, GA

 

09/08/06

 

 

 

 

 

 

39,262

 

100%

 

1969

 

Westgate (6)

 

S

 

Tifton, GA

 

09/08/06

 

 

 

 

 

 

16,307

 

66%

 

1980

 

South Park (6)

 

S

 

Aiken, SC

 

09/08/06

 

 

 

 

 

 

55,583

 

100%

 

1991

 

 

 

 

 

 

 

 

 

$

22,157,471

 

$

17,923,001

 

$

4,234,470

 

8.6%

 

$

1,910,451

 

367,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006 Total Dispositions

 

$

49,733,221

 

$

35,359,368

 

$

14,373,853

 

 

$

3,989,042

 

914,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1) L - Land, P - Outparcel, S - Shopping Center

(2) Projected NOI for the twelve-month period following the closing date of the sale.

(3) As of closing date of sale.

(4) Year of most recent redevelopment or year built if no redevelopment has occurred.

(5) Negative book value attributable to previously taken reserve for potential environmental remediation.

(6) Property sold as a component of a multi-property transaction.  Sale amount, book value, gain, cap-rate and NOI listed for Southgate Plaza each represent the combined amounts for the disposition of Southgate Plaza, North Leg Plaza, Southgate Plaza, Westgate and South Park.

The above does not purport to disclose all items required under GAAP.

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information.

16




 

New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

2006 Joint Venture Dispositions

 

Property Name

 

Property
Type (1)

 

Location

 

Transaction
Description

 

Sale
Date

 

Sale
Amount

 

Company's
Share of
Sale Amount

 

Book
Value

 

Gain /
(Loss)

 

Cap-
Rate

 

NOI (2)

 

GLA /
Acres

 

Percent
Leased (3)

 

Year
Built (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land / BPR Land Partnership, L.P.

 

L

 

Frisco, TX

 

Sale of land parcel

 

03/02/06

 

$

1,681,030

 

$

840,515

 

$

910,485

 

$

770,545

 

 

 

3.0 acres

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mint Hill Festival / CA New Plan Venture Fund, LLC

 

S

 

Charlotte, NC

 

Sale of property

 

05/25/06

 

$

5,250,000

 

$

525,000

 

$

4,472,947

 

$

777,053

 

8.4%

 

$

439,000

 

59,997

 

69%

 

1986

 

 

 

 

 

 

 

2006 Total Dispositions

 

$

6,931,030

 

$

1,365,515

 

$

5,383,432

 

$

1,547,598

 

 

$

439,000

 

59,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1) L - Land, S - Shopping Center

(2) Projected NOI for the twelve-month period following the closing date of the sale.

(3) As of closing date of sale.

(4) Year of most recent redevelopment or year built if no redevelopment has occurred.

The above does not purport to disclose all items required under GAAP.

17




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

Redevelopment / Outparcel Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

Expected

 

Stabilized

 

 

 

 

 

 

 

 

 

 

 

Percent

 

Expected

 

Expected

 

 

 

Total

 

Return

 

 

 

 

 

 

 

 

 

Adjusted

 

Leased

 

Start

 

Completion

 

Percent

 

Project

 

on Cost

 

 

 

 

 

Location

 

Project Description

 

GLA

 

(1)

 

Date

 

Date

 

Complete

 

Cost

 

(2)

 

Company Redevelopment Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Market Place

 

Piqua, OH

 

Construction of a 69,133 SF Kroger and addition of 9,600 SF of new retail space

 

179,604

 

61%

 

May-03

 

Dec-07

 

85%

 

$3,766,126

 

10.0%

 

2

 

Sunshine Square

 

Medford, NY

 

Construction of a 65,000 SF Stop & Shop and façade renovation

 

221,982

 

76%

 

Jun-03

 

Apr-07

 

84%

 

5,844,713

 

14.0%

 

3

 

The Mall at 163rd Street (3)

 

Miami, FL

 

Sale of 21.5 acres of land to Wal-Mart for construction of Wal-Mart Supercenter and redevelopment of remaining enclosed regional mall into a shopping center

 

361,246

 

81%

 

Jul-03

 

Jan-08

 

85%

 

28,267,450

 

10.6%

 

4

 

Price Chopper Plaza

 

Rome, NY

 

Redevelopment of shopping center related to relocation of Price Chopper to Mohawk Acres

 

78,401

 

0%

 

Sep-04

 

Oct-07

 

5%

 

1,184,505

 

10.1%

 

5

 

Merchants Crossing

 

Newnan, GA

 

Redevelopment of former Kmart into a multi-tenant building

 

170,100

 

57%

 

Dec-04

 

Dec-06

 

99%

 

925,922

 

10.7%

 

6

 

Culpepper Plaza

 

College Station, TX

 

Renovation of shopping center with new junior anchors to replace former Safeway

 

178,004

 

53%

 

Dec-04

 

Feb-07

 

49%

 

2,464,322

 

10.3%

 

7

 

Midway Crossing

 

Elyria, OH

 

Redevelopment of former 20,338 SF Kids R Us and development of pad site into a 10,000 SF Darden restaurant

 

165,253

 

74%

 

Jan-05

 

Feb-07

 

69%

 

1,942,547

 

13.1%

 

8

 

Riverview Plaza

 

Gadsden, AL

 

Reconfiguration of former Wal-Mart into a 55,000 SF Hobby Lobby, a 12,000 SF Dollar Tree and 22,000 SF of retail shops and façade improvements

 

154,621

 

68%

 

Apr-05

 

Nov-06

 

72%

 

3,807,915

 

10.0%

 

9

 

Chapman-Ford Crossing

 

Knoxville, TN

 

Redevelopment of former Wal-Mart into a 60,000 SF First Tennessee Bank and two junior anchors

 

219,683

 

70%

 

May-05

 

Apr-07

 

26%

 

1,255,355

 

16.0%

 

10

 

Pyramid Mall

 

Geneva, NY

 

Demolition of mini-mall and retenanting of former Kmart with a 30,000 SF Big Lots and a 45,000 SF Steve & Barry's University Sportswear

 

207,299

 

87%

 

Jun-05

 

Feb-07

 

80%

 

5,993,006

 

9.6%

 

11

 

Brooksville Square

 

Brooksville, FL

 

Redevelopment of former Kmart into a 45,600 SF Publix Supermarket and 14,400 SF of new retail shops

 

156,361

 

100%

 

Jul-05

 

Dec-06

 

92%

 

6,703,075

 

10.1%

 

12

 

Pointe*Orlando

 

Orlando, FL

 

Remerchandise and significantly renovate property, including the creation of feature plazas on International Drive and the addition of restaurant anchors

 

414,125

 

67%

 

Jul-05

 

Apr-07

 

57%

 

45,900,832

 

10.0%

 

13

 

Liberty Plaza

 

Randallstown, MD

 

Redevelopment of shopping center with the addition of a 162,000 SF Wal-Mart

 

58,800

 

59%

 

Jul-05

 

Dec-06

 

42%

 

2,090,973

 

10.3%

 

14

 

South Towne Centre

 

Dayton, OH

 

Redevelopment of former Kmart into a multi-tenant retail building anchored by a 35,000 SF Jo-Ann ETC and a 25,000 SF Health Foods Unlimited grocer and façade renovation

 

308,699

 

75%

 

Jul-05

 

Dec-06

 

48%

 

7,472,986

 

14.2%

 

15

 

Points West

 

Brockton, MA

 

Redevelopment of shopping center with the addition of a 39,500 SF Price Rite Supermarket and façade improvements

 

144,042

 

78%

 

Oct-05

 

Jan-07

 

41%

 

3,667,953

 

10.3%

 

16

 

Surrey Square Mall

 

Norwood, OH

 

Redevelopment of partially enclosed shopping center into a large multi-anchored community center with a 76,000 SF Kroger

 

176,433

 

59%

 

Oct-05

 

Jul-07

 

16%

 

8,637,387

 

9.7%

 

17

 

Rising Sun Towne Centre

 

Rising Sun, MD

 

Construction of a 73,000 SF Martin's Food and 9,000 SF of retail shops

 

149,105

 

100%

 

Nov-05

 

Dec-07

 

8%

 

10,350,235

 

10.1%

 

18

 

Southfield Plaza

 

Bridgeview, IL

 

Construction of two new retail stores totaling 18,000 SF and façade improvements

 

198,331

 

99%

 

Jan-06

 

Feb-07

 

50%

 

1,921,666

 

13.4%

 

19

 

West Towne Square

 

Elizabethton, TN

 

Reconfiguration of former Winn-Dixie with new retail space and the creation of two outparcels

 

99,224

 

62%

 

Jan-06

 

Jul-07

 

26%

 

2,989,920

 

10.0%

 

20

 

Wabash Crossing

 

Wabash, IN

 

Redevelopment of shopping center with the addition of a 176,000 SF Wal-Mart and 22,000 SF of new retail shops

 

145,993

 

41%

 

Feb-06

 

Mar-08

 

3%

 

5,080,171

 

11.1%

 

21

 

Lexington Road Plaza

 

Versailles, KY

 

Expansion of Kroger to a new 76,000 SF prototype and construction of 6,270 SF of retail shops

 

197,175

 

97%

 

Feb-06

 

Mar-07

 

5%

 

1,834,014

 

9.9%

 

22

 

Rockland Plaza

 

Nanuet, NY

 

Phase II redevelopment with the recapture of 31,600 SF of a former Rockbottom and the creation of new retail shops, including a 13,580 SF Eastern Mountain Sports, a 9,920 SF Jembo and 8,100 SF of additional space

 

249,631

 

97%

 

Feb-06

 

Mar-07

 

50%

 

3,671,134

 

12.8%

 

23

 

Dillsburg Shopping Center

 

Dillsburg, PA

 

Demolition of the north end of shopping center for construction of a 24,000 SF Tractor Supply Co. and 7,500 SF of new outparcel retail shops

 

139,913

 

74%

 

Mar-06

 

Dec-07

 

5%

 

2,355,441

 

10.4%

 

24

 

Fremont

 

Fremont, MI

 

Redevelopment of former 31,500 SF D&W Foods into a 12,500 SF Peebles Department Store and a 19,000 SF anchor and façade improvements

 

40,800

 

57%

 

May-06

 

Dec-07

 

27%

 

599,851

 

8.6%

 

25

 

Huntington Village

 

Houston, TX

 

Redevelopment of former 27,000 SF Foodtown into a 17,000 SF Save-a-Lot and a 10,000 SF junior anchor and façade improvements

 

111,887

 

87%

 

May-06

 

Aug-07

 

19%

 

1,127,120

 

10.3%

 

26

 

Kietzke Center

 

Reno, NV

 

Redevelopment of former 67,000 SF Mervyn's into a 24,000 SF DD's (Ross Dress for Less), a 24,000 SF junior anchor and 17,200 SF of small shop space

 

167,296

 

53%

 

Jun-06

 

Feb-08

 

4%

 

4,267,917

 

8.3%

 

27

 

Bakersfield Plaza

 

Bakersfield, CA

 

Redevelopment and expansion of former 47,000 SF Vons into a 71,000 SF Burlington Coat Factory

 

236,469

 

97%

 

Jul-06

 

Dec-07

 

1%

 

3,739,791

 

9.5%

 

28

 

Antoine Square

 

Houston, TX

 

Redevelopment of former 42,000 SF Kroger into an 18,000 SF 99c Only, a 24,000 SF junior anchor, a 7,387 SF free standing Auto Zone and façade improvements

 

54,512

 

7%

 

Jul-06

 

Dec-07

 

3%

 

2,504,639

 

11.0%

 

29

 

Broadway

 

Houston, TX

 

Redevelopment of former 31,500 SF Fiesta into a 16,800 Save-a-Lot, a 14,820 SF Fallas Parades and 7,199 SF of retail shops and façade improvements

 

74,942

 

87%

 

Jul-06

 

Mar-07

 

12%

 

2,072,494

 

10.1%

 

30

 

Victory Square (4)

 

Savannah, GA

 

Phase II redevelopment with addition of a 126,000 SF Target, a 20,500 SF Staples and 7,800 SF of small shop retail space

 

120,248

 

67%

 

Aug-06

 

Feb-08

 

3%

 

6,536,252

 

11.4%

 

 

18




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

Redevelopment / Outparcel Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

Expected

 

Stabilized

 

 

 

 

 

 

 

 

 

 

 

Percent

 

Expected

 

Expected

 

 

 

Total

 

Return

 

 

 

 

 

 

 

 

 

Adjusted

 

Leased

 

Start

 

Completion

 

Percent

 

Project

 

on Cost

 

 

 

 

 

Location

 

Project Description

 

GLA

 

(1)

 

Date

 

Date

 

Complete

 

Cost

 

(2)

 

31

 

Hillcrest Shopping Center (4)

 

Spartanburg, SC

 

Phase II redevelopment with conversion of a section of the shopping center into a lifestyle / entertainment wing

 

343,914

 

88%

 

Sep-06

 

Dec-07

 

9%

 

4,153,116

 

10.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

$183,128,829

 

10.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture Redevelopment Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

Westgate (5)

 

Fairview Park, OH

 

Redevelopment of existing enclosed mall into a large multi-anchored community shopping center, including an existing Kohl's and a 126,000 SF Target

 

380,000

 

 

Jun-05

 

Dec-07

 

60%

 

$71,463,000

 

8.9%

 

33

 

Stateline Square

 

Southaven, MS

 

Redevelopment of former SuperK into a community shopping center anchored by an 80,000 SF Burlington Coat Factory

 

178,000

 

 

Jan-06

 

Dec-07

 

15%

 

7,526,030

 

10.1%

 

34

 

Miracle Mile Shopping Plaza

 

Toledo, OH

 

Expansion of Kroger into a new 105,000 SF prototype and shopping center renovation

 

317,046

 

93%

 

Jan-06

 

Dec-07

 

10%

 

1,552,687

 

10.2%

 

35

 

Germantown Square

 

Cordova, TN

 

Redevelopment of former SuperK into a community shopping center

 

148,000

 

 

Jan-06

 

Dec-07

 

10%

 

8,452,905

 

10.0%

 

36

 

Riverdale Square

 

Memphis, TN

 

Redevelopment of former SuperK into a community shopping center

 

178,000

 

 

Jan-06

 

Dec-07

 

10%

 

9,904,133

 

10.1%

 

37

 

Conway Towne Center

 

Conway, AR

 

Reconfiguration of shopping center to accomdate the relocation of a new 30,000 SF Cinemark Theater with stadium seating

 

198,268

 

75%

 

Jul-06

 

Aug-07

 

0%

 

2,914,186

 

9.2%

 

38

 

Green Acres (4)

 

Saginaw, MI

 

Addition of a new 72,000 SF Kroger and a freestanding 14,500 SF Rite Aid

 

277,187

 

81%

 

Sep-06

 

May-08

 

0%

 

6,976,328

 

8.8%

 

39

 

Clinton Crossing (4) (6)

 

Clinton, MS

 

Redevelopmemt of former 46,000 SF Winn-Dixie into a 83,000 SF Kroger and façade improvements

 

121,520

 

31%

 

Sep-06

 

Dec-07

 

0%

 

6,793,620

 

12.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

$115,582,888

 

9.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company Outparcel Development Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40

 

Tarpon Mall

 

Tarpon Springs, FL

 

Construction of a 6,300 SF Goodyear Tire and 7,800 SF of retail space

 

140,765

 

99%

 

Sep-05

 

Dec-06

 

3%

 

$2,309,563

 

10.5%

 

41

 

Cudahy Plaza

 

Cudahy, CA

 

Construction of 9,500 SF of retail shops on outparcel acquired from Kmart

 

148,170

 

100%

 

Mar-06

 

Mar-07

 

5%

 

4,543,695

 

13.1%

 

42

 

Southgate

 

New Port Richey, FL

 

Relocation of existing 7,600 SF Firestone to facilitate construction of 12,500 SF of new retail shops and a Cracker Barrel restaurant on an outparcel

 

264,554

 

93%

 

Mar-06

 

Mar-07

 

5%

 

4,101,160

 

10.9%

 

43

 

Maple Village (4)

 

Ann Arbor, MI

 

Redevelopment of former 8,400 SF Kmart Auto Center into a multi-tenant retail building

 

295,566

 

88%

 

Aug-06

 

Feb-08

 

0%

 

4,594,771

 

11.2%

 

44

 

Congress Crossing (4)

 

Athens, TN

 

Construction of 8,000 SF of retail shops, including a 4,000 Verizon store

 

180,306

 

96%

 

Sep-06

 

Aug-07

 

5%

 

1,222,777

 

10.9%

 

45

 

The Quentin Collection (4)

 

Kildeer IL

 

Construction of 5,864 SF of retail shops

 

177,043

 

88%

 

Oct-06

 

Dec-07

 

0%

 

2,800,067

 

13.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

$19,572,033

 

11.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture Outparcel Development Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46

 

Roundtree Place

 

Ypsilanti, MI

 

Construction of 11,500 SF of retail space, including a 4,550 Cici’s Pizza

 

206,913

 

99%

 

Oct-05

 

Feb-07

 

59%

 

$2,174,903

 

10.2%

 

 

 

 

 

 

 

TOTAL IN-PROCESS REDEVELOPMENT / OUTPARCEL DEVELOPMENT ACTIVITIES/ WEIGHTED AVERAGE

 

$320,458,654

 

10.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected

 

Stabilized

 

 

 

 

 

 

 

 

 

 

 

Percent

 

Construction

 

Total

 

Return

 

 

 

 

 

 

 

 

 

 

 

Leased

 

Start

 

Completion

 

Percent

 

Project

 

on Cost

 

 

 

 

 

Location

 

Project Description

 

GLA

 

(1)

 

Date

 

Date

 

Complete

 

Cost

 

(2)

 

Completed 2006 Company Redevelopment Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Colonial Marketplace

 

Orlando, FL

 

Redevelopment and renovation of shopping center with a 50,000 SF LA Fitness and the creation of a 30,000 SF junior anchor space and 4,600 SF of retail shops on an outparcel

 

141,140

 

99%

 

Jul-04

 

Feb-06

 

100%

 

$8,912,461

 

11.0%

 

2

 

Festival Center

 

Bradley, IL

 

Redevelopment of former Fleming Supermarket into a 30,000 SF Big Lots and 14,000 SF of medical office space

 

63,796

 

77%

 

Jul-05

 

Feb-06

 

100%

 

814,273

 

13.4%

 

3

 

Ivyridge

 

Philadelphia, PA

 

Delivery of pad for construction of a 47,000 SF Super Fresh, construction of 8,000 SF of retail shops and façade renovation

 

107,316

 

84%

 

Apr-03

 

Feb-06

 

100%

 

9,630,894

 

9.6%

 

4

 

Merchants Park

 

Houston, TX

 

Reconfiguration of shopping center to accommodate addition of a new 30,000 SF Ross Dress for Less and a 9,000 SF O'Reilly Auto

 

241,742

 

90%

 

Jun-05

 

Feb-06

 

100%

 

1,884,672

 

9.3%

 

5

 

Renaissance Center East

 

Las Vegas, NV

 

Expansion of shopping center by enclosing courtyard area to accommodate a 15,000 SF Dollar Tree

 

144,216

 

97%

 

Aug-05

 

Mar-06

 

100%

 

1,624,164

 

9.2%

 

6

 

Hillcrest Shopping Center

 

Spartanburg, SC

 

Redevelopment of former Kmart into a 30,187 SF Ross Dress for Less, a 20,000 SF Office Depot, a 15,000 SF PETCO and a Panera Bread

 

343,048

 

88%

 

Apr-05

 

Apr-06

 

100%

 

4,959,705

 

11.0%

 

7

 

Regency Park

 

Jacksonville, FL

 

Redevelopment of former Rhodes Furniture into a 61,000 SF Hobby Lobby, a 24,000 SF Books A Million and façade renovation

 

333,942

 

81%

 

Oct-05

 

May-06

 

100%

 

2,718,312

 

11.1%

 

 

19




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

Redevelopment / Outparcel Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected

 

Stabilized

 

 

 

 

 

 

 

 

 

 

 

Percent

 

Construction

 

Total

 

Return

 

 

 

 

 

 

 

 

 

 

 

Leased

 

Start

 

Completion

 

Percent

 

Project

 

on Cost

 

 

 

 

 

Location

 

Project Description

 

GLA

 

(1)

 

Date

 

Date

 

Complete

 

Cost

 

(2)

 

8

 

Presidential Plaza

 

North Lauderdale, FL

 

Redevelopment of former Winn-Dixie into a 34,000 SF Sedano's grocer and renovation of shopping center

 

88,306

 

99%

 

Dec-05

 

Jun-06

 

100%

 

754,610

 

10.2%

 

9

 

Victory Square

 

Savannah, GA

 

Phase I of redevelopment with conversion of existing theatre to stadium seating and renovation of shopping center

 

119,014

 

67%

 

Jun-05

 

Jun-06

 

100%

 

3,369,054

 

13.3%

 

10

 

Picadilly Square

 

Louisville, KY

 

Renovation of shopping center to create an orientation to a newly opened roadway and façade improvements

 

96,370

 

92%

 

Aug-05

 

Jun-06

 

100%

 

1,127,951

 

17.9%

 

11

 

Tinton Falls Plaza

 

Tinton Falls, NJ

 

Renovation of former Burlington Coat Factory with expansion of WOW Fitness by 11,077 SF, the addition of Velocity Sports Med in 16,612 SF and the creation of 12,973 SF of small shop space

 

100,582

 

90%

 

Dec-04

 

Jul-06

 

100%

 

2,587,418

 

11.5%

 

12

 

Wynnewood Village

 

Dallas, TX

 

Redevelopment of shopping center, including demolition of an office building, to accommodate a 30,500 SF Ross Dress for Less and a 12,929 SF Citi Trends and create retail pads

 

442,079

 

98%

 

Sep-05

 

Sep-06

 

100%

 

3,612,934

 

10.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

$41,996,448

 

10.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outparcel Development Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

Florence Square

 

Florence, KY

 

Construction of 8,500 SF of retail space, including a 3,500 SF Vitamin Shoppe and a 2,500 SF Qdoba

 

381,628

 

95%

 

Sep-05

 

May-06

 

100%

 

$2,029,325

 

11.6%

 

14

 

Clearwater Mall

 

Clearwater, FL

 

Construction of a 13,500 SF Golfsmith and 2,000 SF of retail space

 

301,500

 

96%

 

Oct-05

 

Jun-06

 

100%

 

2,723,847

 

11.0%

 

15

 

Cortlandville

 

Cortland, NY

 

Construction of a 11,500 SF Kinney Drug

 

111,850

 

61%

 

Sep-05

 

Jul-06

 

100%

 

1,894,786

 

10.0%

 

16

 

Jefferson Towne Commons

 

Jeffersontown, KY

 

Construction of 15,000 SF of retail shops

 

217,466

 

90%

 

Oct-05

 

Aug-06

 

100%

 

1,364,843

 

11.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

$8,012,801

 

10.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Completed 2006 Joint Venture Redevelopment Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17

 

Stone Mountain Festival

 

Stone Mountain, GA

 

Redevelopment and renovation of shopping center with the addition of a 52,570 SF Hobby Lobby

 

347,217

 

91%

 

Sep-04

 

Sep-06

 

100%

 

$3,896,994

 

12.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outparcel Development Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18

 

Cordele Square (7)

 

Cordele, GA

 

Renovation of existing theatre to accommodate a 10,000 SF stadium theatre

 

126,427

 

89%

 

Aug-05

 

Feb-06

 

100%

 

$1,056,786

 

10.8%

 

19

 

Cortlandt Towne Center

 

Mohegan Lake, NY

 

Construction of a 30,000 SF Best Buy

 

642,354

 

99%

 

Oct-05

 

Mar-06

 

100%

 

4,935,734

 

9.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

$5,992,520

 

9.9%

 

 

 

 

 

 

 

TOTAL COMPLETED REDEVELOPMENT / OUTPARCEL DEVELOPMENT ACTIVITIES / WEIGHTED AVERAGE

 

$59,898,763

 

10.9%

 

 

 

 

 

 

 

TOTAL REDEVELOPMENT / OUTPARCEL DEVELOPMENT ACTIVITIES / WEIGHTED AVERAGE

 

$380,357,417

 

10.3%

 

 

Additional Disclosure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company in-process project expenditures to date

 

$90,065,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro rata share of Joint Venture in-process project expenditures to date

 

4,943,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI from in-process Company redevelopment projects

 

6,528,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro rata share of NOI from in-process Joint Venture redevelopment projects

 

80,405

 

 

 

 

 

 

 

 

 

 

 

 

 


(1) Includes all leases in effect at September 30, 2006, including those that are fully executed, but not yet open, and is based on current GLA, not adjusted GLA. 

(2) Incremental projected income (new income less existing income) / incremental cost.  Where a space is vacant and generating no current income, the estimated “as is” market rent is deducted from the projected new rent to determine incremental income.  Does not include peripheral impacts, such as the impact on the long-term value of the property.

(3) Expected total project cost less land sales as adjusted, primarily for the inclusion of peripheral land development costs.

(4) Indicates project added during the quarter ended September 30, 2006.

(5) Expected total project cost includes the costs incurred in acquiring the property.

(6) Joint venture partner for this project does not utilize the methodology described in footnote 2 above to determine the expected stablized return on cost.  Accordingly, the partner's computation of the expected stablized return on cost will differ from the Company's computation.

(7) Project initiated prior to contribution to joint venture and the majority of the costs have been assumed by the Company.

The above does not purport to disclose all items required under GAAP.

20




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

New Development Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

Expected

 

Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected

 

Expected

 

 

 

Total

 

Return

 

 

 

 

 

 

 

 

 

Adjusted

 

Percent

 

Start

 

Completion

 

Percent

 

Project

 

on Cost

 

 

 

 

 

Location

 

Project Description

 

GLA

 

Leased

 

Date

 

Date

 

Complete

 

Cost

 

(1)

 

Company New Development Activities (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Apopka Commons

 

Apopka, FL

 

Develop 64,000 SF of retail shops anchored by Home Depot

 

64,000

 

 

Sep-05

 

Mar-08

 

34%

 

$9,904,184

 

10.0%

 

2

 

Nine Mile Square

 

Pensacola, FL

 

Develop 71,240 SF of retail shops anchored by Home Depot

 

71,240

 

 

Sep-05

 

Mar-08

 

48%

 

8,538,452

 

10.6%

 

3

 

Denham Springs Plaza

 

Denham Springs, LA

 

Develop 40,000 SF of retail shops and 33,000 SF on three pad sites anchored by Home Depot

 

73,000

 

 

Sep-05

 

Mar-07

 

40%

 

4,317,212

 

10.1%

 

4

 

Northgate Plaza

 

Westerville, OH

 

Develop 15,000 SF of retail shops adjacent to Home Depot and Kroger

 

15,000

 

 

Sep-05

 

Mar-07

 

42%

 

2,435,715

 

10.5%

 

5

 

Brandt Pike Place

 

Dayton, OH

 

Develop 21,000 SF of retail shops and 19,500 SF on three outparcels adjacent to a 69,000 SF Kroger

 

40,500

 

 

Oct-05

 

Nov-06

 

66%

 

4,632,975

 

10.1%

 

6

 

the Shoppes at Cinnaminson (3)

 

Cinnaminson, NJ

 

Develop 330,000 SF of retail shops anchored by ShopRite

 

330,000

 

 

Oct-06

 

Apr-08

 

20%

 

53,124,377

 

9.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

$82,952,915

 

9.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint Venture New Development Activities (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

Coastal Landing

 

Brooksville, FL

 

Develop 150,944 SF of retail shops on 18 acres adjacent to Coastal Way, a property owned by the joint venture

 

150,944

 

 

Jul-06

 

Jun-07

 

21%

 

$26,286,957

 

7.5%

 

 

 

 

 

 

 

TOTAL IN-PROCESS NEW DEVELOPMENT ACTIVITIES/ WEIGHTED AVERAGE

 

$109,239,872

 

9.2%

 

 

Additional Disclosure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company new development expenditures to date

 

$24,054,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro rata share of Joint Venture new development expenditures to date

 

273,094

 

 

 

 

 

 

 

 

 

 

 

 

 


(1) Projected income / expected total project cost.

(2) Expected total project cost includes the costs incurred in acquiring the property.

(3) Indicates project added during the quarter ended September 30, 2006.

The above does not purport to disclose all items required under GAAP.

21




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

Property Type Summary

(Includes 100 Percent of Joint Venture Portfolios)

 

 

 

# of
Properties

 

GLA

 

Percent
Leased

 

Leased
GLA

 

ABR

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPANY PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Properties

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

251

 

36,052,118

 

93.1

%

33,580,972

 

$

296,972,246

 

Miscellaneous Properties

 

14

 

693,722

 

65.6

%

455,222

 

1,877,145

 

 

 

265

 

36,745,840

 

92.6

%

34,036,194

 

$

298,849,391

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Properties

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

31

 

5,365,626

 

73.6

%

3,951,201

 

$

40,458,540

 

 

 

 

 

 

 

 

 

 

 

 

 

New Development Properties

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPANY PORTFOLIO (1)

 

302

 

42,111,466

 

90.2

%

37,987,395

 

$

339,307,931

 

 

 

 

 

 

 

 

 

 

 

 

 

JOINT VENTURE PORTFOLIOS (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Properties

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

164

 

25,837,513

 

96.1

%

24,833,212

 

$

238,736,494

 

Miscellaneous Properties

 

2

 

 

 

 

 

 

 

166

 

25,837,513

 

96.1

%

24,833,212

 

$

238,736,494

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Properties

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

8

 

822,769

 

78.4

%

645,265

 

$

3,969,825

 

 

 

 

 

 

 

 

 

 

 

 

 

New Development Properties

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JOINT VENTURE PORTFOLIOS (1)

 

175

 

26,660,282

 

95.6

%

25,478,477

 

$

242,706,319

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL PORTFOLIO (1)

 

477

 

68,771,748

 

92.3

%

63,465,872

 

$

582,014,250

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL STABILIZED COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

415

 

61,889,631

 

94.4

%

58,414,184

 

$

535,708,740

 

TOTAL REDEVELOPMENT / NEW DEVELOPMENT COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS (1)

 

46

 

6,188,395

 

74.3

%

4,596,466

 

44,428,365

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS (1)

 

461

 

68,078,026

 

92.6

%

63,010,650

 

580,137,105

 

 

 

COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS ANCHOR, NON-ANCHOR TENANT MIX: (1) (2)

 

 

 

 

 

 

 

ABR

 

 

 

Leased
GLA

 

Percent of
Shopping Centers
Leased GLA

 

Amount

 

Per Foot

 

Percent of
Shopping Centers
ABR

 

Anchor Tenants

 

39,792,734

 

  63.2%

 

$

274,479,981

 

$

6.90

 

47.3

%

Non-anchor Tenants

 

23,217,916

 

  36.8%

 

305,657,124

 

13.16

 

52.7

%

 

 

63,010,650

 

100.0%

 

$

580,137,105

 

$

9.21

 

100.0

%


(1) Includes 100 percent of properties owned by unconsolidated joint ventures.

(2) Anchor tenants include 1) major discount stores, 2) major grocers, 3) tenants with square footage greater than 10,000 square feet if the shopping center GLA is less than 125,000 square feet and tenants with square footage greater than 25,000 square feet if the shopping center GLA is greater than 125,000 square feet and 4) tenants with square footage greater than 10 percent of the shopping center GLA, but not less than 5,000 square feet, whose lease term is greater than one year.

The above does not purport to disclose all items required under GAAP.

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information.

22




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Property Type Summary

(Includes Pro Rata Share of Joint Venture Portfolios)

 

 

 

 

 

 

 

 

 

 

ABR

 

Quarterly NOI (1)

 

 

 

# of
Properties

 

GLA

 

Percent
Leased

 

Leased
GLA

 

Amount

 

Percent of
Total
ABR

 

Amount

 

Percent of
Company
NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPANY PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

251

 

36,052,118

 

93.1

%

33,580,972

 

$

296,972,246

 

  82.1%

 

$

66,190,256

 

87.2

%

Miscellaneous Properties

 

14

 

693,722

 

65.6

%

455,222

 

1,877,145

 

    0.5%

 

3,206,291

 

4.2

%

 

 

265

 

36,745,840

 

92.6

%

34,036,194

 

$

298,849,391

 

  82.6%

 

$

69,396,546

 

91.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

31

 

5,365,626

 

73.6

%

3,951,201

 

$

40,458,540

 

  11.2%

 

$

6,528,995

 

8.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Development Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

6

 

 

 

 

 

 

(1,192

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPANY PORTFOLIO

 

302

 

42,111,466

 

90.2

%

37,987,395

 

$

339,307,931

 

  93.8%

 

$

75,924,350

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JOINT VENTURE PORTFOLIOS (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

164

 

2,111,898

 

96.0

%

2,027,664

 

$

22,034,096

 

    6.1%

 

 

 

 

 

Miscellaneous Properties

 

2

 

 

 

 

-

 

 

 

 

 

 

 

 

166

 

2,111,898

 

96.0

%

2,027,664

 

$

22,034,096

 

    6.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

8

 

59,676

 

78.5

%

46,829

 

$

279,276

 

    0.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Development Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JOINT VENTURE PORTFOLIOS

 

175

 

2,171,574

 

95.5

%

2,074,493

 

$

22,313,371

 

    6.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL PORTFOLIO (2)

 

477

 

44,283,040

 

90.5

%

40,061,888

 

$

361,621,302

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL STABILIZED COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS (2)

 

415

 

38,164,016

 

93.3

%

35,608,636

 

$

319,006,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REDEVELOPMENT / NEW DEVELOPMENT COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS (2)

 

46

 

5,425,302

 

73.7

%

3,998,030

 

40,737,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL COMMUNITY AND NEIGHBORHOOD SHOPPING CENTERS (2)

 

461

 

43,589,318

 

90.9

%

39,606,666

 

359,744,158

 

 

 

 

 

 

 


(1) Net operating income ("NOI") is provided here as a supplemental measure of operating performance.  NOI is defined as Property revenues less Property operating expenses, excluding depreciation and amortization and interest expense, and excludes NOI from properties classified as discontinued operations under SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets ("SFAS No. 144").   The Company believes that this presentation of NOI is helpful to investors as a measure of its operational performance because (i) it excludes various items included in net income that do not relate to or are not indicative of its operating performance, such as depreciation and amortization and interest expense, and (ii) it provides a breakdown of NOI being generated on a quarterly basis from the various property types in the Company’s portfolio.  NOI should not, however, be considered as an alternative to net income (calculated in accordance with GAAP) as an indicator of the Company's financial performance.  For a reconciliation of NOI to net income please see page 6.

(2) Includes the Company's pro rata share of properties owned by unconsolidated joint ventures.

The above does not purport to disclose all items required under GAAP.

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information.

23




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Properties by State / Region - Company Portfolio

 

State

 

Number of
Properties

 

Percent
Leased

 

GLA

 

Percent of
GLA

 

Percent of
Scheduled
ABR

 

Alabama

 

7

 

90.5

%

763,093

 

1.8

%

1.1

%

Arizona

 

3

 

86.9

%

601,212

 

1.4

%

1.3

%

Arkansas

 

1

 

100.0

%

60,842

 

0.1

%

0.0

%

California

 

11

 

98.1

%

1,726,058

 

4.1

%

6.4

%

Colorado

 

2

 

99.6

%

364,580

 

0.9

%

1.4

%

Delaware

 

1

 

100.0

%

30,000

 

0.1

%

0.0

%

Florida

 

29

 

91.2

%

4,826,503

 

11.5

%

13.6

%

Georgia

 

22

 

91.1

%

2,625,549

 

6.2

%

6.0

%

Illinois

 

10

 

92.3

%

1,757,128

 

4.2

%

5.3

%

Indiana

 

7

 

87.0

%

984,077

 

2.3

%

1.6

%

Iowa

 

2

 

82.2

%

279,826

 

0.7

%

0.3

%

Kentucky

 

9

 

92.7

%

1,723,552

 

4.1

%

3.7

%

Louisiana

 

3

 

99.3

%

345,573

 

0.8

%

0.5

%

Maryland

 

2

 

75.7

%

163,161

 

0.4

%

0.3

%

Massachusetts

 

2

 

83.5

%

343,532

 

0.8

%

0.6

%

Michigan

 

16

 

92.3

%

2,209,211

 

5.2

%

5.8

%

Minnesota

 

1

 

93.7

%

55,715

 

0.1

%

0.1

%

Nevada

 

2

 

73.4

%

311,512

 

0.7

%

0.7

%

New Jersey

 

6

 

96.6

%

821,166

 

1.9

%

2.4

%

New Mexico

 

2

 

100.0

%

97,384

 

0.2

%

0.2

%

New York

 

16

 

87.2

%

2,210,213

 

5.2

%

5.8

%

North Carolina

 

12

 

93.6

%

1,527,431

 

3.6

%

2.4

%

Ohio

 

26

 

85.0

%

4,581,158

 

10.9

%

9.2

%

Oklahoma

 

1

 

90.3

%

186,851

 

0.4

%

0.5

%

Pennsylvania

 

11

 

85.6

%

2,150,488

 

5.1

%

5.5

%

Rhode Island

 

1

 

93.2

%

148,126

 

0.4

%

0.4

%

South Carolina

 

6

 

89.9

%

998,269

 

2.4

%

2.1

%

Tennessee

 

15

 

90.3

%

1,896,682

 

4.5

%

3.4

%

Texas

 

65

 

90.6

%

7,024,492

 

16.7

%

16.4

%

Utah

 

1

 

 

 

0.0

%

0.0

%

Virginia

 

8

 

91.1

%

944,641

 

2.2

%

2.1

%

Wisconsin

 

1

 

100.0

%

198,419

 

0.5

%

0.4

%

Wyoming

 

1

 

86.1

%

155,022

 

0.4

%

0.3

%

 

 

302

 

90.2

%

42,111,466

 

100.0

%

100.0

%

 

Region (1)

 

 

 

 

 

 

 

 

 

 

 

East

 

74

 

89.7

%

11,060,579

 

26.3

%

25.3

%

Midwest

 

63

 

88.3

%

10,220,556

 

24.3

%

23.1

%

South

 

143

 

91.0

%

17,729,585

 

42.1

%

41.6

%

West

 

22

 

93.7

%

3,100,746

 

7.4

%

9.9

%

 

 

302

 

90.2

%

42,111,466

 

100.0

%

100.0

%


(1) NCREIF Regions

Includes 100 percent of joint venture properties consolidated in accordance with the provisions of EITF 04-5.

The above does not purport to disclose all items required under GAAP.

24




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Properties by State / Region - Joint Venture Portfolios

 

State

 

Number of
Properties

 

Percent
Leased

 

GLA

 

Percent of
GLA

 

Percent of
Scheduled
ABR

 

Alabama

 

4

 

94.2

%

1,037,168

 

3.9

%

4.1

%

Arizona

 

2

 

93.4

%

203,516

 

0.8

%

0.8

%

Arkansas

 

1

 

75.0

%

180,519

 

0.7

%

0.4

%

California

 

3

 

99.5

%

521,388

 

2.0

%

2.4

%

Colorado

 

4

 

97.8

%

1,107,708

 

4.2

%

5.4

%

Connecticut

 

12

 

96.9

%

2,165,108

 

8.1

%

10.2

%

Florida

 

17

 

98.3

%

2,156,762

 

8.1

%

8.4

%

Georgia

 

16

 

94.7

%

2,404,080

 

9.0

%

7.2

%

Illinois

 

2

 

93.2

%

440,300

 

1.7

%

1.5

%

Indiana

 

2

 

86.6

%

178,570

 

0.7

%

0.4

%

Iowa

 

1

 

94.7

%

269,465

 

1.0

%

0.7

%

Kansas

 

1

 

96.1

%

102,648

 

0.4

%

0.4

%

Kentucky

 

5

 

99.3

%

993,136

 

3.7

%

3.4

%

Louisiana

 

3

 

99.6

%

348,536

 

1.3

%

0.8

%

Maine

 

2

 

100.0

%

274,026

 

1.0

%

0.7

%

Massachusetts

 

3

 

96.6

%

242,834

 

0.9

%

1.6

%

Michigan

 

6

 

88.3

%

1,055,676

 

4.0

%

3.1

%

Mississippi

 

3

 

65.7

%

175,419

 

0.7

%

0.3

%

Nevada

 

1

 

100.0

%

275,013

 

1.0

%

1.1

%

New Hampshire

 

2

 

100.0

%

222,438

 

0.8

%

1.3

%

New Jersey

 

1

 

100.0

%

56,808

 

0.2

%

0.3

%

New Mexico

 

1

 

82.4

%

126,012

 

0.5

%

0.4

%

New York

 

9

 

98.9

%

2,011,023

 

7.5

%

8.9

%

North Carolina

 

8

 

95.6

%

931,545

 

3.5

%

3.3

%

Ohio

 

11

 

93.1

%

1,948,519

 

7.3

%

6.3

%

Oklahoma

 

1

 

100.0

%

294,613

 

1.1

%

1.6

%

Pennsylvania

 

5

 

99.1

%

747,807

 

2.8

%

2.4

%

South Carolina

 

5

 

94.9

%

403,080

 

1.5

%

1.2

%

Tennessee

 

11

 

92.8

%

906,827

 

3.4

%

2.8

%

Texas

 

22

 

95.8

%

3,572,970

 

13.4

%

14.4

%

Virginia

 

6

 

98.2

%

668,236

 

2.5

%

2.6

%

West Virginia

 

3

 

93.3

%

360,621

 

1.4

%

1.0

%

Wisconsin

 

2

 

89.4

%

277,911

 

1.0

%

0.6

%

 

 

175

 

95.6

%

26,660,282

 

100.0

%

100.0

%

 

Region (1)

 

 

 

 

 

 

 

 

 

 

 

East

 

61

 

97.7

%

9,076,662

 

34.0

%

36.8

%

Midwest

 

25

 

91.6

%

4,273,089

 

16.0

%

13.0

%

South

 

78

 

95.0

%

11,076,894

 

41.5

%

40.1

%

West

 

11

 

97.2

%

2,233,637

 

8.4

%

10.1

%

 

 

175

 

95.6

%

26,660,282

 

100.0

%

100.0

%


(1) NCREIF Regions

Includes 100 percent of properties owned by unconsolidated joint ventures.

The above does not purport to disclose all items required under GAAP.

25




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Properties by State / Region - Total Portfolio

 

State

 

Number of
Properties

 

Percent
Leased

 

GLA

 

Percent of
GLA

 

Percent of
Scheduled
ABR

 

Alabama

 

11

 

91.0

%

869,522

 

2.0

%

1.5

%

Arizona

 

5

 

87.0

%

611,388

 

1.4

%

1.2

%

Arkansas

 

2

 

96.8

%

69,868

 

0.2

%

0.0

%

California

 

14

 

98.1

%

1,752,127

 

4.0

%

6.0

%

Colorado

 

6

 

99.2

%

542,667

 

1.2

%

1.9

%

Connecticut

 

12

 

95.8

%

147,228

 

0.3

%

0.5

%

Delaware

 

1

 

100.0

%

30,000

 

0.1

%

0.0

%

Florida

 

46

 

91.4

%

4,997,781

 

11.3

%

13.3

%

Georgia

 

38

 

91.4

%

2,883,410

 

6.5

%

6.2

%

Illinois

 

12

 

92.3

%

1,798,708

 

4.1

%

5.1

%

Indiana

 

9

 

87.0

%

993,006

 

2.2

%

1.6

%

Iowa

 

3

 

82.8

%

293,299

 

0.7

%

0.3

%

Kansas

 

1

 

96.1

%

5,132

 

0.0

%

0.0

%

Kentucky

 

14

 

92.9

%

1,773,209

 

4.0

%

3.6

%

Louisiana

 

6

 

99.3

%

375,415

 

0.8

%

0.5

%

Maine

 

2

 

100.0

%

13,702

 

0.0

%

0.0

%

Maryland

 

2

 

75.7

%

163,161

 

0.4

%

0.3

%

Massachusetts

 

5

 

84.0

%

355,674

 

0.8

%

0.6

%

Michigan

 

22

 

92.2

%

2,275,028

 

5.1

%

5.6

%

Minnesota

 

1

 

93.7

%

55,715

 

0.1

%

0.1

%

Mississippi

 

3

 

54.2

%

13,156

 

0.0

%

0.0

%

Nevada

 

3

 

74.5

%

325,263

 

0.7

%

0.7

%

New Hampshire

 

2

 

100.0

%

11,122

 

0.0

%

0.0

%

New Jersey

 

7

 

96.6

%

824,006

 

1.9

%

2.3

%

New Mexico

 

3

 

98.9

%

103,685

 

0.2

%

0.2

%

New York

 

25

 

87.9

%

2,348,434

 

5.3

%

5.9

%

North Carolina

 

20

 

93.7

%

1,574,007

 

3.6

%

2.4

%

Ohio

 

37

 

85.2

%

4,729,724

 

10.7

%

8.9

%

Oklahoma

 

2

 

92.6

%

245,774

 

0.6

%

0.7

%

Pennsylvania

 

16

 

85.8

%

2,187,879

 

4.9

%

5.2

%

Rhode Island

 

1

 

93.2

%

148,126

 

0.3

%

0.4

%

South Carolina

 

11

 

90.0

%

1,018,424

 

2.3

%

2.0

%

Tennessee

 

26

 

90.3

%

1,949,822

 

4.4

%

3.3

%

Texas

 

87

 

90.9

%

7,407,612

 

16.7

%

16.7

%

Utah

 

1

 

 

 

0.0

%

0.0

%

Virginia

 

14

 

91.5

%

1,004,599

 

2.3

%

2.1

%

West Virginia

 

3

 

93.3

%

18,031

 

0.0

%

0.0

%

Wisconsin

 

3

 

99.3

%

212,314

 

0.5

%

0.4

%

Wyoming

 

1

 

86.1

%

155,022

 

0.4

%

0.3

%

 

 

477

 

90.5

%

44,283,040

 

100.0

%

100.0

%

 

Region (1)

 

 

 

 

 

 

 

 

 

 

 

East

 

135

 

90.1

%

11,617,602

 

26.2

%

25.4

%

Midwest

 

88

 

88.4

%

10,362,926

 

23.4

%

22.0

%

South

 

221

 

91.2

%

18,812,360

 

42.5

%

42.2

%

West

 

33

 

93.6

%

3,490,152

 

7.9

%

10.4

%

 

 

477

 

90.5

%

44,283,040

 

100.0

%

100.0

%


(1) NCREIF Regions

Includes 100 percent of joint venture properties consolidated in accordance with the provisions of EITF 04-5 and the Company's pro rata share of properties owned by unconsolidated joint ventures.

The above does not purport to disclose all items required under GAAP.

26




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Same Property NOI Analysis

Excludes Redevelopment Properties

(Dollars in thousands)

 

 

 

Three Months Ended

 

Percent

 

 

Three Months Ended

 

Percent

 

 

Three Months Ended

 

Percent

 

 

 

09/30/06

 

09/30/05

 

Change

 

 

06/30/06

 

06/30/05

 

Change

 

 

03/31/06

 

03/31/05

 

Change

 

Analysis Specific Property Statistics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of properties included in analysis

 

238

 

238

 

 

 

 

234

 

234

 

 

 

 

240

 

240

 

 

 

Gross leasable area (1)

 

31,110,521

 

31,110,521

 

 

 

 

30,553,081

 

30,553,081

 

 

 

 

30,865,840

 

30,865,840

 

 

 

Percent leased (1)

 

93.5

%

94.1

%

-0.5

%

 

93.5

%

94.3

%

-0.8

%

 

93.1

%

94.9

%

-1.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Termination Fees: (2)

 

$

201

 

$

363

 

 

 

 

$

226

 

$

339

 

 

 

 

$

2,485

 

$

407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

86,385

 

$

80,547

 

7.2

%

 

$

81,947

 

$

82,527

 

-0.7

%

 

$

80,945

 

$

79,685

 

1.6

%

Rental operating expenses

 

29,198

 

23,951

 

21.9

%

 

24,162

 

25,514

 

-5.3

%

 

24,988

 

24,280

 

2.9

%

SAME PROPERTY NOI (GAAP BASIS)

 

$

57,187

 

$

56,596

 

1.0

%

 

$

57,785

 

$

57,013

 

1.4

%

 

$

55,957

 

$

55,405

 

1.0

%

Operating margin (GAAP basis)

 

66.2

%

70.3

%

-4.1

%

 

70.5

%

69.1

%

1.4

%

 

69.1

%

69.5

%

-0.4

%

Straight-line rent adjustment

 

422

 

828

 

-49.0

%

 

899

 

1,239

 

-27.4

%

 

790

 

647

 

22.1

%

SAME PROPERTY NOI

 

$

56,765

 

$

55,768

 

1.8

%

 

$

56,886

 

$

55,774

 

2.0

%

 

$

55,167

 

$

54,758

 

0.7

%

Operating margin

 

65.7

%

69.2

%

-3.5

%

 

69.4

%

67.6

%

1.8

%

 

68.2

%

68.7

%

-0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation to Most Directly Comparable GAAP Financial Measure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property rental revenues (1)

 

$

86,385

 

$

80,547

 

 

 

 

$

81,947

 

$

82,527

 

 

 

 

$

80,945

 

$

79,685

 

 

 

Non-same property rental revenues

 

30,228

 

34,644

 

 

 

 

32,891

 

49,821

 

 

 

 

35,726

 

49,224

 

 

 

TOTAL RENTAL REVENUES

 

116,613

 

115,191

 

 

 

 

114,838

 

132,348

 

 

 

 

116,671

 

128,909

 

 

 

Same property rental operating expenses (1)

 

29,198

 

23,951

 

 

 

 

24,162

 

25,514

 

 

 

 

24,988

 

24,280

 

 

 

Non-same property rental operating expenses

 

8,997

 

14,056

 

 

 

 

11,717

 

16,209

 

 

 

 

11,115

 

16,595

 

 

 

TOTAL RENTAL OPERATING EXPENSES

 

38,195

 

38,007

 

 

 

 

35,879

 

41,723

 

 

 

 

36,103

 

40,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL NOI (1)

 

78,418

 

77,184

 

 

 

 

78,959

 

90,625

 

 

 

 

80,568

 

88,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SAME PROPERTY JOINT VENTURE NOI (1)

 

2,494

 

2,606

 

 

 

 

2,293

 

2,298

 

 

 

 

2,090

 

2,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPANY NOI

 

75,924

 

74,578

 

 

 

 

76,666

 

88,327

 

 

 

 

78,478

 

85,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income

 

6,028

 

5,819

 

 

 

 

5,495

 

2,567

 

 

 

 

6,298

 

3,223

 

 

 

Total other expenses

 

(52,900

)

(71,358

)

 

 

 

(52,359

)

(57,173

)

 

 

 

(52,913

)

(57,025

)

 

 

Gain on sale of real estate

 

 

186,942

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of real estate

 

 

(859

)

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in income of consolidated partnership and joint ventures

 

(210

)

(4,359

)

 

 

 

(201

)

(1,134

)

 

 

 

(150

)

(282

)

 

 

Income from discontinued operations

 

4,340

 

5,282

 

 

 

 

5,068

 

8,110

 

 

 

 

6,796

 

6,977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

$

33,182

 

$

196,045

 

 

 

 

$

34,669

 

$

40,697

 

 

 

 

$

38,509

 

$

38,687

 

 

 


(1) Includes the Company's pro rata share of same property properties owned by unconsolidated joint ventures.

(2) Excluded from Property revenues.

NOI and Same Property NOI are provided here as supplemental measures of operating performance.  NOI is defined as Property revenues less Property operating expenses, excluding depreciation and amortization and interest expense.  For the purpose of these analyses, Same Property NOI excludes the NOI of properties that 1) have undergone or are undergoing redevelopment, 2) were classified as discontinued operations under SFAS No. 144 or 3) were acquired during the period presented.  The Company believes that NOI is helpful to investors as a measure of its operational performance because it excludes various items included in net income that do not relate to or are not indicative of its operating performance, such as depreciation and amortization and interest expense.  The Company believes that Same Property NOI is helpful to investors as a measure of its operational performance because it includes only the NOI of properties that have been owned for the full period presented, which eliminates disparities in net income due to redevelopment, acquisition or disposition of properties during the particular period presented, and thus provides a more consistent metric for the comparison of the performance of the Company's properties.  NOI and Same Property NOI should not, however, be considered as alternatives to net income (calculated in accordance with GAAP) as an indicator of the Company's financial performance.

Includes community and neighborhood shopping centers only.

The above does not purport to disclose all items required under GAAP.

27




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Same Property NOI Analysis

Includes Redevelopment Properties

(Dollars in thousands)

 

 

 

Three Months Ended

 

Percent

 

 

Three Months Ended

 

Percent

 

 

Three Months Ended

 

Percent

 

 

 

09/30/06

 

09/30/05

 

Change

 

 

06/30/06

 

06/30/05

 

Change

 

 

03/31/06

 

03/31/05

 

Change

 

Analysis Specific Property Statistics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of properties included in analysis

 

292

 

292

 

 

 

 

288

 

288

 

 

 

 

291

 

291

 

 

 

Gross leasable area (1)

 

39,905,588

 

39,905,588

 

 

 

 

39,515,644

 

39,515,644

 

 

 

 

39,051,904

 

39,051,904

 

 

 

Percent leased (1)

 

91.0

%

91.2

%

-0.2

%

 

90.7

%

91.5

%

-0.8

%

 

91.0

%

91.7

%

-0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease Termination Fees: (2)

 

$

345

 

$

2,573

 

 

 

 

$

532

 

$

851

 

 

 

 

$

5,180

 

$

425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

109,012

 

$

98,164

 

11.1

%

 

$

106,398

 

$

102,408

 

3.9

%

 

$

103,443

 

$

97,978

 

5.6

%

Rental operating expenses

 

37,940

 

30,581

 

24.1

%

 

33,259

 

33,145

 

0.3

%

 

32,510

 

31,580

 

2.9

%

SAME PROPERTY NOI (GAAP BASIS)

 

$

71,072

 

$

67,583

 

5.2

%

 

$

73,139

 

$

69,263

 

5.6

%

 

$

70,933

 

$

66,398

 

6.8

%

Operating margin (GAAP basis)

 

65.2

%

68.8

%

-3.7

%

 

68.7

%

67.6

%

1.1

%

 

68.6

%

67.8

%

0.8

%

Straight-line rent adjustment

 

230

 

78

 

194.9

%

 

1,126

 

1,587

 

-29.0

%

 

2,518

 

689

 

265.5

%

SAME PROPERTY NOI

 

$

70,842

 

$

67,505

 

4.9

%

 

$

72,013

 

$

67,676

 

6.4

%

 

$

68,415

 

$

65,709

 

4.1

%

Operating margin

 

65.0

%

68.8

%

-3.8

%

 

67.7

%

66.1

%

1.6

%

 

66.1

%

67.1

%

-0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation to Most Directly Comparable GAAP Financial Measure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property rental revenues (1)

 

$

109,012

 

$

98,164

 

 

 

 

$

106,398

 

$

102,408

 

 

 

 

$

103,443

 

$

97,978

 

 

 

Non-same property rental revenues

 

7,601

 

17,027

 

 

 

 

8,492

 

30,006

 

 

 

 

13,308

 

30,995

 

 

 

TOTAL RENTAL REVENUES

 

116,613

 

115,191

 

 

 

 

114,890

 

132,414

 

 

 

 

116,751

 

128,973

 

 

 

Same property rental operating expenses (1)

 

37,940

 

30,581

 

 

 

 

33,259

 

33,145

 

 

 

 

32,510

 

31,580

 

 

 

Non-same property rental operating expenses

 

255

 

7,426

 

 

 

 

2,645

 

8,598

 

 

 

 

3,620

 

9,313

 

 

 

TOTAL RENTAL OPERATING EXPENSES

 

38,195

 

38,007

 

 

 

 

35,904

 

41,743

 

 

 

 

36,130

 

40,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL NOI (1)

 

78,418

 

77,184

 

 

 

 

78,986

 

90,671

 

 

 

 

80,621

 

88,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SAME PROPERTY JOINT VENTURE NOI (1)

 

2,494

 

2,606

 

 

 

 

2,320

 

2,344

 

 

 

 

2,143

 

2,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPANY NOI

 

75,924

 

74,578

 

 

 

 

76,666

 

88,327

 

 

 

 

78,478

 

85,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income

 

6,028

 

5,819

 

 

 

 

5,495

 

2,567

 

 

 

 

6,298

 

3,223

 

 

 

Total other expenses

 

(52,900

)

(71,358

)

 

 

 

(52,359

)

(57,173

)

 

 

 

(52,913

)

(57,025

)

 

 

Gain on sale of real estate

 

 

186,942

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of real estate

 

 

(859

)

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in income of consolidated partnership and joint ventures

 

(210

)

(4,359

)

 

 

 

(201

)

(1,134

)

 

 

 

(150

)

(282

)

 

 

Income from discontinued operations

 

4,340

 

5,282

 

 

 

 

5,068

 

8,110

 

 

 

 

6,796

 

6,977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

$

33,182

 

$

196,045

 

 

 

 

$

34,669

 

$

40,697

 

 

 

 

$

38,509

 

$

38,687

 

 

 


(1) Includes the Company's pro rata share of same property properties owned by unconsolidated joint ventures.

(2) Excluded from Property revenues.

NOI and Same Property NOI are provided here as supplemental measures of operating performance.  NOI is defined as Property revenues less Property operating expenses, excluding depreciation and amortization and interest expense.  For the purpose of these analyses, Same Property NOI excludes the NOI of properties that 1) were classified as discontinued operations under SFAS No. 144 or 2) were acquired during the period presented.  The Company believes that NOI is helpful to investors as a measure of its operational performance because it excludes various items included in net income that do not relate to or are not indicative of its operating performance, such as depreciation and amortization and interest expense.  The Company believes that Same Property NOI is helpful to investors as a measure of its operational performance because it includes only the NOI of properties that have been owned for the full period presented, which eliminates disparities in net income due to acquisition or disposition of properties during the particular period presented, and thus provides a more consistent metric for the comparison of the performance of the Company's properties.  NOI and Same Property NOI should not, however, be considered as alternatives to net income (calculated in accordance with GAAP) as an indicator of the Company's financial performance.

Includes community and neighborhood shopping centers only.

The above does not purport to disclose all items required under GAAP.

28




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

Top Ten Tenants

 

 

 

 

 

 

 

 

GLA as a

 

 

 

ABR as a

 

 

 

 

 

 

 

 

 

Percentage

 

 

 

Percentage

 

 

 

 

 

Number of

 

 

 

of Total

 

 

 

of Total

 

 

 

Tenant

 

Leases

 

GLA

 

Portfolio GLA

 

ABR

 

Portfolio ABR

 

1

 

The Kroger Co. (1)

 

54

 

2,256,521

 

5.1%

 

$

14,360,878

 

4.0%

 

2

 

Wal-Mart Stores (2)

 

32

 

2,237,314

 

5.1%

 

9,045,675

 

2.5%

 

3

 

Sears Holding Corp. (3)

 

36

 

1,925,632

 

4.3%

 

8,889,054

 

2.5%

 

4

 

The TJX Companies (4)

 

57

 

1,059,839

 

2.4%

 

7,427,981

 

2.1%

 

5

 

Publix Super Markets (5)

 

23

 

735,349

 

1.7%

 

5,810,435

 

1.6%

 

6

 

Ahold USA (6)

 

18

 

577,354

 

1.3%

 

5,412,344

 

1.5%

 

7

 

Safeway, Inc. (7)

 

13

 

409,946

 

0.9%

 

3,879,110

 

1.1%

 

8

 

Hobby Lobby (8)

 

15

 

609,984

 

1.4%

 

3,458,971

 

1.0%

 

9

 

Delhaize America (9)

 

32

 

517,130

 

1.2%

 

3,279,002

 

0.9%

 

10

 

Circuit City

 

15

 

302,046

 

0.7%

 

3,172,114

 

0.9%

 

 

 

 

 

295

 

10,631,115

 

24.0%

 

$

64,735,564

 

17.9%

 


(1) Includes King Soopers, Kroger and Smith’s.

(2) Includes Discount Stores, Neighborhood Markets, SAM’S CLUB and Supercenters.

(3) Includes Kmart, Sears, Sears Essentials and Sears Hardware.

(4) Includes A.J. Wright, Bob’s Stores, HomeGoods, Marshalls and T.J. Maxx.

(5) Includes Publix and Publix Sabor.

(6) Includes Giant Food, Martin’s, Stop & Shop and Tops Market.

(7) Includes Dominick’s, Genuardi’s, Randalls and Tom Thumb.

(8) Includes Hemispheres and Hobby Lobby.

(9) Includes Food Lion, Hannaford Bros., Harvey’s, Kash n’ Karry and Sweetbay Supermarket.

Includes the Company’s pro rata share of properties owned by unconsolidated joint ventures.

The above does not purport to disclose all items required under GAAP.

 

29




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

New and Renewal Lease Summary

 

 

 

Number

 

GLA

 

Total New
ABR

 

Total New
ABR PSF

 

Total
Former
ABR

 

Total
Former
ABR PSF

 

Percent
Increase
(Cash)

 

Percent
Increase
(GAAP)

 

Tenant
Improvements
Committed (1)

 

Tenant
Improvements
Committed
PSF (1)

 

Leasing
Commissions (1)

 

Leasing
Commissions
PSF (1)

 

1Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Space (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

109

 

414,940

 

$

4,442,176

 

$

10.71

 

$

3,879,473

 

$

9.35

 

14.5%

 

 

$

1,993,257

 

$

4.80

 

$

471,304

 

$

1.14

 

Renewal leases (3)

 

302

 

1,513,747

 

16,230,329

 

10.72

 

14,931,103

 

9.86

 

  8.7%

 

 

 

 

 

 

 

 

411

 

1,928,687

 

20,672,505

 

10.72

 

18,810,576

 

$

9.75

 

  9.9%

 

 

 

 

 

 

Non-comparable Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

47

 

284,280

 

3,421,904

 

12.04

 

 

 

 

 

2,054,754

 

7.23

 

270,156

 

0.95

 

TOTAL

 

458

 

2,212,967

 

$

24,094,409

 

$

10.89

 

 

 

 

 

$

4,048,011

 

$

5.79

 

$

741,460

 

$

1.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Space (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

73

 

247,889

 

$

2,995,022

 

$

12.08

 

$

2,620,859

 

$

10.57

 

14.3%

 

21.5%

 

$

1,571,361

 

$

6.34

 

$

147,616

 

$

0.60

 

Renewal leases (3)

 

231

 

1,463,045

 

12,636,170

 

8.64

 

11,628,362

 

7.95

 

  8.7%

 

13.3%

 

 

 

 

 

 

 

304

 

1,710,934

 

15,631,192

 

9.14

 

14,249,221

 

$

8.33

 

  9.7%

 

14.8%

 

 

 

 

 

Non-comparable Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

63

 

706,340

 

6,608,201

 

9.36

 

 

 

 

 

3,903,150

 

5.53

 

909,994

 

1.29

 

TOTAL

 

367

 

2,417,274

 

$

22,239,393

 

$

9.20

 

 

 

 

 

$

5,474,511

 

$

5.74

 

$

1,057,610

 

$

1.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Space (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

92

 

254,374

 

$

3,406,821

 

$

13.39

 

$

2,975,755

 

$

11.70

 

14.5%

 

23.4%

 

$

966,633

 

$

3.80

 

$

138,966

 

$

0.55

 

Renewal leases (3)

 

247

 

1,193,099

 

11,186,430

 

9.38

 

10,367,846

 

8.69

 

  7.9%

 

12.8%

 

 

 

 

 

 

 

339

 

1,447,473

 

14,593,251

 

10.08

 

13,343,601

 

$

9.22

 

  9.4%

 

15.3%

 

 

 

 

 

Non-comparable Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

66

 

412,532

 

4,685,641

 

11.36

 

 

 

 

 

2,194,465

 

5.32

 

539,963

 

1.31

 

TOTAL

 

405

 

1,860,005

 

$

19,278,892

 

$

10.36

 

 

 

 

 

$

3,161,098

 

$

4.74

 

$

678,929

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006 Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Space (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

274

 

917,203

 

$

10,844,019

 

$

11.82

 

$

9,476,087

 

$

10.33

 

14.4%

 

 

$

4,531,251

 

$

4.94

 

$

757,886

 

$

0.83

 

Renewal leases (3)

 

780

 

4,169,891

 

40,052,929

 

9.61

 

36,927,311

 

8.86

 

  8.5%

 

 

 

 

 

 

 

 

1,054

 

5,087,094

 

50,896,948

 

10.01

 

46,403,398

 

$

9.12

 

  9.7%

 

 

 

 

 

 

Non-comparable Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

176

 

1,403,152

 

14,715,746

 

10.49

 

 

 

 

 

8,152,369

 

5.81

 

1,720,113

 

1.23

 

TOTAL

 

1,230

 

6,490,246

 

$

65,612,694

 

$

10.11

 

 

 

 

 

$

12,683,620

 

$

5.47

 

$

2,477,999

 

$

1.07

 


(1) New leases only.

(2) Includes only those spaces that were occupied within the prior two years.

(3) Renewal leases include expiring leases renewed with the same tenant and the exercise of options.  All other leases are categorized as new.

Data includes all leases in effect at March 31, 2006, June 30, 2006 and September 30, 2006, including those that are fully executed, but not yet open.

Includes the Company Portfolio, 100 percent of properties owned by unconsolidated joint ventures and managed portfolios, and excludes Pointe*Orlando, a lifestyle center currently undergoing significant redevelopment.

The above does not purport to disclose all items required under GAAP.

30




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Lease Expiration Schedule - Company Portfolio

 

 

 

Number of
Leases Expiring

 

Leased
GLA

 

Percent of
GLA

 

ABR
Per Foot

 

Percent of
Total ABR

 

2006

 

432

 

1,845,948

 

  4.90%

 

$

8.38

 

4.64

%

2007

 

942

 

4,339,980

 

11.51%

 

9.33

 

12.14

%

2008

 

937

 

4,344,822

 

11.52%

 

9.53

 

12.42

%

2009

 

835

 

4,235,263

 

11.23%

 

9.65

 

12.26

%

2010

 

602

 

5,055,597

 

13.41%

 

8.29

 

12.57

%

2011

 

508

 

3,632,415

 

  9.63%

 

8.59

 

9.35

%

2012

 

108

 

992,008

 

  2.63%

 

8.80

 

2.62

%

2013

 

113

 

1,607,331

 

  4.26%

 

7.69

 

3.71

%

2014

 

91

 

1,709,855

 

  4.53%

 

8.33

 

4.27

%

2015

 

119

 

2,265,606

 

  6.01%

 

9.12

 

6.20

%

2016+

 

282

 

7,679,377

 

20.37%

 

8.60

 

19.81

%

 

 

4,969

 

37,708,202

 

100.0%

 

$

8.84

 

100.0

%


Excludes Pointe*Orlando, a lifestyle center currently undergoing significant redevelopment. 

Does not assume exercise of renewal options or base rent escalations over lease term.

Includes 100 percent of joint venture properties consolidated in accordance with the provisions of EITF 04-5.

The above does not purport to disclose all items required under GAAP.

31




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Lease Expiration Schedule - Joint Venture Portfolios

 

 

 

Number of
Leases Expiring

 

Leased
GLA

 

Percent of
GLA

 

ABR
Per Foot

 

Percent of
Total ABR

 

2006

 

192

 

733,618

 

  2.88%

 

$

9.66

 

2.92

%

2007

 

446

 

1,920,940

 

  7.54%

 

10.10

 

7.99

%

2008

 

497

 

2,826,691

 

11.09%

 

9.58

 

11.16

%

2009

 

469

 

2,787,695

 

10.94%

 

9.25

 

10.62

%

2010

 

371

 

2,572,342

 

10.10%

 

9.82

 

10.41

%

2011

 

268

 

2,098,349

 

  8.24%

 

10.03

 

8.67

%

2012

 

91

 

1,216,043

 

  4.77%

 

10.02

 

5.02

%

2013

 

98

 

1,317,979

 

  5.17%

 

10.59

 

5.75

%

2014

 

101

 

1,745,620

 

  6.85%

 

9.17

 

6.59

%

2015

 

99

 

1,648,508

 

  6.47%

 

10.18

 

6.91

%

2016+

 

232

 

6,610,692

 

25.95%

 

8.79

 

23.95

%

 

 

2,864

 

25,478,477

 

100.0%

 

$

9.53

 

100.0

%


Does not assume exercise of renewal options or base rent escalations over lease term.

Includes 100 percent of properties owned by unconsolidated joint ventures.

The above does not purport to disclose all items required under GAAP.

32




New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

 

Lease Expiration Schedule - Total Portfolio

 

 

 

Number of
Leases Expiring

 

Leased
GLA

 

Percent of
GLA

 

ABR
Per Foot

 

Percent of
Total ABR

 

2006

 

624

 

1,900,528

 

  4.78%

 

$

8.47

 

4.53

%

2007

 

1,388

 

4,473,401

 

11.24%

 

9.40

 

11.82

%

2008

 

1,434

 

4,539,770

 

11.41%

 

9.58

 

12.23

%

2009

 

1,304

 

4,432,461

 

11.14%

 

9.69

 

12.07

%

2010

 

973

 

5,291,885

 

13.30%

 

8.42

 

12.52

%

2011

 

776

 

3,827,746

 

  9.62%

 

8.79

 

9.45

%

2012

 

199

 

1,091,001

 

  2.74%

 

9.10

 

2.79

%

2013

 

211

 

1,703,596

 

  4.28%

 

7.98

 

3.82

%

2014

 

192

 

1,830,350

 

  4.60%

 

8.46

 

4.35

%

2015

 

218

 

2,412,411

 

  6.06%

 

9.23

 

6.26

%

2016+

 

514

 

8,279,546

 

20.81%

 

8.66

 

20.16

%

 

 

7,833

 

39,782,695

 

100.0%

 

$

8.94

 

100.0

%


Excludes Pointe*Orlando, a lifestyle center currently undergoing significant redevelopment. 

Does not assume exercise of renewal options or base rent escalations over lease term.

Includes 100 percent of joint venture properties consolidated in accordance with the provisions of EITF 04-5 and the Company's pro rata share of properties owned by unconsolidated joint ventures.

The above does not purport to disclose all items required under GAAP.

33




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Property Portfolio

 

 

Property Name

 

City

 

State

 

Year
Built
(1)

 

Date
Acquired

 

GLA (2)

 

Percent
Leased
(3)

 

ABR

 

Anchor Tenant (4)

 

Anchor Tenant
Not Owned (4)

 

COMPANY PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Cloverdale Village

 

Florence

 

AL

 

1986

 

10/27/94

 

59,407

 

81%

 

$

275,900

 

Southern Family Markets

 

 

 

2

 

Grants Mill Station

 

Irondale

 

AL

 

1991

 

07/01/98

 

226,837

 

97%

 

1,037,958

 

Southeastern Salvage, Wal-Mart

 

 

 

3

 

Payton Park

 

Sylacauga

 

AL

 

1995

 

07/01/98

 

231,820

 

98%

 

1,418,814

 

Wal-Mart Supercenter

 

 

 

4

 

Broadway Mesa

 

Mesa

 

AZ

 

1985

 

12/28/90

 

182,933

 

96%

 

718,215

 

Furniture Factory, Kmart

 

 

 

5

 

Metro Marketplace

 

Phoenix

 

AZ

 

2001

 

06/21/91

 

249,694

 

72%

 

1,958,365

 

Office Max, Toys R Us

 

 

 

6

 

Northmall Centre

 

Tucson

 

AZ

 

1996

 

12/31/96

 

168,585

 

100%

 

1,670,322

 

CompUSA, Cost Plus, JC Penney Home Store, Stein Mart

 

SAM'S CLUB

 

7

 

Burbank Plaza

 

Burbank

 

CA

 

1988

 

05/01/89

 

14,176

 

100%

 

358,423

 

 

 

 

8

 

Carmen Plaza

 

Camarillo

 

CA

 

2000

 

06/20/97

 

129,173

 

99%

 

1,650,267

 

24 Hour Fitness Sport, Michael's, Sav-on Drug

 

Big Lots, Trader Joe's

 

9

 

Cudahy Plaza

 

Cudahy

 

CA

 

1994

 

06/20/97

 

138,670

 

100%

 

929,418

 

Big Lots, Kmart

 

 

 

10

 

Arbor Faire

 

Fresno

 

CA

 

1993

 

04/09/97

 

200,166

 

96%

 

2,134,553

 

Home Depot, PetSmart, Smart & Final

 

Mervyn's

 

11

 

Broadway Faire

 

Fresno

 

CA

 

1995

 

04/09/97

 

60,383

 

96%

 

788,774

 

United Artists

 

 

 

12

 

Briggsmore Plaza

 

Modesto

 

CA

 

1998

 

06/20/97

 

98,945

 

93%

 

776,938

 

Big Lots, Dunhill Furniture, Grocery Outlet

 

In Shape Health Club

 

13

 

Montebello Plaza

 

Montebello

 

CA

 

1996

 

06/20/97

 

288,590

 

98%

 

3,323,624

 

99c Only, Circuit City, Max Foods, Office Depot, Sav-On Drugs

 

 

 

14

 

Metro 580

 

Pleasanton

 

CA

 

2004

 

09/15/97

 

176,510

 

100%

 

2,493,882

 

Borders, Kohl's, Sports Chalet

 

Wal-Mart

 

15

 

Rose Pavilion

 

Pleasanton

 

CA

 

2005

 

02/27/98

 

294,878

 

100%

 

5,316,630

 

Broyhill Home Collections, Levitz Furniture, Macy's Home Store

 

Long's Drugs

 

16

 

Bristol Plaza

 

Santa Ana

 

CA

 

2003

 

06/20/97

 

111,403

 

98%

 

1,759,799

 

Big Lots, PETCO, Rite Aid, Trader Joe's

 

Golfsmith, Michaels

 

17

 

Arvada Plaza

 

Arvada

 

CO

 

1994

 

12/12/02

 

98,272

 

100%

 

499,117

 

Arc Thrift Store, King Soopers

 

 

 

18

 

Superior Marketplace

 

Superior

 

CO

 

2004

 

07/31/02

 

266,308

 

99%

 

4,119,606

 

Gart Bros. Sporting Goods, Michaels, Office Max, PetSmart, Ross Dress for Less, T.J. Maxx, Wild Oats

 

Costco, SuperTarget

 

19

 

Clearwater Mall

 

Clearwater

 

FL

 

2003

 

01/30/04

 

301,500

 

96%

 

5,276,933

 

Linens 'n Things, Ross Dress for Less

 

Costco, Lowe's, SuperTarget

 

20

 

Coconut Creek

 

Coconut Creek

 

FL

 

2005

 

03/01/02

 

265,621

 

95%

 

2,997,211

 

Big Lots, Publix

 

 

 

21

 

Northgate S.C.

 

DeLand

 

FL

 

1993

 

06/30/93

 

186,396

 

100%

 

1,313,918

 

Publix, Sears Essentials

 

 

 

22

 

Sun Plaza

 

Ft. Walton Beach

 

FL

 

2004

 

12/12/02

 

158,118

 

100%

 

1,439,861

 

Circuit City, Office Depot, Publix, T.J. Maxx

 

 

 

23

 

Holly Hill Shopping Center

 

Holly Hill

 

FL

 

1998

 

12/12/02

 

116,096

 

92%

 

888,461

 

Family Dollar, Winn-Dixie

 

 

 

24

 

Regency Park

 

Jacksonville

 

FL

 

2006

 

06/16/97

 

333,942

 

81%

 

2,540,956

 

American Signature, Babies R Us, Hobby Lobby, Marshalls

 

 

 

25

 

The Shoppes at Southside

 

Jacksonville

 

FL

 

2004

 

12/10/04

 

109,113

 

100%

 

2,192,694

 

Best Buy, David's Bridal, Sports Authority

 

 

 

26

 

Plaza 66

 

Kenneth City

 

FL

 

1995

 

12/12/02

 

95,320

 

95%

 

736,311

 

Sweetbay Supermarket

 

 

 

27

 

Leesburg Square

 

Leesburg

 

FL

 

1986

 

12/23/92

 

91,682

 

41%

 

320,062

 

International Super Buffet

 

 

 

28

 

Miami Gardens

 

Miami

 

FL

 

1996

 

10/06/97

 

244,719

 

100%

 

2,381,848

 

Ross Dress for Less, Sears Essentials, Winn-Dixie

 

 

 

29

 

Freedom Square

 

Naples

 

FL

 

1995

 

10/06/97

 

211,839

 

100%

 

1,771,607

 

Kmart, Publix

 

 

 

30

 

Southgate

 

New Port Richey

 

FL

 

2004

 

08/27/97

 

258,702

 

93%

 

1,366,197

 

Big Lots, Publix, Sticks N Stuff

 

 

 

31

 

Colonial Marketplace

 

Orlando

 

FL

 

2006

 

04/01/98

 

141,140

 

99%

 

1,899,713

 

A.C. Moore, LA Fitness, Office Max

 

Target

 

32

 

Presidential Plaza

 

North Lauderdale

 

FL

 

2006

 

04/18/97

 

88,306

 

99%

 

750,750

 

Family Dollar, Sedano's Supermarket

 

 

 

33

 

Silver Hills

 

Orlando

 

FL

 

1985

 

03/01/02

 

109,001

 

100%

 

530,148

 

AutoZone, Buddy's Home, Winn-Dixie

 

 

 

34

 

23rd Street Station

 

Panama City

 

FL

 

1995

 

07/01/98

 

98,827

 

100%

 

1,060,977

 

Publix

 

 

 

35

 

Pensacola Square

 

Pensacola

 

FL

 

1995

 

12/12/02

 

142,501

 

94%

 

1,111,164

 

Circuit City, Ethan Allen, Office Max

 

Books-A-Million, Hobby Lobby

 

36

 

Seminole Plaza

 

Seminole

 

FL

 

1995

 

06/11/98

 

146,579

 

100%

 

901,259

 

Burlington Coat Factory, T.J. Maxx

 

 

 

37

 

Eagles Park

 

St. Petersburg

 

FL

 

1986

 

03/01/02

 

124,411

 

84%

 

905,823

 

Dollar General, Publix

 

 

 

38

 

Rutland Plaza

 

St. Petersburg

 

FL

 

2002

 

11/01/96

 

149,562

 

100%

 

1,198,550

 

Big Lots, Winn-Dixie

 

 

 

39

 

Skyway Plaza

 

St. Petersburg

 

FL

 

2002

 

12/12/02

 

110,799

 

100%

 

918,133

 

Dollar Tree, Kash n' Karry, Walgreens

 

 

 

40

 

Tyrone Gardens (5)

 

St. Petersburg

 

FL

 

1998

 

06/20/06

 

209,337

 

95%

 

1,499,732

 

Big Lots, Winn-Dixie

 

 

 

41

 

Downtown Publix

 

Stuart

 

FL

 

2000

 

03/01/02

 

153,909

 

95%

 

1,374,811

 

Publix, Schumacher Music

 

 

 

42

 

Tarpon Mall

 

Tarpon Springs

 

FL

 

2003

 

12/12/02

 

139,791

 

99%

 

1,538,175

 

Publix, T.J. Maxx

 

 

 

43

 

Northeast Plaza

 

Atlanta

 

GA

 

2004

 

12/12/02

 

441,829

 

91%

 

3,762,811

 

Furniture Plus, Goodwill, Mercado Del Pueblo

 

 

 

44

 

Sweetwater Village

 

Austell

 

GA

 

1985

 

10/27/94

 

66,197

 

99%

 

457,483

 

Family Dollar, Food Depot

 

 

 

45

 

Cedar Plaza

 

Cedartown

 

GA

 

1994

 

10/27/94

 

83,300

 

97%

 

534,521

 

Badcock Furniture, Kroger

 

 

 

46

 

Covered Bridge

 

Clayton

 

GA

 

2001

 

12/12/02

 

61,375

 

90%

 

422,317

 

Family Dollar

 

 

 

47

 

Habersham Crossing

 

Cornelia

 

GA

 

1990

 

03/01/96

 

161,278

 

100%

 

851,843

 

B.C. Moore, Wal-Mart

 

 

 

48

 

Habersham Village

 

Cornelia

 

GA

 

1985

 

05/06/92

 

147,182

 

96%

 

681,101

 

Kmart, Piggly Wiggly

 

 

 

49

 

Covington Gallery

 

Covington

 

GA

 

1991

 

12/30/93

 

174,857

 

91%

 

921,639

 

Ingles, Kmart

 

 

 

50

 

Midway Village

 

Douglasville

 

GA

 

1989

 

05/01/97

 

74,728

 

98%

 

390,804

 

Piggly Wiggly

 

 

 

51

 

Westgate

 

Dublin

 

GA

 

2004

 

07/11/90

 

118,938

 

97%

 

685,898

 

Beall's, Big Lots

 

Home Depot

 

52

 

Mableton Walk

 

Mableton

 

GA

 

1994

 

06/01/05

 

105,742

 

96%

 

1,008,069

 

Piccadilly Cafeteria, Publix

 

 

 

53

 

Marshalls at Eastlake

 

Marietta

 

GA

 

1982

 

10/26/98

 

55,193

 

100%

 

466,104

 

Marshalls

 

 

 

54

 

New Chastain Corners

 

Marietta

 

GA

 

2004

 

07/17/97

 

113,079

 

97%

 

1,118,236

 

Kroger

 

 

 

55

 

Pavilions at Eastlake

 

Marietta

 

GA

 

1996

 

03/01/99

 

156,853

 

92%

 

1,687,801

 

Kroger

 

 

 

56

 

Village at Southlake

 

Morrow

 

GA

 

1983

 

04/13/98

 

53,384

 

97%

 

371,411

 

Family Dollar, Marshalls

 

 

 

57

 

Creekwood Shopping Center

 

Rex

 

GA

 

1990

 

05/01/97

 

69,778

 

98%

 

588,267

 

Food Depot

 

 

 

58

 

Shops of Riverdale

 

Riverdale

 

GA

 

1995

 

02/15/96

 

16,808

 

86%

 

220,992

 

 

Wal-Mart Supercenter

 

59

 

Eisenhower Square

 

Savannah

 

GA

 

1997

 

07/16/97

 

125,120

 

100%

 

952,451

 

Eisenhower Cinema, Food Lion

 

 

 

 

34




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Property Portfolio

 

 

Property Name

 

City

 

State

 

Year
Built
(1)

 

Date
Acquired

 

GLA (2)

 

Percent
Leased
(3)

 

ABR

 

Anchor Tenant (4)

 

Anchor Tenant
Not Owned (4)

60

 

University Commons

 

Statesboro

 

GA

 

1994

 

07/24/96

 

59,814

 

100%

 

581,895

 

 

 

61

 

Stockbridge Village

 

Stockbridge

 

GA

 

1991

 

04/29/04

 

188,203

 

94%

 

2,588,532

 

Kroger

 

 

62

 

Tift-Town

 

Tifton

 

GA

 

1965

 

07/11/90

 

58,818

 

87%

 

242,798

 

Bealls Outlet, Family Dollar, Salvation Army

 

 

63

 

Haymarket Mall

 

Des Moines

 

IA

 

2002

 

05/12/95

 

239,508

 

96%

 

953,951

 

Burlington Coat Factory, Hobby Lobby

 

 

64

 

Annex of Arlington

 

Arlington Heights

 

IL

 

1999

 

08/26/04

 

197,328

 

92%

 

2,343,744

 

Barnes & Noble, PetSmart, Sports Authority, Trader Joe's

 

 

65

 

Festival Center

 

Bradley

 

IL

 

2006

 

12/12/02

 

63,796

 

77%

 

256,297

 

Big Lots

 

 

66

 

Pershing Plaza

 

Decatur

 

IL

 

1986

 

12/12/02

 

90,109

 

95%

 

374,160

 

Big Lots, Hobby Lobby

 

 

67

 

Elk Grove Town Center

 

Elk Grove Village

 

IL

 

1998

 

01/30/04

 

131,849

 

93%

 

1,889,305

 

Dominick's, Walgreen

 

 

68

 

Freeport Plaza

 

Freeport

 

IL

 

2000

 

12/12/02

 

87,846

 

94%

 

454,006

 

Cub Foods, Stone's Hallmark

 

 

69

 

The Quentin Collection

 

Kildeer

 

IL

 

2006

 

09/22/06

 

171,179

 

88%

 

1,839,231

 

Best Buy, Fresh Market, PetSmart, Stein Mart

 

 

70

 

Westridge Court

 

Naperville

 

IL

 

2002

 

07/18/97

 

453,666

 

87%

 

5,352,168

 

Borders, CompUSA, Linens 'n Things, Marshalls, Nova 8 Theatre

 

 

71

 

Olympia Corners

 

Olympia Fields

 

IL

 

1988

 

12/12/02

 

113,070

 

100%

 

1,088,623

 

Jewel-Osco

 

 

72

 

Tinley Park Plaza

 

Tinley Park

 

IL

 

2005

 

09/20/95

 

249,954

 

99%

 

2,647,268

 

T.J. Maxx, Walt's Food Center

 

 

73

 

Columbus Center

 

Columbus

 

IN

 

2005

 

12/01/88

 

145,137

 

98%

 

1,285,610

 

Big Lots, MC Sports, Office Max, T.J. Maxx

 

Target

74

 

Elkhart Plaza West

 

Elkhart

 

IN

 

1997

 

12/12/02

 

81,651

 

100%

 

669,306

 

CVS, Martin's Super Market

 

 

75

 

Elkhart Market Centre

 

Goshen

 

IN

 

1994

 

12/12/02

 

362,470

 

99%

 

2,161,019

 

SAM'S CLUB, Wal-Mart

 

 

76

 

Valley View Plaza

 

Marion

 

IN

 

1997

 

03/28/94

 

29,974

 

79%

 

277,601

 

 

Goody's, Wal-Mart Supercenter

77

 

Town Fair

 

Princeton

 

IN

 

1991

 

02/09/93

 

119,439

 

100%

 

499,193

 

Goody's, Kmart

 

 

78

 

Knox Plaza

 

Vincennes

 

IN

 

1989

 

12/12/02

 

72,914

 

82%

 

269,633

 

Ashley Jordan's Furniture

 

Big Lots

79

 

Florence Plaza

 

Florence

 

KY

 

1985

 

12/12/02

 

170,404

 

71%

 

768,162

 

Hobby Lobby, M99-Center

 

Toys R Us

80

 

Florence Square

 

Florence

 

KY

 

2000

 

03/17/04

 

381,628

 

95%

 

4,102,828

 

HomeGoods, Kroger, National Amusement, Staples, T.J. Maxx

 

 

81

 

Highland Commons

 

Glasgow

 

KY

 

1992

 

03/31/93

 

130,466

 

100%

 

770,287

 

Food Lion, Kmart

 

 

82

 

Jefferson Towne Commons

 

Jeffersontown

 

KY

 

2005

 

10/21/88

 

217,466

 

90%

 

1,297,226

 

Louisville Athletic Club, King Pin Lanes, Save-A-Lot

 

 

83

 

Mist Lake Plaza

 

Lexington

 

KY

 

1993

 

07/01/98

 

217,292

 

98%

 

1,542,531

 

Gabriel Brothers, Wal-Mart

 

 

84

 

Eastgate Shopping Center

 

Louisville

 

KY

 

2002

 

11/10/93

 

162,041

 

95%

 

1,350,100

 

Kroger

 

 

85

 

Picadilly Square

 

Louisville

 

KY

 

2006

 

04/25/89

 

96,370

 

92%

 

547,519

 

Big Lots, Royal Garden Buffet, The Hair Design School

 

 

86

 

Towne Square North

 

Owensboro

 

KY

 

1988

 

12/12/02

 

163,161

 

95%

 

1,065,213

 

Books-A-Million, Hobby Lobby, Office Depot

 

 

87

 

Iberia Plaza

 

New Iberia

 

LA

 

1992

 

03/01/02

 

132,465

 

100%

 

695,923

 

Stage, Super 1 Foods

 

 

88

 

Lagniappe Village

 

New Iberia

 

LA

 

1990

 

07/01/98

 

213,108

 

99%

 

1,068,963

 

 

 

89

 

Holyoke Shopping Center

 

Holyoke

 

MA

 

2000

 

12/12/02

 

204,875

 

87%

 

1,122,142

 

Stop & Shop

 

 

90

 

Maple Village

 

Ann Arbor

 

MI

 

2000

 

10/14/94

 

297,735

 

88%

 

1,928,506

 

Dunham's, Kmart

 

 

91

 

Grand Crossing

 

Brighton

 

MI

 

2005

 

01/03/03

 

82,989

 

100%

 

798,840

 

ACO Hardware, VG'S Food

 

 

92

 

Farmington Crossroads

 

Farmington

 

MI

 

1986

 

12/11/95

 

84,279

 

98%

 

672,732

 

Farmer Jack

 

 

93

 

Silver Lake

 

Fenton

 

MI

 

1996

 

01/03/03

 

77,302

 

100%

 

1,027,667

 

Glik's, VG'S Food

 

Kmart

94

 

Silver Pointe Shopping Center

 

Fenton

 

MI

 

1996

 

11/23/04

 

86,141

 

94%

 

1,084,834

 

 

 

95

 

Cascade East

 

Grand Rapids

 

MI

 

1983

 

01/03/03

 

99,542

 

92%

 

758,471

 

D&W Food Center, Powerhouse Gym

 

 

96

 

Kentwood

 

Kentwood

 

MI

 

1987

 

01/03/03

 

78,007

 

78%

 

291,598

 

D&W Food Center

 

 

97

 

Hampton Village Centre

 

Rochester Hills

 

MI

 

2004

 

12/12/95

 

459,290

 

89%

 

4,678,901

 

Best Buy, Kohl's, Star Theatre, T.J. Maxx

 

Target

98

 

Hall Road Crossing

 

Shelby Township

 

MI

 

1999

 

12/12/95

 

175,763

 

100%

 

2,101,629

 

Gander Mountain, Michaels, Old Navy, T.J. Maxx

 

 

99

 

Southfield Shopping Center

 

Southfield

 

MI

 

2002

 

02/12/98

 

106,948

 

95%

 

1,066,876

 

Dollar Castle, Farmer Jack

 

Burlington Coat Factory, Marshalls, Staples

100

 

18 Mile & Ryan

 

Sterling Heights

 

MI

 

1997

 

01/03/03

 

98,728

 

100%

 

1,339,525

 

Murray's Auto Parts, Sears Hardware, VG'S Food

 

 

101

 

Delco Plaza

 

Sterling Heights

 

MI

 

1996

 

11/14/96

 

154,853

 

96%

 

735,140

 

Babies R Us, Bed Bath & Beyond, Dunham's

 

 

102

 

Harvest Place

 

Stevensville

 

MI

 

1994

 

01/03/03

 

61,965

 

92%

 

520,172

 

Martin's Supermarket

 

 

103

 

West Ridge Shopping Center

 

Westland

 

MI

 

1989

 

03/17/05

 

163,131

 

99%

 

1,389,360

 

TEC Furniture, Tile Shop, T.J. Maxx

 

Mervyn's, Target

104

 

Westland Crossing

 

Westland

 

MI

 

1999

 

11/16/99

 

141,738

 

86%

 

1,236,514

 

Grand Prix of America, Michaels

 

Toys R Us

105

 

University IV

 

Spring Lake Park

 

MN

 

1988

 

12/12/02

 

55,715

 

94%

 

446,567

 

Harbor Freight Tools, Northwest Bookstore, Party America, The Gym

 

 

106

 

Stanly County Plaza

 

Albemarle

 

NC

 

1988

 

03/28/94

 

63,637

 

85%

 

324,939

 

Ingles

 

 

107

 

Village Marketplace

 

Asheboro

 

NC

 

1991

 

04/13/95

 

87,869

 

93%

 

658,583

 

Big Lots

 

Hobby Lobby

108

 

Macon Plaza

 

Franklin

 

NC

 

2001

 

12/12/02

 

92,787

 

86%

 

348,146

 

BI-LO, Peebles

 

 

109

 

Foothills Market

 

Jonesville

 

NC

 

1996

 

06/05/95

 

49,630

 

87%

 

237,905

 

Food Lion

 

 

110

 

Chapel Square

 

Kannapolis

 

NC

 

1992

 

12/01/94

 

45,450

 

91%

 

310,622

 

Dollar General, Food Lion

 

 

111

 

Kinston Pointe

 

Kinston

 

NC

 

2001

 

07/05/95

 

250,580

 

99%

 

755,563

 

Dollar Tree, Wal-Mart Supercenter

 

 

112

 

Roxboro Square

 

Roxboro

 

NC

 

2005

 

06/05/95

 

97,226

 

88%

 

1,030,710

 

Person County

 

 

113

 

Siler Crossing

 

Siler City

 

NC

 

1988

 

06/05/95

 

132,639

 

86%

 

499,176

 

Belk-Yates, Rose's Department Store

 

 

114

 

Crossroads Center

 

Statesville

 

NC

 

1997

 

02/27/96

 

340,190

 

100%

 

2,036,524

 

Big Lots, Wal-Mart Supercenter

 

 

115

 

Thomasville Crossing

 

Thomasville

 

NC

 

1996

 

04/18/97

 

78,509

 

96%

 

650,770

 

Eckerd, Lowes Food

 

 

116

 

Anson Station

 

Wadesboro

 

NC

 

1988

 

08/23/95

 

132,353

 

98%

 

740,367

 

B.C. Moore, Food Lion, Wal-Mart

 

 

117

 

Roanoke Landing

 

Williamston

 

NC

 

1991

 

01/02/96

 

156,561

 

89%

 

641,693

 

Wal-Mart

 

Belk's

118

 

Laurel Square

 

Brick

 

NJ

 

2003

 

07/13/92

 

246,235

 

99%

 

2,122,304

 

Kmart, Pathmark

 

 

119

 

Hamilton Plaza-Kmart Plaza

 

Hamilton

 

NJ

 

1972

 

05/12/94

 

149,060

 

99%

 

849,910

 

Hamilton Home Furnishings, Kmart

 

 

120

 

Bennetts Mills Plaza

 

Jackson

 

NJ

 

2002

 

09/01/94

 

127,230

 

97%

 

1,309,021

 

Stop & Shop

 

 

121

 

Middletown Plaza

 

Middletown

 

NJ

 

2002

 

01/01/75

 

198,059

 

95%

 

2,895,409

 

ShopRite

 

 

122

 

Tinton Falls Plaza

 

Tinton Falls

 

NJ

 

2006

 

01/30/98

 

100,582

 

90%

 

1,006,529

 

WOW Fitness, Velocity

 

A&P

123

 

Paseo del Norte

 

Albuquerque

 

NM

 

2004

 

03/01/02

 

49,384

 

100%

 

340,058

 

Wal-Mart Neighborhood Market

 

 

 

35




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Property Portfolio

 

 

Property Name

 

City

 

State

 

Year
Built
(1)

 

Date
Acquired

 

GLA (2)

 

Percent
Leased
(3)

 

ABR

 

Anchor Tenant (4)

 

Anchor Tenant
Not Owned (4)

124

 

Renaissance Center East

 

Las Vegas

 

NV

 

2006

 

10/17/96

 

144,216

 

97%

 

1,549,912

 

Albertsons

 

 

125

 

Cortlandville

 

Cortland

 

NY

 

2003

 

08/04/87

 

111,850

 

61%

 

368,518

 

Big Lots, Country Max, Kinney Drugs

 

 

126

 

Kmart Plaza

 

De Witt

 

NY

 

1970

 

08/03/93

 

115,500

 

100%

 

600,863

 

Kmart, Office Max

 

 

127

 

D & F Plaza

 

Dunkirk

 

NY

 

1967

 

01/01/86

 

195,781

 

90%

 

890,811

 

Big Lots, Quality Markets

 

 

128

 

Unity Plaza

 

East Fishkill

 

NY

 

2005

 

04/28/04

 

67,462

 

100%

 

1,408,850

 

A&P Fresh Market

 

 

129

 

Elmira Plaza

 

Elmira

 

NY

 

2001

 

02/13/89

 

50,803

 

100%

 

171,152

 

Big Lots, Dollar General

 

 

130

 

Cayuga Mall

 

Ithaca

 

NY

 

1969

 

05/12/89

 

203,888

 

100%

 

1,205,399

 

Eckerd, P&C Foods, T.J. Maxx

 

 

131

 

Transit Road Plaza

 

Lockport

 

NY

 

2005

 

08/03/93

 

134,526

 

79%

 

690,731

 

Dollar Tree, Grossman's Bargain Outlet, OfficeMax, Save-A-Lot

 

 

132

 

Wallkill Plaza

 

Middletown

 

NY

 

2005

 

12/12/95

 

203,800

 

92%

 

1,682,119

 

A.J. Wright, Ashley Furniture, ShopRite

 

 

133

 

Monroe ShopRite Plaza

 

Monroe

 

NY

 

1985

 

08/01/97

 

122,394

 

100%

 

1,545,855

 

ShopRite, US Postal

 

 

134

 

Mohawk Acres

 

Rome

 

NY

 

2005

 

01/20/84

 

161,170

 

94%

 

1,341,114

 

Price Chopper

 

 

135

 

Village Center

 

Smithtown

 

NY

 

2005

 

08/19/04

 

97,401

 

100%

 

1,670,431

 

Eckerd, Uncle Giuseppe's Italian Market

 

 

136

 

Ashland Square

 

Ashland

 

OH

 

1991

 

10/06/93

 

163,168

 

93%

 

842,069

 

 

 

137

 

Brunswick Town Center

 

Brunswick

 

OH

 

2004

 

01/21/05

 

122,989

 

94%

 

1,659,442

 

Giant Eagle

 

Home Depot

138

 

Springbrook Plaza

 

Canton

 

OH

 

1989

 

12/12/02

 

174,353

 

89%

 

1,349,860

 

Circuit City, OfficeMax

 

Ashley Furniture, Pat Catan's Craft

139

 

Brentwood Plaza

 

Cincinnati

 

OH

 

2004

 

05/04/94

 

218,752

 

91%

 

1,844,749

 

A.J. Wright, Kroger

 

 

140

 

Delhi

 

Cincinnati

 

OH

 

2002

 

05/22/96

 

166,317

 

73%

 

1,306,789

 

Kroger

 

 

141

 

Harpers Station

 

Cincinnati

 

OH

 

2000

 

09/11/03

 

240,681

 

93%

 

2,387,264

 

Bova Furniture, HomeGoods, Stein Mart, T.J. Maxx

 

 

142

 

Hillcrest Square

 

Cincinnati

 

OH

 

1996

 

12/12/02

 

150,718

 

92%

 

539,338

 

Furniture & Mattress Dist. Center, Kroger

 

 

143

 

Western Hills Plaza

 

Cincinnati

 

OH

 

1989

 

11/03/05

 

430,399

 

93%

 

2,917,549

 

Bed Bath & Beyond, Old Navy, Sears, Staples, T.J. Maxx

 

 

144

 

Western Village

 

Cincinnati

 

OH

 

2005

 

05/04/94

 

111,656

 

96%

 

972,150

 

Kroger

 

 

145

 

Crown Point

 

Columbus

 

OH

 

1998

 

07/23/98

 

147,275

 

100%

 

1,277,079

 

Kroger, Lombards

 

 

146

 

Greentree Shopping Center

 

Columbus

 

OH

 

2005

 

07/23/98

 

128,212

 

96%

 

1,093,136

 

Kroger

 

 

147

 

Karl Plaza

 

Columbus

 

OH

 

1992

 

12/12/02

 

100,396

 

92%

 

713,342

 

Staples, Super Seafood Buffet

 

 

148

 

Heritage Square

 

Dover

 

OH

 

2004

 

08/31/93

 

181,732

 

81%

 

662,148

 

First Baptist Church, Giant Eagle

 

 

149

 

The Vineyards

 

Eastlake

 

OH

 

1989

 

12/12/02

 

144,820

 

96%

 

1,208,296

 

Tops Market

 

Wal-Mart

150

 

Midway Market Square

 

Elyria

 

OH

 

2001

 

11/20/02

 

234,670

 

100%

 

2,791,726

 

Circuit City, Dick's Sporting Goods, Giant Eagle, Sofa Express

 

Home Depot, Target

151

 

New Boston

 

New Boston

 

OH

 

2000

 

02/17/93

 

238,711

 

77%

 

1,164,132

 

Wal-Mart

 

 

152

 

Starlite Plaza

 

Sylvania

 

OH

 

2000

 

07/22/04

 

222,450

 

90%

 

1,617,062

 

Basset's IGA

 

 

153

 

Alexis Park

 

Toledo

 

OH

 

1988

 

12/12/02

 

258,942

 

72%

 

741,416

 

Value City

 

 

154

 

Southland Shopping Plaza

 

Toledo

 

OH

 

1988

 

12/21/05

 

290,892

 

83%

 

1,388,059

 

A.J Wright, Big Lots, Kroger

 

 

155

 

Marketplace

 

Tulsa

 

OK

 

1992

 

09/01/04

 

186,851

 

90%

 

1,647,015

 

CompUSA, Drysdale's, Oshman's, PetSmart

 

 

156

 

Bethel Park

 

Bethel Park

 

PA

 

2004

 

05/14/97

 

218,464

 

98%

 

1,465,499

 

Giant Eagle, Wal-Mart

 

 

157

 

New Britain Village Square

 

Chalfont

 

PA

 

1989

 

01/09/04

 

143,716

 

96%

 

2,129,755

 

Genuardi's

 

 

158

 

Dickson City Crossings

 

Dickson City

 

PA

 

1997

 

09/30/03

 

301,462

 

100%

 

2,756,571

 

Circuit City, Dick's Sporting Goods, Home Depot, PetSmart, T.J. Maxx

 

 

159

 

New Garden

 

Kennett Square

 

PA

 

2001

 

06/20/97

 

146,720

 

95%

 

683,436

 

Acme Markets, Big Lots

 

 

160

 

Stone Mill Plaza

 

Lancaster

 

PA

 

1993

 

01/06/94

 

94,493

 

90%

 

865,881

 

Giant Food, Rent-To-Own

 

 

161

 

Ivyridge

 

Philadelphia

 

PA

 

2006

 

08/02/95

 

107,316

 

84%

 

1,455,718

 

 

 

162

 

Roosevelt Mall

 

Philadelphia

 

PA

 

1988

 

01/01/64

 

561,799

 

99%

 

6,689,315

 

Macy's

 

 

163

 

Hampton Square

 

Southampton

 

PA

 

2002

 

12/29/98

 

62,933

 

64%

 

507,097

 

Eckerd

 

 

164

 

Hunt River Commons

 

North Kingstown

 

RI

 

1989

 

12/12/02

 

148,126

 

93%

 

1,360,371

 

Marshalls, Ocean State Job Lot, Stop & Shop

 

 

165

 

Fashion Place Shopping Center

 

Columbia

 

SC

 

1990

 

09/14/05

 

149,493

 

82%

 

908,257

 

Dollar Tree, Staples, Superpetz, T.J. Maxx

 

 

166

 

Circle Center

 

Hilton Head

 

SC

 

2000

 

03/24/94

 

65,313

 

97%

 

727,221

 

BI-LO

 

 

167

 

Palmetto Crossroads

 

Hilton Head

 

SC

 

2000

 

10/18/95

 

40,910

 

96%

 

295,633

 

Food Lion, Market Area Real Estate Sales

 

 

168

 

Lexington Town Square

 

Lexington

 

SC

 

1995

 

12/12/02

 

75,763

 

100%

 

433,293

 

Animal Supply House, Dollar General, Food Lion, Musicians Supply

 

Kmart

169

 

Festival Centre

 

North Charleston

 

SC

 

2004

 

12/12/02

 

323,742

 

91%

 

1,720,093

 

Fred's, Hamrick's Apparel, Holiday Inn Worldwide, Piggly Wiggly

 

 

170

 

Shoppes at Hickory Hollow

 

Antioch

 

TN

 

1986

 

09/21/06

 

144,469

 

94%

 

1,353,112

 

Kroger

 

 

171

 

Congress Crossing

 

Athens

 

TN

 

1990

 

11/10/88

 

176,305

 

96%

 

1,032,359

 

BI-LO, Kmart

 

 

172

 

St. Elmo Central

 

Chattanooga

 

TN

 

1995

 

08/06/96

 

74,978

 

100%

 

700,283

 

BI-LO, CVS

 

 

173

 

Saddletree Village

 

Columbia

 

TN

 

1990

 

06/15/98

 

45,800

 

95%

 

295,858

 

Dollar General, Food Lion

 

 

174

 

Greeneville Commons

 

Greeneville

 

TN

 

2002

 

03/10/92

 

228,618

 

98%

 

1,603,111

 

Kmart, Proffitt's

 

 

175

 

Hazel Path

 

Hendersonville

 

TN

 

1989

 

11/27/95

 

162,962

 

89%

 

722,475

 

Food Lion

 

 

176

 

Kimball Crossing

 

Kimball

 

TN

 

1997

 

11/27/95

 

280,476

 

89%

 

1,716,330

 

Wal-Mart Supercenter

 

 

177

 

Chapman Square

 

Knoxville

 

TN

 

2004

 

12/12/02

 

53,591

 

71%

 

351,402

 

Dollar Tree

 

Kroger

178

 

Farrar Place Shopping Center

 

Manchester

 

TN

 

1989

 

12/15/95

 

43,220

 

100%

 

354,345

 

Dollar General, Food Lion

 

The Crystal Company

179

 

Georgetown Square

 

Murfreesboro

 

TN

 

2003

 

09/29/93

 

104,117

 

100%

 

1,018,899

 

Kroger

 

 

180

 

Apison Crossing

 

Ooltewah

 

TN

 

1997

 

07/29/97

 

79,048

 

96%

 

227,121

 

Dollar Tree

 

 

181

 

Madison Street Station

 

Shelbyville

 

TN

 

1999

 

10/11/95

 

56,766

 

100%

 

362,202

 

Dollar Tree, Southern Family Market

 

 

182

 

Commerce Central

 

Tullahoma

 

TN

 

1995

 

08/09/96

 

182,401

 

95%

 

1,139,026

 

Wal-Mart Supercenter

 

 

183

 

Palm Plaza

 

Aransas

 

TX

 

2002

 

03/01/02

 

52,100

 

86%

 

287,682

 

Bealls (Stage), Family Dollar

 

 

184

 

Bardin Place Center

 

Arlington

 

TX

 

1993

 

10/06/97

 

310,184

 

100%

 

2,894,178

 

Hemispheres, Oshman's

 

Hobby Lobby

185

 

Baytown Shopping Center

 

Baytown

 

TX

 

1987

 

03/01/02

 

96,146

 

93%

 

836,142

 

 

 

186

 

Cedar Bellaire

 

Bellaire

 

TX

 

1994

 

03/01/02

 

50,967

 

100%

 

479,625

 

H.E.B., ICI Paints

 

 

187

 

El Camino

 

Bellaire

 

TX

 

1972

 

03/01/02

 

71,575

 

100%

 

386,694

 

Food City, Family Dollar, Hancock Fabrics

 

 

188

 

Rice Bellaire

 

Bellaire

 

TX

 

2000

 

03/01/02

 

20,465

 

100%

 

450,256

 

Walgreens

 

 

 

36




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Property Portfolio

 

 

Property Name

 

City

 

State

 

Year
Built
(1)

 

Date
Acquired

 

GLA (2)

 

Percent
Leased
(3)

 

ABR

 

Anchor Tenant (4)

 

Anchor Tenant
Not Owned (4)

189

 

Brenham Four Corners

 

Brenham

 

TX

 

1997

 

03/01/02

 

114,571

 

100%

 

795,727

 

CVS, H.E.B., Palais Royal

 

 

190

 

Bryan Square

 

Bryan

 

TX

 

2001

 

03/01/02

 

55,115

 

15%

 

12,500

 

Firestone

 

 

191

 

Townshire

 

Bryan

 

TX

 

2002

 

03/01/02

 

136,693

 

90%

 

757,995

 

Tops Printing

 

 

192

 

Rock Prairie Crossing

 

College Station

 

TX

 

2002

 

03/01/02

 

119,000

 

100%

 

1,127,103

 

CVS, Kroger

 

 

193

 

Carmel Village

 

Corpus Christi

 

TX

 

1993

 

03/01/02

 

85,833

 

85%

 

606,612

 

Bay Area Dialysis, Bealls (Stage), Tuesday Morning

 

 

194

 

Five Points

 

Corpus Christi

 

TX

 

1993

 

03/01/02

 

276,593

 

87%

 

1,741,709

 

Bealls (Stage), Hobby Lobby, Sutherland Lumber

 

 

195

 

Claremont Village

 

Dallas

 

TX

 

1976

 

03/01/02

 

66,980

 

91%

 

412,237

 

Family Dollar, Minyard's

 

 

196

 

Jeff Davis

 

Dallas

 

TX

 

1975

 

03/01/02

 

69,563

 

94%

 

479,807

 

Blockbuster, Carnival, Family Dollar, Mama Rosa

 

 

197

 

Stevens Park Village

 

Dallas

 

TX

 

1974

 

03/01/02

 

45,492

 

100%

 

401,946

 

Minyard, O'Reilly's Auto Parts

 

 

198

 

Webb Royal

 

Dallas

 

TX

 

1992

 

03/01/02

 

108,545

 

90%

 

691,187

 

Family Dollar, Minyard

 

 

199

 

Wynnewood Village

 

Dallas

 

TX

 

2006

 

03/01/02

 

442,079

 

98%

 

3,564,498

 

Fallas Paredes, Kroger, Ross Dress for Less

 

 

200

 

Parktown

 

Deer Park

 

TX

 

1999

 

03/01/02

 

121,388

 

94%

 

753,171

 

Burke's Outlet, Gerland's, Walgreens

 

 

201

 

Kenworthy Crossing

 

El Paso

 

TX

 

2003

 

03/01/02

 

70,969

 

93%

 

467,240

 

Albertsons

 

 

202

 

The Market at Preston Ridge

 

Frisco

 

TX

 

2003

 

09/01/04

 

50,326

 

100%

 

918,228

 

CompUSA

 

 

203

 

Forest Hills

 

Ft. Worth

 

TX

 

1968

 

03/01/02

 

69,651

 

100%

 

310,056

 

Family Dollar, Fiesta, Hi Style Fashion

 

 

204

 

Westcliff

 

Ft. Worth

 

TX

 

1999

 

03/01/02

 

133,705

 

87%

 

656,814

 

Cook Children's Health Foundation, Minyard's

 

 

205

 

Village Plaza

 

Garland

 

TX

 

2002

 

03/01/02

 

89,241

 

100%

 

884,149

 

Truong Nguyen Grocer

 

 

206

 

North Hills Village

 

Haltom City

 

TX

 

1998

 

03/01/02

 

43,299

 

86%

 

195,462

 

Ace Hardware, Rent-A-Center, Save-A-Lot

 

 

207

 

Highland Village Town Center

 

Highland Village

 

TX

 

1996

 

03/01/02

 

99,341

 

99%

 

1,129,800

 

Kroger

 

 

208

 

Bay Forest

 

Houston

 

TX

 

2004

 

03/01/02

 

71,667

 

100%

 

668,844

 

Kroger

 

 

209

 

Braes Heights

 

Houston

 

TX

 

2003

 

03/01/02

 

100,487

 

100%

 

1,625,583

 

CVS

 

 

210

 

Braes Link

 

Houston

 

TX

 

1999

 

03/01/02

 

38,997

 

98%

 

516,128

 

Walgreens

 

 

211

 

Braes Oaks

 

Houston

 

TX

 

1992

 

03/01/02

 

46,720

 

81%

 

270,473

 

H.E.B.

 

 

212

 

Braesgate

 

Houston

 

TX

 

1997

 

03/01/02

 

91,670

 

94%

 

509,501

 

Food Town

 

 

213

 

Clear Lake Camino South

 

Houston

 

TX

 

2004

 

03/01/02

 

112,412

 

98%

 

1,412,482

 

24 Hour Fitness, CVS, Hancock Fabrics, Mr. Gatti's Pizza, Spec's Liquors

 

 

214

 

Hearthstone Corners

 

Houston

 

TX

 

1998

 

03/01/02

 

208,147

 

97%

 

1,676,337

 

Big Lots, Kroger, Stein Mart

 

 

215

 

Jester Village

 

Houston

 

TX

 

1988

 

03/01/02

 

64,442

 

98%

 

398,790

 

H.E.B.

 

 

216

 

Lazybrook

 

Houston

 

TX

 

1988

 

03/01/02

 

10,745

 

81%

 

104,952

 

 

 

217

 

Maplewood Mall

 

Houston

 

TX

 

2004

 

03/01/02

 

96,371

 

96%

 

570,361

 

Burke's Outlet, Cox's Foodarama, Family Dollar

 

 

218

 

Merchants Park

 

Houston

 

TX

 

2006

 

03/01/02

 

241,742

 

90%

 

2,015,249

 

Big Lots, Hibernia Bank, Kroger, Ross Dress for Less

 

 

219

 

North 45 Plaza

 

Houston

 

TX

 

1975

 

03/01/02

 

132,239

 

86%

 

731,132

 

 

 

220

 

Northgate

 

Houston

 

TX

 

1972

 

03/01/02

 

40,244

 

43%

 

73,020

 

Firestone

 

 

221

 

Northshore East

 

Houston

 

TX

 

2001

 

03/01/02

 

90,820

 

92%

 

1,180,860

 

Office Depot, River Oaks Imaging & Diagnostic

 

 

222

 

Northtown Plaza

 

Houston

 

TX

 

1990

 

03/01/02

 

195,134

 

100%

 

1,788,548

 

Big Lots, Factory 2 U, Fallas Paredes

 

 

223

 

Northwood

 

Houston

 

TX

 

1972

 

03/01/02

 

137,947

 

99%

 

1,030,710

 

Davis Food City

 

 

224

 

Pinemont

 

Houston

 

TX

 

1999

 

03/01/02

 

76,477

 

90%

 

840,751

 

Family Dollar, Houston Community College

 

 

225

 

Sharpstown Plaza

 

Houston

 

TX

 

2005

 

03/01/02

 

43,630

 

100%

 

607,048

 

Circuit City

 

 

226

 

Stella Link

 

Houston

 

TX

 

1998

 

03/01/02

 

93,827

 

80%

 

492,894

 

Conn's Clearance,Davis Food City

 

 

227

 

Tanglewilde

 

Houston

 

TX

 

1998

 

03/01/02

 

87,309

 

100%

 

852,922

 

Party City, Salon In The Park, USA Baby

 

 

228

 

Tidwell Place

 

Houston

 

TX

 

1991

 

03/01/02

 

41,855

 

80%

 

381,352

 

Family Dollar, North Houston Birth Center

 

 

229

 

Westheimer Commons

 

Houston

 

TX

 

1995

 

03/01/02

 

249,656

 

86%

 

1,636,778

 

Marshalls

 

 

230

 

Irving West

 

Irving

 

TX

 

2004

 

09/14/93

 

69,956

 

94%

 

380,754

 

Terry's Supermarket

 

 

231

 

Washington Square

 

Kaufman

 

TX

 

1978

 

03/01/02

 

65,907

 

97%

 

274,486

 

Auto Zone, Bealls (Stage), Family Dollar

 

 

232

 

League City

 

League City

 

TX

 

1992

 

03/01/02

 

99,021

 

90%

 

515,638

 

Bealls (Stage), Family Dollar, Jo-Ann Fabrics

 

 

233

 

Jefferson Park

 

Mount Pleasant

 

TX

 

2001

 

03/01/02

 

134,441

 

85%

 

673,888

 

Bealls (Stage), Super 1 Foods

 

 

234

 

Crossroads Center

 

Pasadena

 

TX

 

1997

 

03/01/02

 

134,006

 

96%

 

1,294,468

 

Kroger, Sears Hardware

 

 

235

 

Parkview East

 

Pasadena

 

TX

 

2002

 

03/01/02

 

38,186

 

93%

 

320,068

 

Dollar General, Hancock Fabrics

 

 

236

 

Parkview West

 

Pasadena

 

TX

 

2005

 

03/01/02

 

39,939

 

89%

 

333,293

 

Family Dollar, Rent-A-Center

 

 

237

 

Spencer Square

 

Pasadena

 

TX

 

1998

 

03/01/02

 

194,512

 

97%

 

2,247,724

 

Kroger

 

 

238

 

Pearland Plaza

 

Pearland

 

TX

 

1995

 

03/01/02

 

156,661

 

97%

 

1,079,894

 

Kroger, Palais Royal

 

 

239

 

Market Plaza

 

Plano

 

TX

 

2002

 

07/13/05

 

161,453

 

67%

 

2,431,530

 

H.E.B Central Market

 

 

240

 

Klein Square

 

Spring

 

TX

 

1999

 

03/01/02

 

80,857

 

100%

 

739,992

 

Family Dollar, Foodtown

 

 

241

 

Texas City Bay

 

Texas City

 

TX

 

2005

 

03/01/02

 

228,676

 

96%

 

1,761,217

 

BP, Kroger

 

 

242

 

The Centre at Navarro

 

Victoria

 

TX

 

2005

 

03/01/02

 

47,960

 

97%

 

658,688

 

Hastings,Walgreens

 

 

243

 

Hanover Square

 

Mechanicsville

 

VA

 

1991

 

01/06/93

 

129,987

 

95%

 

1,442,134

 

Toy Works, Ukrops Supermarket

 

Kohl's

244

 

Jefferson Green

 

Newport News

 

VA

 

1988

 

12/12/02

 

54,945

 

100%

 

781,536

 

Northern Handyman

 

 

245

 

VA-KY Regional S.C.

 

Norton

 

VA

 

1996

 

12/30/92

 

193,238

 

76%

 

855,194

 

Ingles

 

 

246

 

Cave Spring Corners

 

Roanoke

 

VA

 

2005

 

06/05/97

 

142,752

 

95%

 

799,839

 

Hamricks Department Stores, Kroger

 

 

247

 

Lakeside Plaza

 

Salem

 

VA

 

1989

 

04/15/99

 

82,033

 

98%

 

768,741

 

CVS, Kroger

 

 

248

 

Lake Drive Plaza

 

Vinton

 

VA

 

2001

 

02/12/98

 

148,060

 

91%

 

989,982

 

Big Lots, Goodwill, Kroger

 

 

249

 

Ridgeview Centre

 

Wise

 

VA

 

2005

 

07/02/92

 

190,242

 

95%

 

1,333,863

 

Food City, Kmart

 

Belk's

250

 

Paradise Pavilion

 

West Bend

 

WI

 

2000

 

12/12/02

 

198,419

 

100%

 

1,376,908

 

Hobby Lobby, Kohl's

 

ShopKo

251

 

Cheyenne Plaza

 

Cheyenne

 

WY

 

1995

 

12/12/02

 

155,022

 

86%

 

955,395

 

Big Lots, Murdoch's Ranch & Home Supply

 

Hobby Lobby

 

 

 

 

 

 

 

 

 

 

 

 

36,052,118

 

93%

 

296,972,246

 

 

 

 

 

37




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Property Portfolio

 

 

Property Name

 

City

 

State

 

Year
Built
(1)

 

Date
Acquired

 

GLA (2)

 

Percent
Leased
(3)

 

ABR

 

Anchor Tenant (4)

 

Anchor Tenant
Not Owned (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miscellaneous Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Kroger

 

Muscle Shoals

 

AL

 

1982

 

08/10/93

 

10,069

 

100%

 

$

60,414

 

 

 

2

 

Kroger

 

Muscle Shoals

 

AL

 

1982

 

08/10/93

 

42,130

 

100%

 

252,780

 

Big Lots

 

 

3

 

Kroger

 

Scottsboro

 

AL

 

1982

 

08/10/93

 

42,130

 

100%

 

217,391

 

 

 

4

 

Country Market

 

Pine Bluff

 

AR

 

1981

 

08/10/93

 

60,842

 

100%

 

121,684

 

Country Market

 

 

5

 

Doverama at Rodney

 

Dover

 

DE

 

1959

 

01/01/69

 

30,000

 

100%

 

56,250

 

Brunswick Lanes

 

 

6

 

Kmart

 

Atlantic

 

IA

 

1980

 

01/19/94

 

40,318

 

0%

 

 

 

 

7

 

Socorro

 

Socorro

 

NM

 

1976

 

03/01/02

 

48,000

 

100%

 

459,800

 

Smith's

 

 

8

 

North Central Avenue

 

Hartsdale

 

NY

 

 

07/31/72

 

LAND

 

 

 

 

 

9

 

Akron Land

 

Akron

 

OH

 

 

09/07/05

 

LAND

 

 

 

 

 

10

 

Harveys

 

Clearfield

 

PA

 

1982

 

08/10/93

 

31,170

 

100%

 

210,000

 

Penn Traffic

 

Wal-Mart

11

 

Laurel Mall

 

Connellsville

 

PA

 

1970

 

05/15/01

 

336,222

 

41%

 

376,071

 

Pechin

 

 

12

 

Yarbrough

 

El Paso

 

TX

 

1995

 

03/01/02

 

49,457

 

100%

 

100,000

 

 

 

13

 

Taylorsville

 

Salt Lake City

 

UT

 

 

06/01/99

 

LAND

 

 

 

 

 

14

 

Pizza Hut

 

Harrisonburg

 

VA

 

1969

 

07/31/96

 

3,384

 

100%

 

22,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

693,722

 

66%

 

$

1,877,145

 

 

 

 

 

 

 

 

STABILIZED PROPERTIES

 

36,745,840

 

93%

 

$

298,849,391

               

 

 

 

Redevelopment Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Riverview Plaza

 

Gadsden

 

AL

 

2006

 

10/12/95

 

150,700

 

68%

 

$

601,975

 

Hobby Lobby

 

 

2

 

Bakersfield Plaza

 

Bakersfield

 

CA

 

2006

 

06/20/97

 

213,164

 

97%

 

2,049,179

 

Circuit City, Lassen Natural Foods, Longs Drugs

 

Mervyn’s

3

 

Brooksville Square

 

Brooksville

 

FL

 

2006

 

03/28/94

 

96,361

 

100%

 

893,140

 

Publix

 

 

4

 

The Mall at 163rd Street

 

Miami

 

FL

 

2006

 

12/31/98

 

328,806

 

81%

 

2,647,924

 

Marshalls, Ross

 

Home Depot, Wal-Mart Supercenter

5

 

Pointe*Orlando (6)

 

Orlando

 

FL

 

2006

 

11/30/99

 

414,125

 

67%

 

5,852,106

 

Capital Grill, Muvico

 

 

6

 

Merchants Crossing

 

Newnan

 

GA

 

2006

 

12/12/02

 

174,059

 

57%

 

740,968

 

Hastings, Kroger

 

 

7

 

Victory Square

 

Savannah

 

GA

 

2006

 

07/02/92

 

119,014

 

67%

 

950,357

 

 

 

8

 

Southfield Plaza

 

Bridgeview

 

IL

 

2006

 

12/03/96

 

198,331

 

99%

 

1,840,534

 

Dominick’s, Hobby Lobby

 

Home Depot

9

 

Wabash Crossing

 

Wabash

 

IN

 

2006

 

12/16/93

 

172,492

 

41%

 

417,203

 

Tractor Supply

 

 

10

 

Lexington Road Plaza

 

Versailles

 

KY

 

2006

 

04/28/94

 

184,724

 

97%

 

1,209,941

 

Kmart, Kroger

 

 

11

 

Points West

 

Brockton

 

MA

 

2006

 

12/12/02

 

138,657

 

78%

 

924,495

 

Ocean State Job Lot

 

 

12

 

Liberty Plaza

 

Randallstown

 

MD

 

2006

 

05/12/95

 

96,459

 

59%

 

472,503

 

Marshalls

 

 

13

 

Rising Sun Towne Centre

 

Rising Sun

 

MD

 

2006

 

06/04/99

 

66,702

 

100%

 

642,417

 

Family Dollar, Martin’s

 

 

14

 

Fremont

 

Fremont

 

MI

 

2006

 

01/03/03

 

40,800

 

57%

 

139,972

 

Glik’s, Peebles

 

 

15

 

Kietzke Center

 

Reno

 

NV

 

2006

 

06/20/97

 

167,296

 

53%

 

815,068

 

Ric’s Furniture

 

Ashley Furniture, Sportsman Warehouse

16

 

Pyramid Mall

 

Geneva

 

NY

 

2006

 

08/03/93

 

194,757

 

87%

 

1,000,099

 

Big Lots, Tops Market

 

 

17

 

Sunshine Square

 

Medford

 

NY

 

2006

 

12/12/02

 

222,422

 

76%

 

1,827,085

 

Stop & Shop

 

 

18

 

Rockland Plaza

 

Nanuet

 

NY

 

2006

 

01/01/83

 

250,059

 

97%

 

5,248,420

 

Marshalls

 

 

19

 

Price Chopper Plaza

 

Rome

 

NY

 

2006

 

08/03/93

 

78,400

 

0%

 

 

 

 

20

 

South Towne Centre

 

Dayton

 

OH

 

2006

 

03/27/92

 

311,353

 

75%

 

2,344,885

 

Burlington Coat Factory, Health Foods Unlimited, Jo-Ann Fabrics, Value City Furniture

 

 

21

 

Midway Crossing

 

Elyria

 

OH

 

2006

 

12/11/95

 

175,385

 

74%

 

1,005,350

 

Dunham’s, Jo-Ann Fabrics, T.J. Maxx

 

Toys R Us

22

 

Surrey Square Mall

 

Norwood

 

OH

 

2006

 

08/26/05

 

190,323

 

59%

 

961,861

 

Kroger

 

 

23

 

Market Place

 

Piqua

 

OH

 

2006

 

11/20/91

 

176,964

 

61%

 

409,856

 

Kroger

 

 

24

 

Dillsburg Shopping Center

 

Dillsburg

 

PA

 

2006

 

10/16/96

 

146,193

 

74%

 

1,511,078

 

Giant Food

 

 

25

 

Hillcrest Shopping Center

 

Spartanburg

 

SC

 

2006

 

02/16/05

 

343,048

 

88%

 

2,930,156

 

Marshalls, Publix, Ross Dress for Less, Stein Mart

 

 

26

 

West Towne Square

 

Elizabethton

 

TN

 

2006

 

06/09/98

 

78,327

 

62%

 

258,472

 

Dollar Tree

 

 

27

 

Chapman-Ford Crossing

 

Knoxville

 

TN

 

2006

 

12/30/92

 

185,604

 

70%

 

567,270

 

First Tennessee Bank, Goody’s

 

 

28

 

Culpepper Plaza

 

College Station

 

TX

 

2006

 

03/01/02

 

209,760

 

53%

 

1,160,129

 

 

 

29

 

Antoine Square

 

Houston

 

TX

 

2006

 

03/01/02

 

54,512

 

7%

 

60,444

 

 

 

30

 

Broadway

 

Houston

 

TX

 

2006

 

03/01/02

 

74,942

 

87%

 

318,571

 

Dollar General, The Worksource

 

 

31

 

Huntington Village

 

Houston

 

TX

 

2006

 

03/01/02

 

111,887

 

87%

 

657,083

 

Family Dollar, Twice Blessed

 

 

 

 

 

 

REDEVELOPMENT PROPERTIES

 

5,365,626

 

74%

 

$

40,458,540

 

 

 

 

New Development Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Apopka Commons

 

Apopka

 

FL

 

2006

 

09/07/05

 

 

 

 

 

Home Depot

2

 

Nine Mile Square

 

Pensacola

 

FL

 

2006

 

09/07/05

 

 

 

 

 

Home Depot

 

38




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Property Portfolio

 

 

Property Name

 

City

 

State

 

Year
Built
(1)

 

Date
Acquired

 

GLA (2)

 

Percent
Leased
(3)

 

ABR

 

Anchor Tenant (4)

 

Anchor Tenant
Not Owned (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Denham Springs Plaza

 

Denham Springs

 

LA

 

2006

 

09/07/05

 

 

 

 

 

Home Depot

4

 

the Shoppes at Cinnaminson

 

Cinnaminson

 

NJ

 

2006

 

09/29/06

 

 

 

 

 

 

5

 

Brandt Pike Place

 

Dayton

 

OH

 

2006

 

09/30/05

 

 

 

 

 

Kroger

6

 

Northgate Plaza

 

Westerville

 

OH

 

2006

 

09/07/05

 

 

 

 

 

Home Depot, Kroger

 

 

 

 

NEW DEVELOPMENT PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

COMPANY PORTFOLIO

 

42,111,466

 

90%

 

$339,307,931

 

 

 

 

JOINT VENTURE PORTFOLIOS (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arapahoe Crossings, L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Arapahoe Crossings

 

Aurora

 

CO

 

2003

 

09/30/03

 

466,363

 

99%

 

$6,319,639

 

Borders, Colorado Theaters, King Soopers, Kohl's, Linens 'n Things, Marshalls, Old Navy, Ross Dress for Less

 

 

 

 

BPR Shopping Center, L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

The Centre at Preston Ridge

 

Frisco

 

TX

 

2003

 

09/28/98

 

734,257

 

98%

 

12,337,788

 

Best Buy, DSW Shoe Warehouse, Linens 'n Things, Marshalls, Old Navy, Ross Dress for Less, Stein Mart, T.J. Maxx

 

SuperTarget

 

 

CA New Plan Acquisition Fund, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Augusta West

 

Augusta

 

GA

 

2006

 

02/09/06

 

187,823

 

94%

 

804,858

 

Burlington Coat Factory, Dollar Tree, Regal Cinemas

 

 

4

 

Banks Station

 

Fayetteville

 

GA

 

2006

 

02/09/06

 

176,451

 

92%

 

1,373,552

 

Cinemark USA, Food Depot, Staples

 

 

5

 

The Pines

 

Pineville

 

LA

 

1991

 

03/01/02

 

179,039

 

100%

 

872,291

 

Kmart, Super 1 Foods

 

 

6

 

Great Eastern Shopping Plaza

 

Northwood

 

OH

 

1956

 

12/21/05

 

338,826

 

80%

 

1,120,845

 

Aldi, The Pharm, Value City Department Store, Value City Furniture

 

 

7

 

Shelby Square

 

Memphis

 

TN

 

1989

 

02/09/06

 

155,969

 

72%

 

730,769

 

Fred's, Wal-Mart Neighborhood Market

 

 

8

 

Parmer Crossing

 

Austin

 

TX

 

2004

 

06/13/06

 

169,517

 

92%

 

1,296,364

 

Big Lots, Room Store

 

Fry's Electronics

9

 

Northshore West

 

Houston

 

TX

 

1997

 

03/01/02

 

144,982

 

94%

 

1,157,391

 

Conn Appliances, PETCO, Sellers Brothers

 

 

 

 

CA New Plan Venture Direct Investment Fund, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

Shoppes of Victoria Square

 

Port St. Lucie

 

FL

 

1990

 

10/10/03

 

95,243

 

100%

 

1,055,872

 

Winn-Dixie

 

 

11

 

Sarasota Village

 

Sarasota

 

FL

 

1998

 

03/01/02

 

168,600

 

100%

 

1,264,810

 

Big Lots, Home Goods, Gold's Gym, Publix

 

 

12

 

Atlantic Plaza

 

Satellite Beach

 

FL

 

2001

 

03/01/02

 

133,070

 

83%

 

855,161

 

Beall's, Publix

 

 

13

 

Harwood Central Village

 

Bedford

 

TX

 

1986

 

03/01/02

 

119,742

 

89%

 

950,191

 

Kroger

 

 

14

 

Spring Valley Crossing

 

Dallas

 

TX

 

2002

 

03/01/02

 

101,687

 

87%

 

733,867

 

 

 

15

 

Odessa-Winwood Town Center

 

Odessa

 

TX

 

2002

 

03/01/02

 

343,603

 

100%

 

2,215,929

 

Hastings, H.E.B., Office Depot, Ross Dress for Less, Target

 

 

16

 

Windvale

 

The Woodlands

 

TX

 

2002

 

03/01/02

 

101,088

 

100%

 

1,132,379

 

Randalls

 

 

 

 

CA New Plan Venture Fund, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17

 

Villa Monaco

 

Denver

 

CO

 

1978

 

02/19/04

 

122,213

 

83%

 

989,050

 

King Soopers

 

 

18

 

Ventura Downs

 

Kissimmee

 

FL

 

2005

 

03/01/02

 

98,191

 

100%

 

1,052,151

 

Walgreens, Publix Sabor

 

 

19

 

Stone Mountain Festival

 

Stone Mountain

 

GA

 

2006

 

07/02/04

 

347,217

 

91%

 

1,721,543

 

Wal-Mart Supercenter

 

 

20

 

Marrero Shopping Center

 

Marrero

 

LA

 

2004

 

04/12/04

 

69,259

 

98%

 

626,669

 

Winn-Dixie

 

 

21

 

Ridglea Plaza

 

Ft. Worth

 

TX

 

1990

 

12/31/02

 

171,787

 

90%

 

1,560,130

 

Stein Mart, Tom Thumb

 

 

 

 

Galileo America LLC (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

 

Springdale

 

Mobile

 

AL

 

2004

 

05/04/06

 

612,616

 

93%

 

3,799,368

 

Best Buy, Burlington Coat Factory, Goody's, Linens 'n Things, McRae's

 

SAM'S CLUB

23

 

County Park Plaza

 

Scottsboro

 

AL

 

1999

 

08/10/05

 

60,750

 

100%

 

308,572

 

Southern Family Markets, Sportsmed

 

 

24

 

Glendale Galleria

 

Glendale

 

AZ

 

1991

 

08/01/97

 

119,462

 

92%

 

1,204,262

 

Fine Living Furniture, Food City

 

Bally's Fitness

25

 

Southern Village Mesa

 

Mesa

 

AZ

 

1987

 

08/01/97

 

84,054

 

95%

 

728,303

 

Food City

 

 

26

 

Paradise Plaza

 

Paradise

 

CA

 

1997

 

06/20/97

 

198,323

 

100%

 

811,320

 

Albertsons, Kmart, Rite Aid

 

 

27

 

San Dimas Plaza

 

San Dimas

 

CA

 

1986

 

10/07/97

 

119,161

 

98%

 

2,213,335

 

T.J. Maxx

 

Ralphs, Rite Aid

28

 

Vail Ranch Center

 

Temecula

 

CA

 

2003

 

02/25/03

 

203,904

 

100%

 

2,797,168

 

Stater Bros., Stein Mart

 

 

29

 

Aurora Plaza

 

Aurora

 

CO

 

1996

 

12/12/02

 

176,191

 

100%

 

1,013,033

 

King Soopers, Cinema Latino

 

 

30

 

Westminster City Center

 

Westminster

 

CO

 

2005

 

12/16/97

 

342,941

 

100%

 

4,763,239

 

Babies R Us, Barnes & Noble, Circuit City, CompUSA, Gordmans

 

 

31

 

Enfield Commons

 

Enfield

 

CT

 

1990

 

08/10/05

 

252,096

 

100%

 

2,968,471

 

Barnes & Noble, Bob's Stores, Linens 'n Things, Marshalls, Office Depot

 

 

32

 

Stop & Shop Plaza

 

Enfield

 

CT

 

1988

 

12/19/05

 

111,265

 

98%

 

1,454,255

 

Stop & Shop

 

 

33

 

Freshwater - Stateline Plaza

 

Enfield

 

CT

 

2004

 

08/10/05

 

295,528

 

96%

 

2,518,404

 

Costco, Dick's Sporting Goods, Circuit City

 

Home Depot

34

 

Charter Oak Marketplace

 

Hartford

 

CT

 

2004

 

08/10/05

 

259,057

 

100%

 

1,657,256

 

Marshalls, Wal-Mart

 

 

35

 

Chamberlain Plaza

 

Meriden

 

CT

 

2004

 

08/10/05

 

53,464

 

100%

 

1,021,122

 

Circuit City

 

 

36

 

Turnpike Plaza

 

Newington

 

CT

 

2004

 

08/10/05

 

151,498

 

100%

 

2,221,101

 

Dick's Sporting Goods, Price Chopper

 

 

37

 

North Haven Crossing

 

North Haven

 

CT

 

1993

 

08/10/05

 

104,612

 

82%

 

1,439,093

 

Barnes & Noble, Bernie's, Staples, Petco

 

 

38

 

Queen Plaza

 

Southington

 

CT

 

2004

 

08/10/05

 

171,989

 

100%

 

1,835,587

 

Bed Bath & Beyond, Bob's Furniture, T.J. Maxx

 

 

39

 

Waterbury Plaza

 

Waterbury

 

CT

 

2000

 

08/10/05

 

197,206

 

100%

 

2,104,591

 

Pretty Woman, Super Stop & Shop

 

 

40

 

Waterford Commons

 

Waterford

 

CT

 

2004

 

08/10/05

 

237,082

 

97%

 

3,996,801

 

Babies R Us, Dick’s Sporting Goods, Linens 'n Things

 

Best Buy, Raymour & Flanigan

 

39




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Property Portfolio

 

 

Property Name

 

City

 

State

 

Year
Built
(1)

 

Date
Acquired

 

GLA (2)

 

Percent
Leased
(3)

 

ABR

 

Anchor Tenant (4)

 

Anchor Tenant
Not Owned (4)

41

 

Goff Brook Shops

 

Wethersfield

 

CT

 

1988

 

08/10/05

 

71,493

 

89%

 

833,737

 

Office Depot, Old Country Buffet

 

 

42

 

Coastal Way

 

Brooksville

 

FL

 

2004

 

08/10/05

 

218,621

 

100%

 

1,444,132

 

Belk's, Sears

 

 

43

 

Morse Shores

 

Ft. Myers

 

FL

 

2001

 

03/01/02

 

169,545

 

96%

 

1,110,969

 

Bealls Outlet, Big Lots, Publix

 

 

44

 

Normandy Square

 

Jacksonville

 

FL

 

1996

 

12/12/02

 

87,240

 

99%

 

639,392

 

CVS, Family Dollar, Winn-Dixie

 

 

45

 

Marketplace at Wycliffe

 

Lake Worth

 

FL

 

2002

 

06/01/05

 

133,520

 

100%

 

2,253,436

 

Walgreens, Winn-Dixie

 

 

46

 

Fashion Square

 

Orange Park

 

FL

 

1996

 

05/04/06

 

36,029

 

100%

 

825,513

 

Carrabba's Italian Grill, Miller's Orange Park Ale House, Ruby Tuesday, Takeya Japanese Steakhouse

 

American Flooring

47

 

Panama City Square

 

Panama City

 

FL

 

1992

 

06/25/03

 

289,119

 

99%

 

1,878,824

 

Goody's, Michaels, The Sports Authority, T.J. Maxx, Wal-Mart

 

 

48

 

Collins Park Commons

 

Plant City

 

FL

 

1989

 

08/10/05

 

37,458

 

100%

 

205,062

 

Tractor Supply Company

 

 

49

 

Riverwood

 

Port Orange

 

FL

 

1996

 

09/05/97

 

93,506

 

95%

 

510,886

 

Walgreens, Winn-Dixie

 

 

50

 

Cobblestone Village

 

Royal Palm Beach

 

FL

 

2005

 

05/04/06

 

33,207

 

100%

 

846,048

 

Crispers

 

SuperTarget

51

 

Cobblestone Village

 

St. Augustine

 

FL

 

2003

 

08/10/05

 

261,081

 

100%

 

3,243,682

 

Bealls, Publix, Ross Dress for Less

 

 

52

 

Hampton Plaza

 

Tampa

 

FL

 

1990

 

08/10/05

 

44,420

 

100%

 

403,192

 

Big Lots, Dollar General

 

 

53

 

Albany Plaza

 

Albany

 

GA

 

1995

 

05/12/94

 

114,169

 

99%

 

627,999

 

Big Lots, Harveys

 

 

54

 

Perlis Plaza

 

Americus

 

GA

 

1972

 

07/11/90

 

165,315

 

98%

 

979,283

 

Belk's, Harveys

 

 

55

 

Buena Vista Village

 

Columbus

 

GA

 

1997

 

08/10/05

 

17,500

 

93%

 

181,360

 

 

Wal-Mart, Winn-Dixie

56

 

Cordele Square

 

Cordele

 

GA

 

2002

 

07/11/90

 

126,427

 

89%

 

545,528

 

Belk's, Goody's, Harvey Foods

 

 

57

 

Northside Plaza

 

Dalton

 

GA

 

2001

 

10/11/95

 

73,931

 

96%

 

559,049

 

BI-LO, Family Dollar

 

 

58

 

Cosby Station

 

Douglasville

 

GA

 

1994

 

08/10/05

 

77,811

 

100%

 

790,572

 

Publix

 

 

59

 

Perry Marketplace

 

Perry

 

GA

 

2004

 

12/30/92

 

179,973

 

96%

 

995,015

 

Ace Hardware, Bealls Outlet, Fred's, Kroger

 

 

60

 

Wisteria Village

 

Snellville

 

GA

 

2004

 

10/11/95

 

176,652

 

99%

 

1,090,174

 

Hobby Lobby, Kmart

 

 

61

 

Bulloch Plaza

 

Statesboro

 

GA

 

1970

 

08/10/05

 

39,264

 

100%

 

221,942

 

Harveys

 

 

62

 

Statesboro Square

 

Statesboro

 

GA

 

1986

 

08/10/05

 

41,000

 

100%

 

232,777

 

Aaron Rents, Big Lots

 

 

63

 

Haymarket Square

 

Des Moines

 

IA

 

2002

 

5/12/95

 

269,465

 

95%

 

1,722,587

 

Big Lots, Dahl's Foods, Northern Tool, Nova Cinema, Office Depot

 

 

64

 

Marketplace at Matteson

 

Matteson

 

IL

 

2000

 

02/02/06

 

309,864

 

93%

 

1,958,320

 

Advance Auto, A.J. Wright, Burlington Coat Factory, Cub Foods

 

 

65

 

Marwood Plaza

 

Indianapolis

 

IN

 

1992

 

12/12/02

 

107,080

 

86%

 

633,190

 

Fashion Bug Plus, Kroger

 

 

66

 

Westlane Shopping Center

 

Indianapolis

 

IN

 

1982

 

12/12/02

 

71,490

 

87%

 

351,197

 

Family Dollar, Lo Bill Foods

 

 

67

 

Garden City Plaza

 

Garden City

 

KS

 

2004

 

08/10/05

 

102,648

 

96%

 

916,241

 

JC Penney

 

Sears

68

 

Green River Plaza

 

Campbellsville

 

KY

 

1989

 

03/08/96

 

203,239

 

99%

 

1,087,098

 

Goody's, JC Penney, Kroger

 

 

69

 

Kmart Plaza

 

Elizabethtown

 

KY

 

1992

 

02/04/93

 

130,466

 

100%

 

829,722

 

Kmart, Staples

 

 

70

 

London Marketplace

 

London

 

KY

 

1994

 

03/17/94

 

169,032

 

100%

 

968,773

 

Goody's, Kmart, Kroger

 

 

71

 

Springhurst Towne Center

 

Louisville

 

KY

 

1997

 

08/10/05

 

422,035

 

99%

 

4,983,154

 

Cinemark, Dick’s Sporting Goods, Fashion Shops, Kohl’s, Liquor Barn, T.J. Maxx

 

Meijer, Target

72

 

Chestnut Hills

 

Murray

 

KY

 

1982

 

08/10/05

 

68,364

 

95%

 

368,444

 

JC Penney

 

 

73

 

Karam Shopping Center

 

Lafayette

 

LA

 

1998

 

12/12/02

 

100,238

 

100%

 

349,773

 

Conn's Appliance, Super 1 Foods

 

 

74

 

Chicopee Marketplace

 

Chicopee

 

MA

 

2005

 

05/04/06

 

116,220

 

100%

 

1,666,194

 

Marshalls, Staples

 

Home Depot, Wal-Mart

75

 

Easton Village

 

Easton

 

MA

 

2003

 

08/10/05

 

101,099

 

94%

 

1,836,136

 

CVS, Roche Bros.

 

 

76

 

Lunenberg Crossing

 

Lunenburg

 

MA

 

1994

 

08/10/05

 

25,515

 

92%

 

299,275

 

Fashion Bug

 

Hannaford Bros., Wal-Mart

77

 

Brunswick Plaza

 

Brunswick

 

ME

 

2005

 

08/10/05

 

169,793

 

100%

 

864,000

 

Lowe's

 

Wal-Mart Supercenter

78

 

BJ's Plaza

 

Portland

 

ME

 

1991

 

08/10/05

 

104,233

 

100%

 

750,477

 

BJ’s Wholesale Club

 

 

79

 

Delta Center

 

Lansing

 

MI

 

2005

 

12/12/95

 

186,246

 

89%

 

1,803,900

 

Bed Bath & Beyond, Gift & Bible Center, Hobby Lobby

 

 

80

 

Fashion Corner

 

Saginaw

 

MI

 

2004

 

12/12/95

 

179,678

 

89%

 

1,481,671

 

Bed Bath & Beyond, Best Buy, Dunham's

 

 

81

 

Roundtree Place

 

Ypsilanti

 

MI

 

1992

 

07/01/98

 

195,413

 

99%

 

1,268,902

 

Sheena Value Land, Wal-Mart

 

 

82

 

Washtenaw Fountain Plaza

 

Ypsilanti

 

MI

 

2005

 

10/05/92

 

135,942

 

89%

 

745,843

 

A.J. Wright, Dollar Tree, Dunhams, Save-a-Lot

 

 

83

 

Jacksonian Plaza

 

Jackson

 

MS

 

1990

 

03/01/02

 

87,721

 

100%

 

379,819

 

Books-A-Million, Georgia Carpet Outlet, Office Depot

 

Kroger

84

 

Northwoods Plaza

 

Albemarle

 

NC

 

1983

 

08/10/05

 

32,705

 

100%

 

226,887

 

Food Lion

 

 

85

 

Devonshire Place

 

Cary

 

NC

 

1996

 

08/10/05

 

104,441

 

100%

 

1,301,193

 

Borders, Golf Galaxy, Lowes Foods, McFayden Music

 

 

86

 

Henderson Square

 

Henderson

 

NC

 

1995

 

08/10/05

 

165,929

 

100%

 

1,165,351

 

Belk's, Goody’s, JC Penney

 

Wal-Mart Supercenter

87

 

Longview Crossing

 

Hickory

 

NC

 

1988

 

08/10/05

 

40,598

 

100%

 

218,870

 

Food Lion

 

 

88

 

Springs Crossing

 

Hickory

 

NC

 

1996

 

08/10/05

 

43,071

 

100%

 

317,940

 

Family Dollar, Food Lion

 

 

89

 

Valley Crossing

 

Hickory

 

NC

 

1988

 

08/10/05

 

186,088

 

97%

 

1,545,817

 

Circuit City, Goody’s, Office Depot, T.J. Maxx

 

 

90

 

Parkway Plaza

 

Winston-Salem

 

NC

 

2005

 

12/12/02

 

286,405

 

89%

 

2,322,558

 

Citi Trends, Lowes Foods, Office Depot

 

 

91

 

Stratford Commons

 

Winston-Salem

 

NC

 

1995

 

12/30/96

 

72,308

 

95%

 

924,306

 

Golf Galaxy, Mattress Firm, Natural Health Superstore, Office Max

 

 

92

 

Willow Springs Plaza

 

Nashua

 

NH

 

1990

 

08/10/05

 

130,748

 

100%

 

1,900,321

 

JC Penney Home Store, Jordan's Warehouse, PETCO

 

Home Depot

93

 

Seacoast Shopping Center

 

Seabrook

 

NH

 

1991

 

08/10/05

 

91,690

 

100%

 

1,148,332

 

Jo-Ann Fabrics, Shaw’s

 

Wal-Mart

94

 

Dover Park Plaza

 

Yardville

 

NJ

 

2005

 

01/28/00

 

56,808

 

100%

 

730,712

 

CVS

 

 

95

 

Ladera

 

Albuquerque

 

NM

 

1982

 

03/01/02

 

126,012

 

82%

 

933,418

 

Brook's Supermarket, Dollar Tree

 

 

96

 

University Mall

 

Canton

 

NY

 

1967

 

01/01/76

 

81,027

 

100%

 

369,958

 

Rexford's Hardware, Wisebuys

 

 

97

 

Genesee Valley Shopping Center

 

Geneseo

 

NY

 

1993

 

07/01/98

 

204,609

 

100%

 

1,340,898

 

Wegmans

 

 

98

 

McKinley Plaza

 

Hamburg

 

NY

 

1991

 

06/14/92

 

93,144

 

100%

 

1,065,272

 

A.C. Moore, T.J. Maxx

 

 

99

 

Hornell Plaza

 

Hornell

 

NY

 

2005

 

07/31/98

 

253,813

 

95%

 

1,809,318

 

Wal-Mart, Wegmans

 

 

100

 

Greenport Towne Center

 

Hudson

 

NY

 

1993

 

08/10/05

 

75,525

 

100%

 

767,250

 

Fashion Bug, Price Chopper

 

Wal-Mart

101

 

Shops at Seneca Mall

 

Liverpool

 

NY

 

2005

 

08/03/93

 

231,024

 

97%

 

1,110,090

 

Big Lots, Kmart

 

 

 

40




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Property Portfolio

 

 

Property Name

 

City

 

State

 

Year
Built
(1)

 

Date
Acquired

 

GLA (2)

 

Percent
Leased
(3)

 

ABR

 

Anchor Tenant (4)

 

Anchor Tenant
Not Owned (4)

102

 

Cortlandt Towne Center

 

Mohegan Lake

 

NY

 

1997

 

08/10/05

 

642,354

 

99%

 

9,138,624

 

A&P, Barnes & Noble, Best Buy, Levitz, Linens 'n Things, Marshalls, PetSmart, United Artists, Wal-Mart

 

Home Depot

103

 

Hannaford Plaza

 

Saratoga Springs

 

NY

 

2004

 

08/10/05

 

178,391

 

100%

 

1,969,005

 

Bare Bones, Hannaford Bros., Tractor Supply Company

 

 

104

 

Galleria Commons

 

Henderson

 

NV

 

2005

 

06/09/98

 

275,013

 

100%

 

2,696,826

 

Babies R Us, Burlington Coat Factory, Stein Mart, T.J. Maxx

 

 

105

 

Southland Shopping Center

 

Middleburg Heights

 

OH

 

2002

 

11/10/05

 

708,753

 

96%

 

5,767,056

 

BJ's Wholesale Club, Burlington Coat Factory, Giant Eagle, Marc's, Steve & Barry's

 

 

106

 

Southland South

 

Middleburg Heights

 

OH

 

1970

 

11/10/05

 

56,170

 

90%

 

395,761

 

Laser Adventure

 

 

107

 

Napoleon Center

 

Napoleon

 

OH

 

1991

 

12/12/02

 

60,795

 

100%

 

468,400

 

Chief Supermarket, Rite Aid

 

 

108

 

Tops Plaza

 

North Olmstead

 

OH

 

2002

 

11/10/05

 

70,003

 

100%

 

1,045,354

 

Tops Market

 

 

109

 

Tops Plaza

 

North Ridgeville

 

OH

 

2002

 

11/10/05

 

60,830

 

100%

 

856,259

 

Tops Market

 

 

110

 

Brice Park

 

Reynoldsburg

 

OH

 

1989

 

03/04/98

 

158,565

 

97%

 

1,783,092

 

Michaels, Old Navy, Sun City Furniture

 

 

111

 

Streetsboro Crossing

 

Streetsboro

 

OH

 

2002

 

11/10/05

 

77,900

 

100%

 

1,017,650

 

Tops Market

 

Lowes, Target

112

 

Bristol Plaza

 

Bristol

 

PA

 

1989

 

12/12/02

 

145,356

 

98%

 

1,490,836

 

Big Lots, Pathmark

 

 

113

 

Market Street Square

 

Elizabethtown

 

PA

 

1993

 

10/06/97

 

169,481

 

100%

 

1,439,316

 

Kmart, Weis Markets

 

 

114

 

Johnstown Galleria Outparcel

 

Johnstown

 

PA

 

1993

 

07/31/97

 

61,968

 

100%

 

409,131

 

Chuck E. Cheese, Dunham's, Staples

 

 

115

 

Shops at Prospect

 

West Hempfield

 

PA

 

1994

 

07/31/95

 

63,392

 

94%

 

613,162

 

Hallmark, Redner's Warehouse Market

 

Kmart

116

 

Wilkes-Barre Township Marketplace

 

Wilkes-Barre

 

PA

 

2004

 

05/04/06

 

307,610

 

100%

 

1,929,546

 

Wal-Mart Supercenter

 

 

117

 

Anderson Plaza

 

Greenwood

 

SC

 

1983

 

08/10/05

 

46,258

 

66%

 

233,468

 

Food Lion

 

 

118

 

Northridge Plaza

 

Hilton Head

 

SC

 

1988

 

08/10/05

 

79,570

 

96%

 

654,077

 

Dollar General, Home Goods

 

 

119

 

Island Plaza

 

James Island

 

SC

 

2004

 

10/06/97

 

171,224

 

100%

 

1,093,261

 

Dollar Tree, Fred's, Food Lion, Gold's Gym

 

 

120

 

Beach Crossing

 

Myrtle Beach

 

SC

 

1984

 

08/10/05

 

45,790

 

100%

 

303,632

 

Advance Auto, Dollar General, Duron Paints, Imaginations

 

 

121

 

Remount Village

 

North Charleston

 

SC

 

1996

 

11/13/96

 

60,238

 

98%

 

551,116

 

BI-LO, Family Dollar

 

 

122

 

58 Crossing

 

Chattanooga

 

TN

 

1988

 

08/10/05

 

49,984

 

95%

 

352,890

 

Food Lion, Goodwill

 

 

123

 

East Ridge Crossing

 

Chattanooga

 

TN

 

1999

 

08/10/05

 

58,950

 

95%

 

585,805

 

Food Lion

 

 

124

 

Stone East Plaza

 

Kingsport

 

TN

 

1983

 

08/10/05

 

46,259

 

93%

 

281,289

 

Auto Zone, Cal Spas and Pools, Dollar General

 

 

125

 

Kingston Overlook

 

Knoxville

 

TN

 

1996

 

08/10/05

 

119,360

 

100%

 

892,748

 

American Signature Home, Babies R Us, Michaels

 

 

126

 

Suburban Plaza

 

Knoxville

 

TN

 

1997

 

08/10/05

 

127,239

 

97%

 

1,378,684

 

Barnes & Noble, Toys R Us

 

 

127

 

Lion's Head Village

 

Nashville

 

TN

 

2000

 

08/10/05

 

99,165

 

100%

 

1,228,522

 

Office Max, Stein Mart

 

 

128

 

Briarcliffe Square

 

Oak Ridge

 

TN

 

1988

 

08/10/05

 

41,778

 

100%

 

279,917

 

Food Lion

 

 

129

 

Merchant's Central

 

Winchester

 

TN

 

1997

 

12/09/97

 

208,123

 

95%

 

1,135,698

 

Wal-Mart Supercenter

 

 

130

 

Plantation Plaza

 

Clute

 

TX

 

1997

 

03/01/02

 

100,277

 

100%

 

826,451

 

Kroger, Walgreens

 

 

131

 

Marketplace at Flower Mound

 

Flower Mound

 

TX

 

1998

 

08/10/05

 

113,549

 

75%

 

1,196,915

 

Sprouts Farmer Market

 

 

132

 

Beltway South

 

Houston

 

TX

 

1998

 

03/01/02

 

107,174

 

97%

 

871,836

 

Kroger

 

 

133

 

Inwood Forest

 

Houston

 

TX

 

1997

 

03/01/02

 

77,553

 

90%

 

646,041

 

Cox's Foodarama

 

 

134

 

Jones Plaza

 

Houston

 

TX

 

2000

 

03/01/02

 

111,355

 

94%

 

1,133,368

 

24 Hour Fitness, Hancock Fabrics

 

 

135

 

Jones Square

 

Houston

 

TX

 

1999

 

03/01/02

 

169,003

 

100%

 

1,177,208

 

Big Lots, Hobby Lobby

 

 

136

 

Mount Houston Square

 

Houston

 

TX

 

1996

 

03/01/02

 

173,080

 

96%

 

1,186,831

 

Fallas Paredes, La Canasta Furnishings

 

 

137

 

Orange Grove

 

Houston

 

TX

 

2005

 

03/01/02

 

189,201

 

97%

 

1,667,493

 

24 Hour Fitness, Floor Décor, La Canasta Furnishings

 

 

138

 

The Crossing at Fry Road

 

Katy

 

TX

 

2005

 

03/01/02

 

234,044

 

100%

 

2,044,394

 

Hobby Lobby, Kroger, Palais Royal, Stein Mart

 

 

139

 

Northshore Plaza

 

Portland

 

TX

 

2000

 

12/12/02

 

152,144

 

97%

 

863,469

 

Bealls (Stage), H.E.B.

 

Kmart

140

 

Keegan's Meadow

 

Stafford

 

TX

 

1999

 

03/01/02

 

125,298

 

98%

 

1,086,512

 

Palais Royal, Randalls

 

 

141

 

Tomball Parkway Plaza

 

Tomball

 

TX

 

2005

 

03/01/02

 

133,629

 

98%

 

941,317

 

Big Lots, Palais Royal

 

Hobby Lobby

142

 

Tuckernuck Square

 

Richmond

 

VA

 

1994

 

12/12/02

 

86,010

 

95%

 

899,824

 

Babies R Us, Chuck E. Cheese

 

 

143

 

Hunting Hills

 

Roanoke

 

VA

 

1989

 

04/02/98

 

166,207

 

100%

 

1,021,827

 

Wal-Mart

 

 

144

 

Valley Commons

 

Salem

 

VA

 

1988

 

08/10/05

 

45,580

 

87%

 

320,429

 

Food Lion

 

 

145

 

Hilltop Plaza

 

Virginia Beach

 

VA

 

1998

 

12/12/02

 

149,702

 

99%

 

1,258,262

 

Office Depot, The North Carolina Company

 

 

146

 

Strawbridge

 

Virginia Beach

 

VA

 

1997

 

08/10/05

 

43,764

 

100%

 

579,873

 

Regal Cinemas

 

 

147

 

Packard Plaza

 

Cudahy

 

WI

 

1992

 

12/12/02

 

125,247

 

86%

 

576,747

 

Aldi, Dunham's, Jo Ann Fabrics, Merchandise Outlet

 

 

148

 

Northridge Plaza

 

Milwaukee

 

WI

 

1996

 

12/12/02

 

152,664

 

92%

 

980,235

 

 

 

149

 

Moundsville Plaza

 

Moundsville

 

WV

 

2004

 

12/27/88

 

180,346

 

87%

 

1,118,362

 

Big Lots, Kroger

 

 

150

 

Grand Central Plaza

 

Parkersburg

 

WV

 

1986

 

06/08/88

 

74,017

 

100%

 

675,261

 

Office Depot, T.J. Maxx

 

 

151

 

Kmart Plaza

 

Vienna

 

WV

 

1975

 

02/25/93

 

106,258

 

100%

 

603,657

 

Kmart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NP/I&G Institutional Retail Company, LLC (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

152

 

The Plaza at EastChase

 

Montgomery

 

AL

 

2003

 

11/10/05

 

112,285

 

93%

 

1,327,038

 

Cost Plus World Market, PetSmart, Pier 1 Imports, Ross Dress for Less

 

Kohl's, Target

153

 

The Shoppes at EastChase

 

Montgomery

 

AL

 

2002

 

11/10/05

 

251,517

 

96%

 

4,538,856

 

Abercrombie & Fitch, Ann Taylor, Banana Republic, Books-A-Million, Gap, Linens ‘n Things

 

Dillard's

154

 

New London Mall

 

New London

 

CT

 

2000

 

03/10/05

 

259,818

 

93%

 

2,785,007

 

Home Goods, Marshalls, PetSmart, ShopRite

 

 

155

 

Riverplace Shopping Center

 

Jacksonville

 

FL

 

1989

 

10/08/04

 

257,912

 

99%

 

2,798,432

 

Bealls, Sears, Stein Mart, T.J. Maxx

 

 

156

 

Conyers Crossroads

 

Conyers

 

GA

 

2000

 

03/22/04

 

458,895

 

97%

 

4,693,911

 

Belk's, Carmike Cinemas, Circuit City, Kohl's, Old Navy

 

 

157

 

Village Shoppes of Flowery Branch

 

Flowery Branch

 

GA

 

2002

 

07/22/04

 

92,985

 

97%

 

1,132,639

 

Publix

 

 

158

 

Village Shoppes of East Cherokee

 

Woodstock

 

GA

 

2003

 

05/20/04

 

128,667

 

82%

 

1,557,100

 

Publix

 

 

159

 

Rolling Meadows

 

Rolling Meadows

 

IL

 

1990

 

11/29/05

 

130,436

 

94%

 

1,592,156

 

Jewel-Osco

 

 

160

 

Meridian Towne Centre

 

Okemos

 

MI

 

2004

 

08/17/05

 

86,891

 

85%

 

943,139

 

David's Bridal, Marshalls, Pier 1 Imports

 

Kroger, Target

 

41




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure — Quarter Ended September 30, 2006

Property Portfolio

 

 

Property Name

 

City

 

State

 

Year
Built
(1)

 

Date
Acquired

 

GLA (2)

 

Percent
Leased
(3)

 

ABR

 

Anchor Tenant (4)

 

Anchor Tenant
Not Owned (4)

161

 

DSW Plaza at Lake Grove

 

Lake Grove

 

NY

 

1997

 

11/25/03

 

251,136

 

100%

 

4,015,969

 

Bally Total Fitness, DSW, Stop & Shop

 

 

162

 

Skytop Pavilion

 

Cincinnati

 

OH

 

1999

 

11/22/04

 

133,631

 

92%

 

1,587,858

 

biggs, Gold's Gym

 

 

163

 

Quail Springs Marketplace

 

Oklahoma City

 

OK

 

2003

 

05/18/05

 

294,613

 

100%

 

3,893,947

 

Office Depot, Old Navy, Ross Dress for Less, Ultimate Electronics

 

Lowe's

164

 

Westpark Shopping Center

 

Glen Allen

 

VA

 

2005

 

05/09/05

 

176,973

 

99%

 

2,294,699

 

Linens 'n Things, The Tile Shop, Ukrops Supermarket, Victory Lady

 

Bloom Brothers Furniture

 

 

 

 

 

 

 

 

 

 

 

 

25,837,513

 

96%

 

$

238,736,494

 

 

 

 

 

 

Miscellaneous Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BPR Land Partnership, L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Undeveloped land parcels (9)

 

Frisco

 

TX

 

 

09/28/98

 

LAND

 

 

 

 

 

 

 

 

BPR South, L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Undeveloped land parcels (10)

 

Frisco

 

TX

 

 

09/28/98

 

LAND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STABILIZED PROPERTIES

 

25,837,513

 

96%

 

$

238,736,494

 

 

 

 

Redevelopment Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CA New Plan Acquisition Fund, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Miracle Mile Shopping Plaza

 

Toledo

 

OH

 

2006

 

12/21/05

 

283,046

 

93%

 

$

1,277,431

 

Big Lots, Kroger, T.J. Maxx

 

 

 

 

CA New Plan Venture Fund, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Clinton Crossing

 

Clinton

 

MS

 

2006

 

10/31/03

 

87,698

 

31%

 

338,254

 

 

 

 

 

Galileo America LLC (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Conway Towne Center

 

Conway

 

AR

 

2006

 

12/12/02

 

180,519

 

75%

 

1,073,909

 

JC Penney

 

Office Depot

4

 

Green Acres

 

Saginaw

 

MI

 

2006

 

12/12/02

 

271,506

 

81%

 

1,280,231

 

A.J. Wright

 

 

 

 

NPK Redevelopment I, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

Stateline Square

 

Southaven

 

MS

 

2006

 

10/07/05

 

 

 

 

 

 

6

 

Germantown Square

 

Cordova

 

TN

 

2006

 

10/07/05

 

 

 

 

 

 

7

 

Riverdale Square

 

Memphis

 

TN

 

2006

 

10/07/05

 

 

 

 

 

 

 

 

Westgate Mall, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 

Westgate

 

Fairview Park

 

OH

 

2006

 

02/25/05

 

 

 

 

Kohl's

 

 

 

 

 

 

REDEVELOPMENT PROPERTIES

 

822,769

 

78%

 

$

3,969,825

 

 

 

 

New Development Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Galileo America LLC (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Coastal Landing

 

Brooksville

 

FL

 

2006

 

01/10/06

 

 

 

 

 

 

 

 

 

 

JOINT VENTURE PORTFOLIOS (8)

 

26,660,282

 

96%

 

$

242,706,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL PORTFOLIO (7)

 

68,771,748

 

92%

 

$

582,014,250

 

 

 

 


     (1)    Year of most recent redevelopment or year built if no redevelopment has occurred.

     (2)    Includes building square footage for ground leases.

     (3)    Includes all leases in effect on September 30, 2006, including those that are fully executed, but not yet open.

     (4)    Anchor tenants include 1) major discount stores, 2) major grocers, 3) tenants with square footage greater than 10,000 square feet if the shopping center GLA is less than 125,000 square feet and tenants with square footage greater than 25,000 square feet if the shopping center GLA is greater than 125,000 square feet and 4) tenants with square footage greater than 10 percent of the shopping center GLA, but not less than 5,000 square feet, whose lease term is greater than one year.    

     (5)    In accordance with the provisions of EITF 04-5, this property has been included as a consolidated entity in the Company's financial statements. 

     (6)    GLA for the property represents expected GLA when redevelopment is complete; ABR is based on leases executed.

     (7)    Includes 100 percent of properties owned by unconsolidated joint ventures.

     (8)    Includes impact of master lease agreements.

     (9)    Comprised of approximately 27.1 acres of undeveloped land.

   (10)    Comprised of approximately 8.4 acres of undeveloped land.

The above does not purport to disclose all items required under GAAP.

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information

 

42




 

New Plan Excel Realty Trust, Inc.

Supplemental Disclosure - Quarter Ended September 30, 2006

Managed Portfolios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor

 

 

 

 

 

 

 

Year

 

Date

 

 

 

Percent

 

 

 

Anchor

 

Tenant

 

Property Name

 

City

 

State

 

Built (1)

 

Acquired

 

GLA (2)

 

Leased (3)

 

ABR

 

Tenant (4)

 

Not Owned (4)

 

MANAGED PORTFOLIOS (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community and Neighborhood Shopping Centers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension Reserves Investment Management Board - Commonwealth of Massachusetts

 

 

 

 

 

 

 

 

 

 

 

1 Gwinnett Market Fair

 

Duluth

 

GA

 

1987

 

 

194,090

 

92%

 

$

2,074,512

 

Bed Bath & Beyond, Marshalls, T.J. Maxx

 

 

 

2 Mount Prospect Plaza

 

Mt. Prospect

 

IL

 

1987

 

 

299,300

 

92%

 

2,410,019

 

Marshalls, Walgreen's

 

Wal-Mart

 

3 Neptune Shopping Center

 

Neptune Township

 

NJ

 

2005

 

 

215,424

 

99%

 

2,555,497

 

Home Goods, Marshalls, ShopRite

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL MANAGED PORTFOLIOS (5)

 

708,814

 

94%

 

$

7,040,028

 

 

 

 

 


(1)                Year of most recent redevelopment or year built if no redevelopment has occurred.

(2)                Includes building square footage for ground leases.

(3)                Includes all leases in effect at September 30, 2006, including those that are fully executed, but not yet open.

(4)                Anchor tenants include 1) major discount stores, 2) major grocers, 3) tenants with square footage greater than 10,000 square feet if the shopping center GLA is less than 125,000 square feet and tenants with square footage greater than 25,000 square feet if the shopping center GLA is greater than 125,000 square feet and 4) tenants with square footage greater than 10 percent of the shopping center GLA, but not less than 5,000 square feet, whose lease term is greater than one year.

(5)                The Company does not have an ownership interest in these properties, but receives certain fees for management and leasing services provided.  This property data has otherwise been excluded from the information presented in this Supplemental Disclosure.

The above does not purport to disclose all items required under GAAP.

The Company's Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information.

 

43




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

Summary of Joint Venture Portfolios

 

 

 

 

Joint Venture Debt

 

Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in /

 

 

 

 

 

 

Average

 

Average

 

%

 

%

 

 

 

 

 

Advances to

 

 

 

 

Amount

 

Interest

 

Term

 

Fixed Rate

 

Variable Rate

 

Percent

 

 

 

Unconsolidated

Property Name

 

JV Partner

 

Outstanding (1)

 

Rate

 

Remaining

 

Debt

 

Debt

 

Ownership

 

Economic Structure

 

Ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED VENTURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arapahoe Crossings, L.P.

 

Foreign investor

 

$      47,995,180

 

5.34%

 

7.0 years

 

100%

 

 

30%

 

Increased participation after 10% return

 

$         6,814,985

BPR Land Partnership, L.P.

 

George
Allen / Milton Schaffer

 

 

 

 

 

 

50%

 

10% return

 

937,682

BPR Shopping Center, L.P.

 

Foreign investor / George Allen / Milton Schaffer

 

67,984,336

 

6.64%

 

5.2 years

 

100%

 

 

25%

 

Increased participation after 10% return

 

2,915,003

BPR South, L.P.

 

George Allen / Milton Schaffer

 

 

 

 

 

 

50%

 

10% return

 

821,132

CA New Plan Acquisition
Fund, LLC (2)

 

Major U.S. pension fund

 

67,863,896

 

7.36%

 

0.8 years

 

 

100%

 

10%

 

Increasing participation after 10% IRR

 

2,543,246

CA New Plan Venture Direct
Investment Fund, LLC (2)

 

Major U.S. pension fund

 

60,642,260

 

6.08%

 

5.4 years

 

70%

 

30%

 

10%

 

 

1,000,738

CA New Plan Venture Fund,
LLC (2)

 

Major U.S. pension fund

 

54,846,430

 

7.06%

 

2.0 years

 

17%

 

83%

 

10%

 

Increasing participation after 12% IRR

 

3,209,861

Galileo America LLC

 

Galileo Shopping America Trust

 

1,245,661,630

 

5.52%

 

5.7 years

 

91%

 

9%

 

5%

 

 

34,500,960

NP/I&G Institutional Retail
Company, LLC

 

JPMorgan Investment Management Inc.

 

281,558,767

 

4.94%

 

7.7 years

 

88%

 

12%

 

20%

 

Increased participation after 12% IRR

 

29,841,983

NP/I&G Institutional Retail
Company II, LLC

 

JPMorgan Investment Management Inc.

 

 

 

 

 

 

20%

 

Increased participation after 10% IRR

 

NPK Redevelopment I,
LLC (3)

 

Kmart Corporation (Sears Holding Corp.)

 

 

 

 

 

 

20%

 

Increasing participation after 10% return

 

1,901,481

Westgate Mall, LLC

 

Transwestern Investment Company / The Richard E. Jacobs Group

 

27,711,240

 

7.21%

 

0.1 years

 

 

100%

 

10%

 

Increasing participation after 13% IRR

 

1,319,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$       85,806,460

CONSOLIDATED
VENTURES (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NewSem Tyrone Gardens LLC

 

The Sembler Company

 

$         8,920,231

 

5.24%

 

2.4 years

 

100%

 

0%

 

90%

 

 

$                     —


(1)             Excludes unamortized premiums and discounts.

(2)             AEW serves as the advisor for the joint venture partner.

(3)             The Company has committed to contribute an additional $5.0 million to this joint venture.  Percent ownership represents the Company’s ownership interest in the joint venture subsequent to such contributions.

(4)             In accordance with the provisions of EITF 04-5, this property has been included as a consolidated entity in the Company’s financial statements.  Therefore, the Company’s equity investment balance has been eliminated and the debt associated with this property has been reported as a component of the Company’s consolidated debt amount.

The above does not purport to disclose all items required under GAAP.

The Company’s Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information.

44




New Plan Excel Realty Trust, Inc.
Supplemental Disclosure - Quarter Ended September 30, 2006

 

Summary of Unconsolidated Joint Venture Financials
(Unaudited, dollars in thousands, except footnotes)

 

 

As of 9/30/06

 

 

 

 

 

Company

 

 

 

As Reported

 

Pro Rata Share

 

BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

Real estate assets

 

$

2,933,476

 

$

265,465

 

Accumulated depreciation

 

(138,870

)

(13,929

)

NET REAL ESTATE

 

2,794,606

 

251,536

 

Trade receivables, net of allowance for doubtful accounts

 

20,310

 

2,542

 

Other assets, net of accumulated amortization

 

203,192

 

18,189

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

3,018,108

 

$

272,267

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Mortgages payable, net of unamortized premium

 

$

1,861,828

 

$

171,556

 

Credit facilities

 

 

 

Amounts payable to New Plan

 

4,394

 

338

 

Other liabilities

 

133,462

 

9,605

 

TOTAL LIABILITIES

 

1,999,684

 

181,499

 

 

 

 

 

 

 

TOTAL EQUITY

 

1,018,424

 

90,768

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

3,018,108

 

$

272,267

 

 

 

 

Three Months Ended 9/30/06

 

 

 

 

 

Company

 

 

 

As Reported

 

Pro Rata Share

 

INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

82,028

 

$

7,594

 

Operating expenses

 

22,384

 

2,225

 

NET OPERATING INCOME

 

59,644

 

5,369

 

 

 

 

 

 

 

Interest expense

 

26,404

 

2,424

 

Depreciation and amortization

 

27,698

 

2,263

 

Other expense (income)

 

(100

)

(105

)

Gain on sale of real estate

 

 

 

INCOME FROM CONTINUING OPERATIONS

 

5,642

 

787

 

 

 

 

 

 

 

INCOME FROM DISCONTINUED OPERATIONS

 

(2

)

 

 

 

 

 

 

 

NET INCOME

 

$

5,640

 

$

787

 

 

 

 

 

 

 

Fee income adjustment (1)

 

 

316

 

 

 

 

 

 

 

ADJUSTED NET INCOME

 

$

5,640

 

$

1,103

 

 

 

 

Three Months Ended 9/30/06

 

 

 

 

 

Company

 

 

 

As Reported

 

Pro Rata Share

 

FUNDS FROM OPERATIONS (2)

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,640

 

$

787

 

Add:

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

Continuing operations real estate assets

 

27,698

 

2,263

 

Discontinued operations real estate assets

 

 

 

Deduct:

 

 

 

 

 

Loss (gain) on sale of real estate (3)

 

 

 

(Gain) loss on sale of discontinued operations (3)

 

 

 

FUNDS FROM OPERATIONS

 

$

33,338

 

$

3,050

 


(1)             Represents the Company’s ownership interest in fee income earned.

(2)             FFO is a widely used performance measure for real estate companies and is provided here as a supplemental measure of operating performance.  Please refer to page 8 for additional information regarding the Company’s definition of FFO.

(3)             Excludes gain / loss on sale of land.

Includes results from direct equity investments in Arapahoe Crossings, L.P.; BPR Land Partnership, L.P.; BPR Shopping Center, L.P.; BPR South, L.P.; CA New Plan Acquisition Fund, LLC; CA New Plan Venture Direct Investment Fund, LLC; CA New Plan Venture Fund, LLC; Galileo America LLC; NP/I&G Institutional Retail Company, LLC; NP/I&G Institutional Retail Company II, LLC; NPK Redevelopment I, LLC and Westgate Mall, LLC.

The above does not purport to disclose all items required under GAAP.

The Company’s Form 10-Q for the quarters ended September 30, 2006, June 30, 2006 and March 31, 2006 should be read in conjunction with the above information.

45