-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, ISIQqMka+00jpXlxROvip++VhS3GlatBWeeolRGs5bM4KDRTKC/C2dQg8zaqTASZ 5bO42NXnL/CeQdGHYyDC/Q== 0001157523-10-002519.txt : 20100429 0001157523-10-002519.hdr.sgml : 20100429 20100429142139 ACCESSION NUMBER: 0001157523-10-002519 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100427 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100429 DATE AS OF CHANGE: 20100429 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ACADIA REALTY TRUST CENTRAL INDEX KEY: 0000899629 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 232715194 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12002 FILM NUMBER: 10780804 BUSINESS ADDRESS: STREET 1: 1311 MAMARONECK AVENUE STREET 2: SUITE 260 CITY: WHITE PLAINS STATE: NY ZIP: 10605 BUSINESS PHONE: 914-288-8100 MAIL ADDRESS: STREET 1: 1311 MAMARONECK AVENUE STREET 2: SUITE 260 CITY: WHITE PLAINS STATE: NY ZIP: 10605 FORMER COMPANY: FORMER CONFORMED NAME: MARK CENTERS TRUST DATE OF NAME CHANGE: 19930329 8-K 1 a6268596.htm ACADIA REALTY TRUST 8-K a6268596.htm
 
 
UNITED STATES
 
SECURITIES AND EXCHANGE COMMISSION
 
WASHINGTON, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of Earliest Event Reported): April 27, 2010
 
ACADIA REALTY TRUST
(Exact name of registrant as specified in its charter)

Maryland
(State or other
jurisdiction of incorporation)
1- 12002
(Commission
File Number)
23-2715194
(I.R.S. Employer
Identification No.)

 
1311 Mamaroneck Avenue
Suite 260
White Plains, New York 10605
(Address of principal executive offices) (Zip Code)
 
(914) 288-8100
(Registrant's telephone number, including area code)
 
(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425 )
 
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 
 

 

Item 2.02.                      Results of Operations and Financial Condition.
 
On April 27, 2010, Acadia Realty Trust (the "Company") issued a press release announcing its consolidated financial results for the quarter ended March 31, 2010. A copy of this press release is attached to this report on Form 8-K as Exhibit 99.1 and incorporated herein by reference. In addition, on April 27, 2010, the Company made available supplemental information concerning the ownership, operations and portfolio of the Company as of and for the quarter ended March 31, 2010. A copy of this supplemental information is attached to this report on Form 8-K as Exhibit 99.2 and incorporated herein by reference. The information included in this Item 2.02, including the information included in Exhibits 99.1 and 99.2 attached hereto, is intended to be furnished solely pursuant to this Item 2.02, and is not deemed to be "filed" for purposes of Sec tion 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or incorporated by reference into any filing under the Securities Act of 1933, as amended ("Securities Act") or the Exchange Act, or otherwise subject to the liabilities of Sections 11 and 12 (a) (2) of the Securities Act.
 

 
Item 9.01.                      Financial Statements and Exhibits.

(d) Exhibits

Exhibit Number
Description
99.1
Press release of the Company dated April 27, 2010.
99.2
Financial and Operating Reporting Supplement of the Company
for the quarter ended March 31, 2010.


 
 

 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 

 
                   
      ACADIA REALTY TRUST
        (Registrant)
                                                       
  Date: April 29, 2010 By: /s/ Michael Nelsen
       
      Name:  Michael Nelsen
     
Title: Sr. Vice President
and Chief Financial Officer

 
 

 


EXHIBIT INDEX
 

Exhibit Number
Description
99.1
Press release of the Company dated April 27, 2010.
99.2
Financial and Operating Reporting Supplement of the Company
for the quarter ended March 31, 2010.
 

 
EX-99.1 2 a6268596-ex991.htm EXHIBIT 99.1 a6268596-ex991.htm

 
Exhibit 99.1
 
 
Acadia Realty Trust Reports First Quarter 2010 Operating Results
 
 
NEW YORK--(BUSINESS WIRE)--April 27, 2010--Acadia Realty Trust (NYSE:AKR), today reported operating results for the quarter ended March 31, 2010. All per share amounts are on a fully diluted basis.
 
First Quarter 2010 Highlights
 
Earnings – 2010 first quarter FFO of $0.25, EPS of $0.13
 
 
·
Funds from operations (“FFO”) per share of $0.25 for the first quarter 2010 compared to $0.42 for first quarter 2009. FFO for 2009 included $0.16 from gains on the repurchase of debt and other income
 
 
·
Earnings per share (“EPS”) from continuing operations for first quarter 2010 of $0.13 compared to 0.28 for first quarter 2009
 
Balance Sheet – Continued Strength
 
 
·
Cash on hand and availability under current facilities of approximately $90 million at March 31, 2010
 
 
·
Core portfolio debt, net of cash on hand (“Net Debt”) to EBIDTA of 4.3x
 
 
·
Core portfolio Net Debt yield of 16%
 
 
·
No significant core portfolio debt maturities before December 2011 (including extension options) when $50 million balance of convertible notes are due
 
Core Portfolio – Net Operating Income at Upper End of 2010 Forecast
 
 
·
Same store net operating income decreased 1.3% for the quarter ended March 31, 2010 compared to the same period in 2009
 
 
·
March 31, 2010 occupancy at 92.5% versus 92.6% at December 31, 2009
 
 
 

 
 
First Quarter 2010 Operating Results
 
For the quarter ended March 31, 2010, FFO was $10.2 million, compared to $14.3 million for the quarter ended March 31, 2009.
 
Earnings for the quarters ended March 31, 2010 and 2009 were as follows:
 
             
Quarter ended
March 31,
             
2010
   
2009
   
Variance
     
FFO per share
     
$0.25
   
$0.42
   
$(0.17)
     
EPS from continuing operations
     
$0.13
   
$0.28
   
$(0.15)
     
EPS
     
$0.13
   
$0.31
   
$(0.18)
                           
 
The primary factors which contributed to the $0.15 decrease in EPS from continuing operations for the first quarter 2010 compared to the same period in 2009 were a $0.09 gain related to the purchase of $18.5 million in principal amount of the Company’s outstanding convertible debt in the first quarter 2009 and $0.05 of income as a result of a forfeited property sale contract deposit that was recognized in the first quarter 2009.
 
Discontinued operations decreased $0.03 for the first quarter 2010 as compared to the same period in 2009 primarily as a result of a gain recognized on the sale of six Kroger Supermarket locations in the first quarter 2009.
 
Strong Balance Sheet with Available Capital
 
As of March 31, 2010, Acadia’s solid balance sheet was evidenced by the following:
 
Strong Liquidity
 
 
·
Total liquidity of $90 million, including $45 million of cash and $45 million available under existing lines of credit, excluding the cash and credit facilities of the Company’s opportunity funds (“Fund”)
 
 
·
$406 million of committed Fund III investor capital is unfunded as of March 31, 2010. Approximately $56 million of this amount has been allocated as equity for existing investments. The remaining $350 million of unallocated investor capital commitments is available for Fund III’s equity component in additional investments. Acadia’s pro-rata share of the $406 million of total unfunded capital is $81 million
 
 
 

 
 
Low Leverage
 
 
·
Debt yield (annualized net operating income divided by principal amount of debt) of 14% and Net Debt yield (annualized net operating income divided by principal amount of debt less cash on hand) of 16% on the core portfolio debt. Including the Company’s pro-rata share of Fund debt, a debt yield of 13% and a net debt yield of 14%
 
 
·
Core portfolio Net Debt to EBIDTA of 4.3x
 
 
·
Fixed-charge coverage ratio of 2.9 to 1 for the quarter ended March 31, 2010
 
Low Exposure to Interest Rates and Current Debt Maturities
 
 
·
100% of the Company’s core portfolio debt is fixed-rate at an average interest rate of 6.0%. Including the Company’s pro-rata share of the Fund debt, 89% of the Company’s debt is fixed-rate at an average interest rate of 5.5%
 
 
·
Including extension options, no significant core portfolio debt maturities before December 2011 when $50 million of convertible notes are due
 
 
·
Mortgage debt maturities at the Fund level through 2011 total $46 million, of which Acadia’s pro-rata share was $9.2 million. In addition, borrowings against subscription lines, which are collateralized by unfunded capital commitments, amounted to $40 million and $140 million for Fund II and Fund III, respectively. Acadia’s pro-rata share of the subscription line borrowings aggregated $35.8 million
 
 
Retail Portfolio Performance
 
As previously discussed in its 2010 outlook, the Company anticipates the residual effects of the downturn in the economy will continue to impact core portfolio performance. Occupancy within the core portfolio, which excludes Acadia’s Funds, is expected to be flat to up 100 basis points by the end of 2010 and same-store net operating income (“NOI”) to be between minus 2% and minus 4% for the year. During the first quarter 2010, the core portfolio performed at or above the more favorable end of these expectations as follows:
 
Same Store NOI
 
For the quarter ended March 31, 2010, same store NOI decreased 1.3% compared to the quarter ended March 31, 2009. As previously anticipated and discussed, first quarter NOI was impacted by the non-renewal of a Borders Bookstore lease at the Chestnut Hill (Philadelphia) property and the re-anchoring of the Marketplace at Absecon, which is now over 50% re-anchored. Excluding the 2.5% reduction in total core portfolio NOI resulting from these two locations, same store NOI for first quarter 2010 would have increased 1.2% over first quarter 2009.
 
 
 

 
 
Portfolio Occupancy
 
At March 31, 2010, Acadia’s core portfolio occupancy was 92.5%. This represents a decrease of 10 basis points from 92.6% occupancy at December 31, 2009. Acadia’s combined portfolio occupancy, including its core portfolio and Funds, was 91.8% as of March 31, 2010, which also represents a 10 basis points decrease from occupancy at December 31, 2009 of 91.9%.
 
Leasing Activity
 
During the first quarter of 2010, the Company realized a decrease in average rents of 1.6% in its core portfolio on new and renewal leases totaling 101,000 square feet. Excluding the effect of the straight-lining of rents, the Company experienced a 5.3% decrease in average rents.
 
 
Outlook - Earnings Guidance for 2010
 
The Company reaffirms its previously announced 2010 FFO and EPS forecast. On a fully diluted basis, the Company forecasts that its 2010 annual FFO will range from $0.95 to $1.00 per share and 2010 EPS from $0.46 to $0.51 per share.
 
 
Management Comments
 
“We are pleased with our first quarter results, which were driven by the stronger than anticipated performance of our core portfolio” stated Kenneth F. Bernstein, President and CEO of Acadia Realty Trust. “Along with the improving retail environment, the capital markets also showed continued strengthening during the quarter. While we believe these improvements bode well for both our existing portfolio as well as our redevelopment pipeline, we recognize that we are still in the early stages of this economic recovery and, thus, remain focused on maintaining the strength of our portfolio and our balance sheet. Furthermore, we believe that our liquidity and available discretionary acquisition fund capital puts us in a strong position to capitalize on potential opportunities as they arise.”
 
 
Investor Conference Call
 
Management will conduct a conference call on Wednesday, April 28, 2010 at 12:00 PM ET to review the Company's earnings and operating results. The live conference call can be accessed by dialing 866-783-2142 (internationally 857-350-1601). The pass code is “Acadia”. The call will also be webcast and can be accessed in a listen-only mode at Acadia's web site at www.acadiarealty.com. If you are unable to participate during the live webcast, the call will be archived and available on Acadia's website. Alternatively, to access the replay by phone, dial 888-286-8010 (internationally 617-801-6888), and the passcode will be 83788147. The phone replay will be available through Wednesday, May 5, 2010.
 
 
 

 
 
Acadia Realty Trust, headquartered in White Plains, NY, is a fully integrated, self-managed and self-administered equity REIT focused primarily on the ownership, acquisition, redevelopment and management of retail and mixed-use properties including neighborhood and community shopping centers located in dense urban and suburban markets in major metropolitan areas.
 
 
Certain matters in this press release may constitute forward-looking statements within the meaning of federal securities law and as such may involve known and unknown risk, uncertainties and other factors that may cause the actual results, performances or achievements of Acadia to be materially different from any future results, performances or achievements expressed or implied by such forward-looking statements. These forward-looking statements include statements regarding Acadia’s future financial results and its ability to capitalize on potential opportunities arising from the current economic turmoil. Factors that could cause the Company’s forward-looking statements to differ from its future results include, but are not limited to, those discussed under the headings “Risk Factors” and "Management's Discussion an d Analysis of Financial Condition and Results of Operations" in the Company’s most recent annual report on Form 10-K filed with the SEC on March 1, 2010 (“Form 10-K”) and other periodic reports filed with the SEC, including risks related to: (i) the current global financial crisis and its effect on retail tenants, including several recent bankruptcies of major retailers; (ii) the Company’s reliance on revenues derived from major tenants; (iii) the Company’s limited control over joint venture investments; (iv) the Company’s partnership structure; (v) real estate and the geographic concentration of our properties; (vi) market interest rates; (vii) leverage; (viii) liability for environmental matters; (ix) the Company’s growth strategy; (x) the Company’s status as a REIT; (xi) uninsured losses and (xii) the loss of key executives. Copies of the Form 10-K and the other periodic reports Acadia files with the SEC are available on the Company’s website at www.acadiarealty.com. Any forward-looking statements in this press release speak only as of the date hereof. Acadia expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Acadia's expectations with regard thereto or change in events, conditions or circumstances on which any such statement is based.
 
 
 

 
 
 
ACADIA REALTY TRUST AND SUBSIDIARIES
Financial Highlights 1
For the Quarters ended March 31, 2010 and 2009
(dollars in thousands, except per share data)
     
   
For the Quarters ended
   
March 31,
Revenues
 
2010
 
2009
         
Minimum rents
 
$
25,732
   
$
21,249
 
Percentage rents
   
135
     
201
 
Expense reimbursements
   
6,030
     
5,462
 
Lease termination income
   
6
     
205
 
Other property income
   
431
     
302
 
Management fee income
   
400
     
756
 
Interest income
   
5,127
     
5,143
 
Other
   
--
     
1,700
 
Total revenues
   
37,861
     
35,018
 
Operating expenses
       
Property operating
   
7,848
     
7,322
 
Real estate taxes
   
4,527
     
3,665
 
General and administrative
   
5,119
     
6,141
 
Depreciation and amortization
   
10,341
     
8,580
 
Total operating expenses
   
27,835
     
25,708
 
Operating income
   
10,026
     
9,310
 
Equity in earnings (losses) of unconsolidated affiliates
   
387
     
(3,307
)
Interest expense and other finance costs
   
(8,467
)
   
(7,821
)
Gain on extinguishment of debt
   
--
     
3,150
 
Income from continuing operations before income taxes
   
1,946
     
1,332
 
Income taxes
   
(439
)
   
(526
)
Income from continuing operations
   
1,507
     
806
 
 
 
 

 
 
 
ACADIA REALTY TRUST AND SUBSIDIARIES
Financial Highlights 1
For the Quarters ended March 31, 2010 and 2009
(dollars in thousands, except per share data)
     
   
For the Quarters ended
   
March 31,
   
2010
   
2009
           
Discontinued operations:
         
Operating income from discontinued operations
   
--
     
174
 
Gain on sale of property
   
--
     
5,637
 
Income from discontinued operations
   
--
     
5,811
 
Net income
   
1,507
     
6,617
 
Loss (income) attributable to noncontrolling interests in subsidiaries:
         
Continuing operations
   
3,623
     
8,546
 
Discontinued operations
   
--
     
(4,864
)
Net loss attributable to noncontrolling interests in subsidiaries
   
3,623
     
3,682
 
           
Net income attributable to Common Shareholders
 
$
5,130
   
$
10,299
 
           
Supplemental Information
         
Income from continuing operations attributable to Common Shareholders
 
$
5,130
   
$
9,352
 
Income from discontinued operations attributable to Common Shareholders
   
--
     
947
 
Net income attributable to Common Shareholders
 
$
5,130
   
$
10,299
 
           
Net income attributable to Common Shareholders per
              Common Share – Basic
         
Net income per Common Share – Continuing operations
 
$
0.13
   
$
0.28
 
Net income per Common Share – Discontinued operations
   
--
     
0.03
 
Net income per Common Share
 
$
0.13
   
$
0.31
 
Weighted average Common Shares
   
39,981
     
33,474
 
           
Net income attributable to Common Shareholders per
             Common Share – Diluted 2
         
Net income per Common Share – Continuing operations
 
$
0.13
   
$
0.28
 
Net income per Common Share – Discontinued operations
   
--
     
0.03
 
Net income per Common Share
 
$
0.13
   
$
0.31
 
Weighted average Common Shares
   
40,150
     
33,621
 
 
 
 

 

 
ACADIA REALTY TRUST AND SUBSIDIARIES
Financial Highlights 1
For the Quarters ended March 31, 2010 and 2009
(dollars in thousands, except per share data)
RECONCILIATION OF NET INCOME TO FUNDS FROM OPERATIONS 3
     
   
For the Quarters ended
   
March 31,
   
2010
   
2009
           
           
Net income attributable to Common Shareholders
 
$
5,130
   
$
10,299
 
           
Depreciation of real estate and amortization of leasing costs
(net of noncontrolling interests' share):
         
Consolidated affiliates
   
4,588
     
4,370
 
Unconsolidated affiliates
   
358
     
372
 
Gain on sale (net of noncontrolling interests' share):
         
Consolidated affiliates
   
--
     
(929
)
Income attributable to noncontrolling interests’ in Operating Partnership
   
86
     
151
 
           
Distributions – Preferred OP Units
   
5
     
5
 
           
Funds from operations
 
$
10,167
   
$
14,268
 
Funds from operations per share – Diluted
         
Weighted average Common Shares and OP Units 4
   
40,776
     
34,293
 
Funds from operations, per share
 
$
0.25
   
$
0.42
 
 
 
 

 
 
ACADIA REALTY TRUST AND SUBSIDIARIES
Financial Highlights 1
For the Quarters ended March 31, 2010 and 2009
(dollars in thousands)
RECONCILIATION OF OPERATING INCOME TO NET PROPERTY
OPERATING INCOME (“NOI”) 3
     
   
For the Quarters ended
   
March 31,
   
2010
 
2009
         
Operating income
 
$
10,026
   
$
9,310
 
         
Add back:
       
General and administrative
   
5,119
     
6,141
 
Depreciation and amortization
   
10,341
     
8,580
 
Abandonment of project costs
   
3
     
16
 
Less:
       
Management fee income
   
(400
)
   
(756
)
Interest income
   
(5,127
)
   
(5,143
)
Other income
   
--
     
(1,700
)
Lease termination income
   
(6
)
   
(205
)
Straight line rent and other adjustments
   
(916
)
   
13
 
         
Consolidated NOI
   
19,040
     
16,256
 
         
Noncontrolling interest in NOI
   
(5,371
)
   
(2,001
)
Pro-rata share of NOI
 
$
13,669
   
$
14,255
 
                 

   
 
SELECTED BALANCE SHEET INFORMATION
 
 
As of
 
 
March 31,
2010
 
December 31,
2009
 
         
         
Cash and cash equivalents
  $ 66,077     $ 93,808  
Rental property, at cost
    1,052,990       1,070,066  
Total assets
    1,360,172       1,382,464  
Notes payable
    754,607       780,094  
Total liabilities
    822,261       849,987  
                 
Notes:
1 For additional information and analysis concerning the Company’s results of operations, reference is made to the Company’s Quarterly Supplemental Disclosure furnished on Form 8-K to the SEC and included on the Company’s website at www.acadiarealty.com.
2 Reflects the potential dilution that could occur if securities or other contracts to issue Common Shares were exercised or converted into Common Shares. The effect of the conversion of Common OP Units is not reflected in the above table as they are exchangeable for Common Shares on a one-for-one basis. The income allocable to such units is allocated on this same basis and reflected as noncontrolling interests in the consolidated financial statements. As such, the assumed conversion of these units would have no net impact on the determination of diluted earnings per share.
 
 
 
 
 

 
 
ACADIA REALTY TRUST AND SUBSIDIARIES
Financial Highlights
For the Quarters ended March 31, 2010 and 2009
(dollars in thousands, except per share data)
 
Notes (continued):
3 The Company considers funds from operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and net property operating income (“NOI”) to be appropriate supplemental disclosures of operating performance for an equity REIT due to its widespread acceptance and use within the REIT and analyst communities. FFO and NOI are presented to assist investors in analyzing the performance of the Company. They are helpful as they exclude various items included in net income that are not indicative of the operating performance, such as gains (losses) from sales of depreciated property and depreciation and amortization. In addition, NOI excludes interest expense. The Company’s method of calculating FFO and NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. FFO does not represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”) and is not indicative of cash available to fund all cash needs, including di stributions. It should not be considered as an alternative to net income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity. Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordance with GAAP), excluding gains (losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.
 
4 In addition to the weighted average Common Shares outstanding, basic and diluted FFO also assumes full conversion of a weighted average 601 and 672 OP Units into Common Shares for the quarters ended March 31, 2010 and 2009, respectively. Diluted FFO also includes the assumed conversion of Preferred OP Units into 25 Common Shares for each of the quarters ended March 31, 2010 and 2009. In addition, diluted FFO also includes the effect of employee share options of 169 and 122 Common Shares for the quarters ended March 31, 2010 and 2009, respectively.
 
CONTACT:
Acadia Realty Trust
Jon Grisham, 914-288-8100
 
EX-99.2 3 a6268596-ex992.htm EXHIBIT 99.2 a6268596-ex992.htm
 
Exhibit 99.2
 
 
 
 
ACADIA REALTY TRUST
 
 
Focused.
 
Disciplined.
 
Value-Driven.

 
 
First Quarter 2010
 
Reporting Supplement
 
 
 

 
 
Reporting Supplement
       
March 31, 2010
       
         
Table of Contents
       
 
Page
   
Page
         
Section I - Financial Information
   
Section II - Opportunity Fund Information
 
         
Company Information
3
 
Opportunity Fund Overview
24
         
Market Capitalization
4
 
Redevelopment Projects - Operating
25
         
Operating Statements
   
Redevelopment Projects - Construction and Design
26
     Pro-rata Consolidation
5
     
     Joint Ventures
6
 
RCP Venture Investments
27
     Opportunity Funds
7
     
     Funds from Operations ("FFO"), Adjusted FFO ("AFFO")
   
Section III - Core and Opportunity Fund Portfolio Information
 
       and Funds Available for Distribution ("FAD")
9
     
     EBITDA
10
 
Core Properties
28
     Same Property Net Operating Income
11
     
     Fee Income
12
 
Core Portfolio by State
30
     2010 Guidance
13
     
     Net Asset Valuation
14
 
Core Top Tenants
31
     
 
 
Balance Sheet - Pro-rata Consolidation
15
 
Core Lease Expirations
32
         
Notes Receivable
16
 
Core New and Renewal Rent Spreads
34
         
Debt Analysis
   
Core Capital Expenditures
35
     Summary
17
     
     Detail
18
 
Opportunity Fund Properties
36
     Maturities
21
     
     Maturities with Extension Options
22
 
Storage Post Properties
37
         
Selected Financial Ratios
23
 
Opportunity Fund Lease Expirations
38
         
     
Portfolio Demographics
41
         
     
Important Notes
42
         
         
         
         
         
Visit www.acadiarealty.com for additional investor and portfolio information
 
 
Page 2

 
 
 
Reporting Supplement
               
March 31, 2010
               
                       
 
Company Information
               
                       
Acadia Realty Trust, headquartered in White Plains, NY, is a fully integrated and self-managed real estate investment trust
which specializes in the acquisition, redevelopment and operation of shopping centers which are anchored by grocery and
value-oriented retail. Acadia currently owns (or has interests in) and operates 76 properties totaling approximately 8 million
square feet, located in the Northeast, Mid-Atlantic and Midwest United States.
         
                       
All of Acadia's assets are held by, and all its operations are conducted through, Acadia Realty Limited Partnership
 
(and its majority-owned subsidiaries) which is currently 98% controlled by Acadia.
         
                       
                       
Corporate Headquarters
1311 Mamaroneck Avenue
Investor Relations
Jon Grisham
   
   
Suite 260
         
Senior Vice President,
   
White Plains, NY 10605
       
Chief Accounting Officer
               
(914) 288-8142
   
               
jgrisham@acadiarealty.com
                       
New York Stock Exchange
Symbol AKR
   
Web Site
 
www.acadiarealty.com
                       
                       
Analyst Coverage
Banc of America / Merrill Lynch
 
Green Street Advisors
   
KeyBanc Capital Markets, Inc.
   
Craig Schmidt (646) 855-3640
 
Nicholas Vedder (949) 640-8780
 
Todd Thomas - (917) 368-2286
   
craig_schmidt@ml.com
   
nvedder@greenstreetadvisors.com
 
tthomas@keybanccm.com
                       
   
Bank of Montreal
   
Janney Montgomery Scott
 
Macquarie Capital (USA)
   
Paul Adornato, CFA - (212) 885-4170
Andrew T. DiZio, CFA (215) 665-6439
 
Dave Wigginton (212) 231-6380
   
paul.adornato@bmo.com
 
adizio@jmsonline.com
   
dave.wiggington@maquarie.com
                       
   
Citigroup - Smith Barney
 
J.P. Morgan Securities, Inc.
 
RBC Capital Markets
   
Quentin Velleley, CFA - (212) 816-6981
Michael W. Mueller, CFA (212) 622-6689
Rich Moore, CFA - (216) 378-7625
   
quentin.velleley@citi.com
 
michael.w.mueller@jpmorgan.com
 
rich.moore@rbccm.com
                       
   
Cowen and Company
   
Keefe, Bruyette & Woods, Inc.
 
UBS
   
Stephen Boyd - (646) 562-1382
 
Sheila K. McGrath - (212) 887-7793
 
Christy McElroy - (203) 719-7831
   
Stephen.Boyd@cowen.com
 
smcgrath@kbw.com
     
christy.mcelroy@ubs.com
 
 
Page 3

 
 
Reporting Supplement
                                   
March 31, 2010
                   
Market Capitalization
 
                     
including the hypothetical
 
Total Market Capitalization
                   
repayment of debt with
 
(including pro-rata share of Opportunity Fund debt)
  Market Capitalization    
available cash of
 
(dollars in thousands)
  as of March 31, 2010    
$52.8 million ("Net Debt")
 
   
Percent
         
Percent of
   
Percent
         
Percent of
 
   
of Total
         
Total Market
   
of Total
         
Total Market
 
   
Equity
         
Capitalization
   
Equity
         
Capitalization
 
Equity Capitalization
                                   
Total Common Shares Outstanding
    98.8 %   $ 40,118             98.8 %   $ 40,118        
Common Operating Partnership ("OP") Units
    1.2 %     474             1.2 %     474        
Combined Common Shares and OP Units
            40,592                     40,592        
                                             
Share Price 3/31/10
            17.86                     17.86        
                                             
Equity Capitalization - Common Shares and OP Units
            724,973                     724,973        
Preferred OP Units 1
            448                     448        
Total Equity Capitalization
            725,421       62.4 %             725,421       65.4 %
                                                 
Debt Capitalization
                                               
Consolidated debt
            754,607                       754,607          
Adjustment to reflect pro-rata share of debt
            (317,761 )                     (317,761 )        
Total Debt Capitalization
            436,846       37.6 %             436,846          
                                                 
Less debt paid with available cash
                                    (52,780 )3        
Total Net Debt Capitalization
                                    384,066       34.6 %
                                                 
Total Market Capitalization
          $ 1,162,267       100.0 %           $ 1,109,487       100.0 %
                                                 
1 Represents 188 Series A Preferred OP Units convertible into 25,067 Common OP units x share price at quarter end.
         
2 Fixed-rate debt includes notional principal fixed through interest rate swap transactions and conversely, variable-rate debt excludes this amount.
 
3 Reflects Core Portfolio and pro-rata share of Opportunity Funds cash balance as of 3/31/10.
                         
                                                 
            Weighted Average Outstanding Common Shares and OP Units          
           
March 31, 2010
   
March 31, 2009
         
           
Quarter
   
Year-to-date
   
Quarter
   
Year-to-date
         
Weighted average Common Shares - Basic EPS
            39,980,646       39,980,646       33,473,859       33,473,859          
Dilutive potential Common Shares
            169,285       169,285       147,488       147,488          
Weighted average Common Shares - Diluted EPS
            40,149,931       40,149,931       33,621,347       33,621,347          
OP Units
            600,562       600,562       671,732       671,732          
Dilutive potential of OP Units and Common Shares
            25,067       25,067       -       -          
Weighted average Common Shares/OP Units - Diluted FFO
      40,775,560       40,775,560       34,293,079       34,293,079          
 
 
Page 4

 
 
Reporting Supplement
                                                                                   
March 31, 2010
                                                                                   
                                                                                     
Income Statements - Pro-rata Consolidation 1
                                                                               
Current Quarter and Year-to-Date
                                                       
(in thousands)
 
Year-to-Date
   
Current Quarter
 
   
Period
   
3 months
 
   
ended March 31, 2010
   
ended March 31, 2010
 
   
Core Retail
   
Opportunity Funds
   
Total
   
Core Retail
   
Opportunity Funds
   
Total
 
               
Total
                                       
Total
                         
   
Wholly
   
Joint
   
Continuing
   
Discontinued
   
Continuing
   
Discontinued
         
Wholly
   
Joint
   
Continuing
   
Discontinued
   
Continuing
   
Discontinued
       
   
Owned
   
Ventures
   
Operations
   
Operations
   
Operations
   
Operations
         
Owned
   
Ventures
   
Operations
   
Operations
   
Operations
   
Operations
       
CORE PORTFOLIO AND OPPORTUNITY FUND INCOME
                                                                                   
                                                                                     
PROPERTY REVENUES
                                                                                   
Minimum rents
  $ 11,593     $ 1,610     $ 13,203     $ -     $ 2,820     $ -     $ 16,023     $ 11,593     $ 1,610     $ 13,203     $ -     $ 2,820     $ -     $ 16,023  
Percentage rents
    134       4       138       -       -       -       138       134       4       138       -       -       -       138  
Expense reimbursements - CAM
    1,898       204       2,102       -       196       -       2,298       1,898       204       2,102       -       196       -       2,298  
Expense reimbursements - Taxes
    1,921       271       2,192       -       267       -       2,459       1,921       271       2,192       -       267       -       2,459  
Other property income
    6       1       7       -       98       -       105       6       1       7       -       98       -       105  
      15,552       2,090       17,642       -       3,380       -       21,022       15,552       2,090       17,642       -       3,380       -       21,022  
PROPERTY EXPENSES
                                                                                                               
Property operating - CAM
    2,440       325       2,765       -       343       -       3,108       2,440       325       2,765       -       343       -       3,108  
Other property operating (Non-CAM)
    533       44       577       -       587       -       1,164       533       44       577       -       587       -       1,164  
Real estate taxes
    2,329       295       2,624       -       458       -       3,082       2,329       295       2,624       -       458       -       3,082  
      5,302       664       5,966       -       1,387       -       7,353       5,302       664       5,966       -       1,387       -       7,353  
                                                                                                                 
NET OPERATING INCOME - PROPERTIES
    10,250       1,426       11,676       -       1,993       -       13,669       10,250       1,426       11,676       -       1,993       -       13,669  
                                                                                                                 
OTHER INCOME (EXPENSE)
                                                                                                               
Interest income
    4,796       15       4,811       -       66       -       4,877       4,796       15       4,811       -       66       -       4,877  
Straight-line rent income
    57       (31 )     26       -       322       -       348       57       (31 )     26       -       322       -       348  
Straight-line rents written off
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
FAS 141 rent
    (158 )     35       (123 )     -       (56 )     -       (179 )     (158 )     35       (123 )     -       (56 )     -       (179 )
Straight-line ground rent
    -       -       -       -       (23 )     -       (23 )     -       -       -       -       (23 )     -       (23 )
Interest expense
    (4,171 )     (917 )     (5,088 )     -       (859 )     -       (5,947 )     (4,171 )     (917 )     (5,088 )             (859 )     -       (5,947 )
FAS 141 interest
    5       -       5       -       -       -       5       5       -       5               -       -       5  
Asset and property management expense
    (19 )     -       (19 )     -       (0 )     -       (19 )     (19 )     -       (19 )     -       (0 )     -       (19 )
Promote expense
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Reserve for investment in and advances to unconsolidated property
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Other income
    94       -       94       -       -       -       94       94       -       94       -       -       -       94  
Reserve for pre-acquisition costs
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Reserve for notes receivable
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                 
CORE PORTFOLIO AND OPPORTUNITY FUND INCOME
    10,854       528       11,382       -       1,443       -       12,825       10,854       528       11,382       -       1,443       -       12,825  
                                                                                                                 
FEE INCOME
                                                                                                               
Asset and property management fees
    2,853       -       2,853       -       -       -       2,853       2,853       -       2,853       -       -       -       2,853  
Priority distributions
    110       -       110       -       -       -       110       110       -       110       -       -       -       110  
Transactional fees
    1,007       -       1,007       -       -       -       1,007       1,007               1,007               -       -       1,007  
Provision for income taxes
    (400 )     -       (400 )     -       -       -       (400 )     (400 )     -       (400 )     -       -       -       (400 )
                                                                                                                 
FEE INCOME
    3,570       -       3,570       -       -       -       3,570       3,570       -       3,570       -       -       -       3,570  
                                                                                                                 
PROMOTE, RCP AND OTHER INCOME
                                                                                                               
Equity in earnings from RCP investments
    -       -       -       -       53       -       53       -       -       -       -       53       -       53  
Promote income - RCP
    -       -       -       -       25       -       25       -       -       -       -       25       -       25  
Promote income - Fund capital transactions
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Equity in earnings of unconsolidated properties
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Forfeited property sale contract deposit
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Lease termination income
    6       -       6       -       -       -       6       6       -       6       -       -       -       6  
Gain on extinguishment of debt
    -       -       -       -       -       -       -       -               -               -       -       -  
Provision for income taxes
    (11 )     -       (11 )     -       (6 )     -       (17 )     (11 )     -       (11 )     -       (6 )     -       (17 )
                                                                                                                 
PROMOTE, RCP AND OTHER INCOME
    (5 )     -       (5 )     -       72       -       67       (5 )     -       (5 )     -       72       -       67  
                                                                                                                 
GENERAL AND ADMINISTRATIVE
    (5,641 )     -       (5,641 )     -       (39 )     -       (5,680 )     (5,641 )     -       (5,641 )     -       (39 )     -       (5,680 )
                                                                                                                 
Depreciation and amortization
    (3,704 )     (370 )     (4,074 )     -       (1,444 )     -       (5,518 )     (3,704 )     (370 )     (4,074 )     -       (1,444 )     -       (5,518 )
FAS 141 amortization
    18       -       18       -       (64 )     -       (46 )     18       -       18               (64 )     -       (46 )
Gain on sale of properties
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Income before noncontrolling interests
    5,092       158       5,250       -       (32 )     -       5,218       5,092       158       5,250       -       (32 )     -       5,218  
                                                                                                                 
Noncontrolling interest - OP
    (89 )     -       (89 )     -       (1 )     -       (90 )     (89 )     -       (89 )     -       (1 )     -       (90 )
Noncontrolling interests
    -       -       -       -       2       -       2       -       -       -       -       2       -       2  
                                                                                                                 
NET INCOME
  $ 5,003     $ 158     $ 5,161     $ -     $ (30 )   $ -     $ 5,130     $ 5,003     $ 158     $ 5,161     $ -     $ (30 )   $ -     $ 5,130  
                                                                                                                 
  1 Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management, are necessary for a fair presentation of operating results for the interim periods.The Company's investments in consolidated and unconsolidated joint ventures are reflected separately for revenues and expenses by calculating it's pro-rata share for each of the above line items. In total, net income agrees with net income as reported in the Company's Form 10Q's and 10K for the corresponding periods. The Company currently invests in Funds I. II & III and Mervyn's which are consolidated with the Company's financial statements. The Company also has a 22.2% interest in the Brandywine Portfolio and a 49% interest in the Crossroads Shopping Center which are accounted for as unconsolidated investments in the Company's financial statements.  
   
   
   
 
 
                                                         
 
 
Page 5

 
 
Reporting Supplement
                                                           
March 31, 2010
                                                           
Income Statements - Joint Ventures 1
                                                           
Current Quarter and Year-to-Date
                                                           
(in thousands)
  Year-to-Date       Current Quarter  
    Period     3 months  
      Ended March 31,     Ended March 31,  
             
2010
                           
2010
             
    Joint Ventures - Core Retail     Joint Ventures - Core Retail  
         
AKR Pro-
         
AKR Pro-
   
Total
         
AKR Pro-
         
AKR Pro-
   
Total
 
         
rata share
         
rata share
   
AKR Pro-
         
rata share
         
rata share
   
AKR Pro-
 
   
Brandywine
     22.22%    
Crossroads
     49.00%    
rata share
   
Brandywine JV
     22.22%    
Crossroads
     49.00%    
rata share
 
PROPERTY REVENUES
                                                                   
Minimum rents
  $ 3,975     $ 883     $ 1,483     $ 727     $ 1,610     $ 3,975     $ 883     $ 1,483     $ 727     $ 1,610  
Percentage rents
    20       4       -       -       4       20       4       -       -       4  
Expense reimbursements - CAM
    412       92       229       112       204       412       92       229       112       204  
Expense reimbursements - Taxes
    290       64       422       207       271       290       64       422       207       271  
Other property income
    5       1       -       -       1       5       1       -       -       1  
      4,702       1,044       2,134       1,046       2,090       4,702       1,044       2,134       1,046       2,090  
                                                                                 
PROPERTY EXPENSES
                                                                               
Property operating - CAM
    1,002       223       209       102       325       1,002       223       209       102       325  
Other property operating (Non-CAM)
    130       29       31       15       44       130       29       31       15       44  
Real estate taxes
    312       69       461       226       295       312       69       461       226       295  
      1,444       321       701       343       664       1,444       321       701       343       664  
                                                                                 
NET OPERATING INCOME - PROPERTIES
    3,258       723       1,433       703       1,426       3,258       723       1,433       703       1,426  
                                                                                 
OTHER INCOME (EXPENSE)
                                                                               
Interest income
    1       -       31       15       15       1       -       31       15       15  
Straight-line rent income
    (142 )     (32 )     3       1       (31 )     (142 )     (32 )     3       1       (31 )
Straight-line rents written off
    -       -       -       -       -       -       -       -       -       -  
FAS 141 rent
    157       35       -       -       35       157       35       -       -       35  
Straight-line ground rent
    -       -       -       -       -       -       -       -       -       -  
Interest expense
    (2,481 )     (508 )     (835 )     (409 )     (917 )     (2,481 )     (508 )     (835 )     (409 )     (917 )
FAS 141 interest
    -       -       -       -       -       -       -       -       -       -  
Property management expense
    (227 )     -       -       -       -       (227 )     -       -       -       -  
Promote expense
    -       -       -       -       -       -       -       -       -       -  
Reserve for investment in and advances to unconsolidated property
    -       -       -       -       -       -       -       -       -       -  
Other income
    -       -       -       -       -                                          
Reserve for pre-acquisition costs
    -       -       -       -       -       -       -       -       -       -  
Reserve for notes receivable
    -       -       -       -       -       -       -       -       -       -  
CORE PORTFOLIO AND OPPORTUNITY FUND INCOME
    566       218       632       310       528       566       218       632       310       528  
                                                                                 
FEE INCOME
                                                                               
Asset and property management fees
    -       -       -       -       -       -       -       -       -       -  
Priority distributions
    -       -       -       -       -       -       -       -       -       -  
Transactional fees
    -       -       -       -       -                                          
Provision for income taxes
    -       -       -       -       -       -       -       -       -       -  
FEE INCOME
    -       -       -       -       -       -       -       -       -       -  
                                                                                 
PROMOTE, RCP AND OTHER INCOME
                                                                               
Equity in earnings from RCP investments
    -       -       -       -       -       -       -       -       -       -  
Promote income - RCP
    -       -       -       -       -       -       -       -       -       -  
Promote income - Fund capital transactions
    -       -       -       -       -       -       -       -       -       -  
Equity in earnings of unconsolidated properties
    -       -       -       -       -       -       -       -       -       -  
Receipt of forfeited deposit
    -       -       -       -       -       -       -       -       -       -  
Lease termination income
    -       -       -       -       -       -       -       -       -       -  
Gain on extinguishment of debt
    -       -       -       -       -       -       -       -       -       -  
Provision for income taxes
    -       -       -       -       -       -       -       -       -       -  
PROMOTE, RCP AND OTHER INCOME
    -       -       -       -       -       -       -       -       -       -  
                                                                                 
GENERAL AND ADMINISTRATIVE
    -       -       -       -       -       -       -       -       -       -  
                                                                                 
Depreciation and amortization
    (901 )     (200 )     (146 )     (170 )     (370 )     (901 )     (200 )     (146 )     (170 )     (370 )
FAS 141 amortization
    -       -       -       -       -       -       -       -       -       -  
Gain on sale of properties
    -       -       -       -       -       -       -       -       -       -  
Income before noncontrolling interest
    (335 )     18       486       140       158       (335 )     18       486       140       158  
                                                                                 
Noncontrolling interest - OP
    -       -       -       -       -       -       -       -       -       -  
Noncontrolling interests
    -       -       -       -       -       -       -       -       -       -  
                                                                                 
NET INCOME
  $ (335 )   $ 18     $ 486     $ 140     $ 158     $ (335 )   $ 18     $ 486     $ 140     $ 158  
                                                                                 
                                                                                 
   
1 The Company has a 22.2% interest in the Brandywine Portfolio and a 49% interest in the Crossroads Shopping Center ("Crossroads")
 
   
which are accounted for as unconsolidated investments in the Company's financial statements.
                         
   
2 In addition to its pro-rata share of depreciation, the Company recognizes depreciation on its stepped-up basis in Crossroads.
 
                                                                                 
 
 
Page 6

 
 
 
 
 
Reporting Supplement
March 31, 2010
 
Income Statements -Opportunity Funds 1
Year-to-Date
(in thousands)
   
       
   
Year-to-Date
Period
ended March 31, 2010
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
         
 
   
 
   
 
   
 
   
 
   
 
   
 
 
   
Fund I
Continuing
Operations
   
Fund I
Discontinued
Operations
   
Fund I
Consolidated
Operations
   
  AKR
Promote
20.00%
     
Continuing
Operations
AKR Pro-
rata share
22.22%
     
Discontinued
Operations
AKR Pro-
rata share
22.22%
   
Mervyns I
   
  AKR
Promote
20.00%
    AKR Pro-rata share 22.22%    
Fund II
     
AKR Pro-
rata share
20.00%
   
Mervyns II
     
AKR Pro-
rata share
20.00%
   
Fund III
     
AKR Pro-
rata share
19.9005%
   
Total
AKR
 Pro-
rata
 share
 
                                                                                                                 
PROPERTY REVENUES
                                                                                                               
Minimum rents
  $ 1,268     $ -     $ 1,268     $ 254     $ 226     $ -     $ -     $ -     $ -     $ 5,825     $ 1,165     $ -     $ -     $ 5,898     $ 1,175     $ 2,820  
Percentage rents
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Expense reimbursements - CAM
    105       -       105       21       19       -       -       -       -       596       119       -       -       185       37       196  
Expense reimbursements - Taxes
    79       -       79       16       14       -       -       -       -       461       92       -       -       727       145       267  
Other property income
    74       -       74       15       13       -       -       -       -       70       14       -       -       281       56       98  
      1,526       -       1,526       305       272       -       -       -       -       6,952       1,390       -       -       7,091       1,413       3,380  
                                                                                                                                 
PROPERTY EXPENSES
                                                                                                                               
Property operating - CAM
    137       -       137       27       24       -       -       -       -       1,020       204       -       -       436       87       343  
Other property operating (Non-CAM)
    44       -       44       9       8       -       -       -       -       1,370       274       -       -       1,487       296       587  
Real estate taxes
    119       -       119       24       21       -       -       -       -       821       164       -       -       1,252       249       458  
      300       -       300       60       53       -       -       -       -       3,211       642       -       -       3,175       632       1,387  
                                                                                                                                 
NET OPERATING INCOME - PROPERTIES 3
    1,226       -       1,226       245       219       -       -       -       -       3,741       748       -       -       3,916       781       1,993  
                                                                                                                                 
OTHER INCOME (EXPENSE)
                                                                                                                               
Interest income
    -       -       -       -       -       -       -       -       -       1       -       -       -       331       66       66  
Straight-line rent income
    561       -       561       112       100       -       -       -       -       500       100       -       -       48       10       322  
Straight-line rents written off
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
FAS 141 rent
    (2 )     -       (2 )     (0 )     (0 )     -       -       -       -       (65 )     (13 )     -       -       (210 )     (42 )     (56 )
Straight-line ground rent
    -       -       -       -       -       -       -       -       -       (113 )     (23 )     -       -       -       -       (23 )
Interest expense
    (153 )     -       (153 )     (31 )     (27 )     -       -       -       -       (2,523 )     (505 )     -       -       (1,488 )     (296 )     (859 )
FAS 141 interest
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Property management expense
    (2 )     -       (2 )     (0 )     (0 )     -       -       -       -       (1,353 )     -       (141 )     -       (2,193 )     -       (0 )
Promote expense
    (33 )     -       (33 )     -       -       -       (25 )     -       -       -       -       -       -       -       -       -  
Reserve for investment in and advances to unconsolidated property
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Other income
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Reserve for pre-acquisition costs
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Reserve for notes receivable
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                                 
OPPORTUNITY FUND INCOME
    1,597       -       1,597       326       291       -       (25 )     -       -       188       307       (141 )     -       404       519       1,443  
                                                                                                                                 
FEE INCOME
                                                                                                                               
Asset and property management fees
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Priority distributions
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Transactional fees
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Provision for income taxes
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                                 
FEE INCOME
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                                 
PROMOTE, RCP AND OTHER INCOME
                                                                                                                         
Equity in earnings from RCP investments
    -       -       -       -       -       -       128       -       23       -       -       148       30       -       -       53  
Promote income - RCP
    -       -       -       -       -       -       -       26       -       -       -       -       -       -       -       26  
Promote income - Fund capital transactions
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Equity in earnings of unconsolidated properties
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Receipt of forfeited deposit
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Lease termination income
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Gain on extinguishment of debt
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Provision for income taxes
    (5 )     -       (5 )     (1 )     (1 )     -       -       -       -       (15 )     (3 )     -       -       (3 )     (1 )     (6 )
                                                                                                                                 
PROMOTE, RCP AND OTHER INCOME
    (5 )     -       (5 )     (1 )     (1 )     -       128       26       23       (15 )     (3 )     148       30       (3 )     (1 )     72  
                                                                                                                                 
GENERAL AND ADMINISTRATIVE
    (23 )     -       (23 )     (5 )     (4 )     -       (2 )     (0 )     (0 )     (109 )     (22 )     (2 )     -       (38 )     (8 )     (39 )
                                                                                                                                 
Depreciation and amortization
    (1,148 )     -       (1,148 )     (230 )     (204 )     -       -       -       -       (3,087 )     (617 )     -       -       (1,976 )     (393 )     (1,444 )
FAS 141 amortization
    (1 )     -       (1 )     (0 )     (0 )     -       -       -       -       (69 )     (14 )     -       -       (251 )     (50 )     (64 )
Gain on sale of properties
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Income before noncontrolling interest
    420       -       420       91       82       -       101       25       22       (3,092 )     (349 )     5       30       (1,864 )     67       (32 )
                                                                                                                                 
Noncontrolling interest - OP
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Noncontrolling interests
    (111 )     -       (111 )     (22 )     (20 )     -       -       -       -       170       34       -       -       49       10       2  
                                                                                                                                 
NET INCOME
  $ 309     $ -     $ 309     $ 68     $ 62     $ -     $ 101     $ 25     $ 22     $ (2,922 )   $ (315 )   $ 5     $ 30     $ (1,815 )   $ 77     $ (30 )
                                                                                                                                 
                                                                                                                                 
   
1 Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management, are necessary for a fair presentation of operating results for the interim periods. The Company's investments in consolidated and unconsolidated joint ventures are reflected separately for revenues and expenses by calculating it's pro-rata share for each of the above line items. In total, net income agrees with net income as reported in the Company's Form 10Q's and 10K for the corresponding periods. The Company currently invests in Funds I. II & III and Mervyn's which are consolidated with the Company's financial statements.
 
       
   
2 Funds I, II & III and the Mervyn's investments pay various fees to the Company. As it is the recipient of such fees, the Company does not recognize its pro-rata share of these expenses.
 
       
   
3 Includes majority-owned affiliates of which the noncontrolling share of NOI for the Kroger/Safeway Portfolio amounts to $219 for the period ended March 31, 2010.
 
 
Page 7

 
 
Reporting Supplement
                                                                                               
March 31, 2010
                                                                                               
Income Statements -Opportunity Funds 1
                                                                                               
Current Quarter
                                                                                               
(in thousands)
                                                                                               
                                                                                                 
                                                                                                 
    Current Quarter  
     Period  
    ended March 31, 2010  
                                                                                                 
   
 
   
 
   
 
   
 
   
 
         
 
   
 
         
 
   
 
   
 
   
 
   
 
   
 
   
 
 
   
Fund I
Continuing
Operations
   
Fund I
Discontinued
Operations
   
Fund I
Consolidated
Operations
   
  AKR
Promote
20.00%
   
Continuing
Operations
AKR Pro-
rata share 22.22%
      Discontinued
Operations
AKR Pro-
rata share
22.22%
   
Mervyns I
     
AKR
Promote
20.00%
     
AKR Pro-
rata share
22.22%
   
Fund II
     
AKR Pro-
rata share
20.00%
   
Mervyns II
     
AKR Pro-
rata share
20.00
%  
Fund III
     
AKR
Pro-
rata share
19.9005
%  
Total
AKR Pro-
rata share
 
                                                                                                                 
PROPERTY REVENUES
                                                                                                               
Minimum rents
  $ 1,268     $ -     $ 1,268     $ 254     $ 226     $ -     $ -     $ -     $ -     $ 5,825     $ 1,165     $ -     $ -     $ 5,898     $ 1,175     $ 2,820  
Percentage rents
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Expense reimbursements - CAM
    105       -       105       21       19       -       -       -       -       596       119       -       -       185       37       196  
Expense reimbursements - Taxes
    79       -       79       16       14       -       -       -       -       461       92       -       -       727       145       267  
Other property income
    74       -       74       15       13       -       -       -       -       70       14       -       -       281       56       98  
      1,526       -       1,526       305       272       -       -       -       -       6,952       1,390       -       -       7,091       1,413       3,380  
                                                                                                                                 
PROPERTY EXPENSES
                                                                                                                               
Property operating - CAM
    137       -       137       27       24       -       -       -       -       1,020       204       -       -       436       87       343  
Other property operating (Non-CAM)
    44       -       44       9       8       -       -       -       -       1,370       274       -       -       1,487       296       587  
Real estate taxes
    119       -       119       24       21       -       -       -       -       821       164       -       -       1,252       249       458  
      300       -       300       60       53       -       -       -       -       3,211       642       -       -       3,175       632       1,387  
                                                                                                                                 
NET OPERATING INCOME - PROPERTIES 3
    1,226       -       1,226       245       219       -       -       -       -       3,741       748       -       -       3,916       781       1,993  
                                                                                                                                 
OTHER INCOME (EXPENSE)
                                                                                                                               
Interest income
    -       -       -       -       -       -       -       -       -       1       -       -       -       331       66       66  
Straight-line rent income
    561       -       561       112       100       -       -       -       -       500       100       -       -       48       10       322  
Straight-line rents written off
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
FAS 141 rent
    (2 )     -       (2 )     (0 )     (0 )     -       -       -       -       (65 )     (13 )     -       -       (210 )     (42 )     (56 )
Straight-line ground rent
    -       -       -       -       -       -       -       -       -       (113 )     (23 )     -       -       -       -       (23 )
Interest expense
    (153 )     -       (153 )     (31 )     (27 )     -       -       -       -       (2,523 )     (505 )     -       -       (1,488 )     (296 )     (859 )
FAS 141 interest
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Asset and property management expense
    (2 )     -       (2 )     (0 )     (0 )     -       -       -       -       (1,353 )     -       (141 )     -       (2,193 )     -       (0 )
Promote expense
    (33 )     -       (33 )     -       -       -       (25 )     -       -       -       -       -       -       -       -       -  
Reserve for investment in and advances to unconsolidated property
    -       -       -       -       -       -               -       -       -       -       -       -       -       -       -  
Other income
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Reserve for pre-acquisition costs
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Reserve for notes receivable
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                                 
OPPORTUNITY FUND INCOME
    1,597       -       1,597       326       291       -       (25 )     -       -       188       307       (141 )     -       404       519       1,443  
                                                                                                                                 
FEE INCOME
                                                                                                                               
Asset and property management fees
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Priority distributions
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Transactional fees
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Provision for income taxes
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                                 
FEE INCOME
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                                 
PROMOTE, RCP AND OTHER INCOME
                                                                                                                         
Equity in earnings from RCP investments
    -       -       -       -       -       -       128       -       23       -       -       148       30       -       -       53  
Promote income - RCP
    -       -       -       -       -       -       -       26       -       -       -       -       -       -       -       26  
Promote income - Fund capital transactions
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Equity in earnings of unconsolidated properties
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Receipt of forfeited deposit
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Lease termination income
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Gain on extinguishment of debt
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Provision for income taxes
    (5 )     -       (5 )     (1 )     (1 )     -       -       -       -       (15 )     (3 )     -       -       (3 )     (1 )     (6 )
                                                                                                                                 
PROMOTE, RCP AND OTHER INCOME
    (5 )     -       (5 )     (1 )     (1 )     -       128       26       23       (15 )     (3 )     148       30       (3 )     (1 )     72  
                                                                                                                                 
GENERAL AND ADMINISTRATIVE
    (23 )     -       (23 )     (5 )     (4 )     -       (2 )     (0 )     (0 )     (109 )     (22 )     (2 )     -       (38 )     (8 )     (39 )
                                                                                                                                 
Depreciation and amortization
    (1,148 )     -       (1,148 )     (230 )     (204 )     -       -       -       -       (3,087 )     (617 )     -       -       (1,976 )     (393 )     (1,444 )
FAS 141 amortization
    (1 )     -       (1 )     (0 )     (0 )     -       -       -       -       (69 )     (14 )     -       -       (251 )     (50 )     (64 )
Gain on sale of properties
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Income before noncontrolling interest
    420       -       420       91       82       -       101       25       22       (3,092 )     (349 )     5       30       (1,864 )     67       (32 )
                                                                                                                                 
Noncontrolling interest - OP
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Noncontrolling interests
    (111 )     -       (111 )     (22 )     (20 )     -       -       -       -       170       34       -       -       49       10       2  
                                                                                                                                 
NET INCOME
  $ 309     $ -     $ 309     $ 68     $ 62     $ -     $ 101     $ 25     $ 22     $ (2,922 )   $ (315 )   $ 5     $ 30     $ (1,815 )   $ 77     $ (30 )
                                                                                                                                 
                                                                                                                                 
   
1 Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management, are necessary for a fair presentation of operating results for the interim periods.
 
   
The Company's investments in consolidated and unconsolidated joint ventures are reflected separately for revenues and expenses by calculating it's pro-rata share for each of the above line items.
 
   
In total, net income agrees with net income as reported in the Company's Form 10Q's and 10K for the corresponding periods. The Company currently invests in Funds I. II & III and Mervyn's which are
 
   
consolidated with the Company's financial statements.
                                                         
                                                                                                                                 
   
2 Funds I, II & III and the Mervyn's investments pay various fees to the Company. As it is the recipient of such fees, the Company does not recognize its pro-rata share of these expenses.
 
                                                                                                                                 
   
3 Includes majority-owned affiliates of which the noncontrolling share of NOI for the Kroger/Safeway Portfolio amounts to $219 for the three months ended March 31, 2010.
 
                                                                                                                                 
 
 
Page 8

 
 
Reporting Supplement
                       
March 31, 2010
                       
                         
Funds from Operations ("FFO") 1
       
2010
   
2009
 
                         
         
Current
   
Current
   
Historic
 
         
Year-to-Date
 
Quarter
   
Quarter
 
                         
         
Period ended
 
3 months ended
 
3 months ended
 
Funds from operations ("FFO"):
 
Notes
   
March 31, 2010
   
March 31, 2010
   
March 31, 2009
 
                         
Net Income
        $ 5,130     $ 5,130     $ 10,299  
Add back:
                             
Depreciation of real estate and amortization of leasing costs:
         
  (net of noncontrolling interest share)
                             
     Consolidated affiliates
          4,588       4,588       4,370  
     Unconsolidated affiliates
          358       358       372  
(Gain) loss on sale of properties (net of noncontrolling interest share)
       
     Consolidated affiliates
          -       -       (929 )
     Unconsolidated affiliates
          -       -       -  
Income attributable to noncontrolling interests' share in Operating Partnership
      86       86       151  
Extraordinary item (net of noncontrolling interests' share and income taxes)
      -               -  
Distributions on Preferred OP Units
            5       5       5  
                  FFO
          $ 10,167     $ 10,167     $ 14,268  
                                 
Adjusted Funds from operations ("AFFO"):                        
Diluted FFO
          $ 10,167     $ 10,167     $ 14,268  
Straight line rent, net
            (348 )     (348 )     (207 )
Non real estate depreciation
            142       142       182  
Amortization of finance costs
            329       329       285  
Amortization of cost of management contracts
      74       74       58  
Tenant improvements
            (1,230 )     (1,230 )     (544 )
Leasing commissions
            (101 )     (101 )     (187 )
Capital expenditures
            -       -       (9 )
                                 
AFFO
          $ 9,033     $ 9,033     $ 13,846  
                                 
 Funds Available for Distribution ("FAD")                        
AFFO
          $ 9,033     $ 9,033     $ 13,846  
Gain on extinguishment of debt
            -       -     $ (3,150 )
Scheduled principal repayments
            (519 )     (519 )     (398 )
                                 
FAD
          $ 8,514     $ 8,514     $ 10,298  
                                 
Total weighted average shares and OP Units:                        
Basic
            40,581       40,581       34,146  
Diluted
            40,776       40,776       34,293  
                                 
FFO per share:
                               
FFO per share - Basic
          $ 0.25     $ 0.25     $ 0.42  
FFO per share - Diluted
          $ 0.25     $ 0.25     $ 0.42  
                                 
 AFFO per share - Basic
          $ 0.22     $ 0.22     $ 0.41  
 AFFO per share - Diluted
          $ 0.22     $ 0.22     $ 0.40  
                                 
 FAD per share - Basic
          $ 0.21     $ 0.21     $ 0.30  
 FAD per share - Diluted
          $ 0.21     $ 0.21     $ 0.30  
                                 
                                 
1 Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management are necessary for a fair presentation of operating results for the interim periods.
 
                                 
2 Quarterly Preferred OP Unit distributions are added back for the purposes of calculating diluted FFO. Refer to "Market Capitalization" for weighted-average basic and diluted shares.
 
   
                               
                                 
 
 
Page 9

 
 
                                                                                     
Reporting Supplement
                                                                                   
March 31, 2010
                                                                                   
                                                                                     
Income Statements - EBITDA
                                                                                   
Current Quarter and Year-to-Date
                                                                                 
                                                                                     
(in thousands)
                                                                                   
   
Year-to-Date
   
Current Quarter
 
   
Period
   
3 months
 
   
ended March 31,
   
ended March 31,
 
   
2010
   
2010
 
   
Core Retail
   
Opportunity Funds
   
Total
   
Core Retail
   
Opportunity Funds
   
Total
 
   
Wholly
   
Joint
   
Total
Continuing
   
Discontinued
   
Continuing
       Discontinued  
 
 
   
Wholly
   
Joint
   
Total
Continuing
   
Discontinued
   
Continuing
       Discontinued      
   
Owned
   
Ventures 2
   
Operations
   
Operations
   
Operations
      Operations    
 
   
Owned
   
Ventures
   
Operations
   
Operations
   
Operations
     Operations  
 
 
                                                                                     
                                                                                     
NET INCOME
  $ 5,003     $ 158     $ 5,161     $ -     $ (30 )   $ -     $ 5,130     $ 5,003     $ 158     $ 5,161     $ -     $ (30 )   $ -     $ 5,130  
                                                                                                                 
Add back:
                                                                                                               
Depreciation and amortization
    3,704       370       4,074       -       1,444       -       5,518       3,704       370       4,074       -       1,444       -       5,518  
FAS 141 amortization
    (18 )     -       (18 )     -       64       -       46       (18 )     -       (18 )     -       64       -       46  
Interest expense
    4,171       917       5,088       -       859       -       5,947       4,171       917       5,088       -       859       -       5,947  
FAS 141 interest
    (5 )     -       (5 )     -       -       -       (5 )     (5 )     -       (5 )     -       -       -       (5 )
Gain on sale of properties
    -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Provision for income taxes
    411       -       411       -       6       -       417       411       -       411       -       6       -       417  
Noncontrolling interest - OP
    89       -       89       -       1       -       90       89       -       89       -       1       -       90  
Noncontrolling interests
    -       -       -       -       (2 )     -       (2 )     -       -       -       -       (2 )     -       (2 )
                                                                                                                 
EBIDTA
  $ 13,355     $ 1,445     $ 14,800     $ -     $ 2,341     $ -     $ 17,141     $ 13,355     $ 1,445     $ 14,800     $ -     $ 2,341     $ -     $ 17,141  
                                                                                                                 
                                                                                                                 
 
 
Page 10

 
 
Reporting Supplement
                   
March 31, 2010
                   
                     
Net Operating Income (NOI) - Same Property Performance 1
                 
(in thousands)
               
Growth in Same
 
                 
Property NOI -
 
                 
Continuing Operations
 
 
Notes:
 
Current Quarter
   
Historical Quarter
   
Favorable (unfavorable)
 
                     
Core Portfolio
   
Three
   
Three
       
     
months ended
   
months ended
       
     
March 31,
   
March 31,
       
Reconciliation of total NOI to same property NOI:
   
2010
   
2009
       
                     
NOI - Retail properties
    $ 11,676     $ 12,434        
NOI - Discontinued Operations
      -       7        
                         
Total NOI
      11,676       12,441        
                         
NOI - Properties in redevelopment
      (597 )     (1,209 )      
NOI - Discontinued Operations
      -       (7 )      
                         
Total
    $ 11,079     $ 11,225       -1.3 %
                           
                           
Same property NOI by revenues/expenses:
                         
                           
 
                         
Revenues
    $ 16,286     $ 16,762       -2.8 %
Expenses
      5,207       5,537       6.0 %
                           
Total Core Portfolio
    $ 11,079     $ 11,225       -1.3 %
                           
1 The above amounts includes the pro-rata activity related to the Company's consolidated and unconsolidated joint ventures.
 
                           
 
 
Page 11

 
 
Reporting Supplement
                             
March 31, 2010
                             
                               
Income Statements - Fee income by Opportunity Fund
                             
Current Quarter and Year-to-Date
                             
(in thousands)
                             
                               
   
Fund I
   
Fund II
   
Fund III
   
Other
   
Total
 
Year-to-Date period ended March 31, 2010
                             
Asset and property management fees
  $ -     $ 1,017     $ 1,608     $ 228     $ 2,853  
Transactional fees
    3       643       189       172       1,007  
      3       1,660       1,797       400       3,860  
Priority distributions (Asset and property management fees)
    110       -       -       -       110  
Total management fees and priority distributions
  $ 113     $ 1,660     $ 1,797     $ 400     $ 3,970  
                                         
                                         
   
Fund I
   
Fund II
   
Fund III
   
Other
   
Total
 
Three months ended March 31, 2010
                                       
Asset and property management fees
  $ -     $ 1,017     $ 1,608     $ 228     $ 2,853  
Transactional fees
    3       643       189       172       1,007  
      3       1,660       1,797       400       3,860  
Priority distributions (Asset and property management fees)
    110       -       -       -       110  
Total management fees and priority distributions
  $ 113     $ 1,660     $ 1,797     $ 400     $ 3,970  
                                         
 
 
Page 12

 
 
 Reporting Supplement
           
March 31, 2010
           
             
 2010 Guidance - Highlights
           
 (in millions except per share amounts, all per share amounts are fully diluted)
        2010 Guidance
 
Overall:
     
 Low/High
 
 2009 Actual
             
Fully diluted Common Shares and OP Units
   
 41,000
 
 38,900
             
Full year Funds from Operations ("FFO")  per share
   $0.95 to $1.00
 
 $1.28
             
Earnings per Share ("EPS")
      $0.46 to $0.51
 
 $0.75
             
FFO Components:
           
             
             
Core and pro-rata share of opportunity Fund ("Fund") portfolio income 1
$45.5 to $46.0
 
 $44.0
             
Asset and property management fee income, net of TRS taxes
 $11.0
 
 $10.4
             
Transactional fee income, net of TRS taxes
   
 $6.0 to $7.0
 
 $7.1
             
Promote, RCP and other income, net of TRS taxes
 
 $0
 
 $11.8
             
General and administrative expense
       $(23.5) to $(23.0)
 
 $(23.7)
             
Total
      $39.0 to $41.0
 
 $49.6
             
             
             
             
1 Includes additional interest on the Company's convertible debt pursuant to
   
   ASC Topic 470-20 "Debt with Conversion and Other Options" as follows:
 $1.0
 
 $1.3
             
             
 
 
Page 13

 
 
 
Reporting Supplement
March 31, 2010
Net Asset Valuation Information
 (in thousands)
   
Notes
     
Core
    Fund I       Fund II       Fund III  
                      AKR pro-rata share             AKR pro-rata share             AKR pro-rata share  
               
Fund Level
   
%
    $      
Fund Level
   
%
    $      
Fund Level
   
%
    $  
Current Quarter NOI
                                                                       
Total
    1     $ 11,676       --                   $ 3,741       20.00 %   $ 748       $ 3,916       19.91 %   $ 779  
Pre-stabilized redevelopment properties
            -                             (3,028 )             (606 )                          
Storage portfolio
            -                             -               -         (1,983 )             (395 )
Operating properties
          $ 11,676                           $ 713             $ 143       $ 1,933             $ 385  
                                                                                         
                                                                                         
Cost to Date
                                                                                       
Pre-stabilized redevelopment properties
    2                                   $ 303,300             $ 60,660       $ -             $ -  
Storage portfolio
                                          -               -         173,600               34,555  
Under construction
    2                                     39,600               7,920         -               -  
In-design
    2                                     77,200               15,440         41,300               8,221  
                                                                                         
                                                                                         
Costs to Complete
                                                                                       
Pre-stabilized redevelopment properties
    2                                   $ 24,600             $ 4,920       $ -             $ -  
Storage portfolio
                                          -               -         -               -  
Under construction
    2                                     43,200               8,640         -               -  
In-design
    2                                     -               -         -               -  
                                                                                         
                                                                                         
Annual NOI Upon Stabilization (Mid-Point of Range)
                                                                                 
Pre-stabilized redevelopment properties
                                        $ 27,872             $ 5,574       $ -             $ -  
Storage portfolio
                                          -               -         14,756               2,937  
Under construction
                                          7,038               1,408         -               -  
                                                                                         
                                                                                         
Debt
          $ 341,511     $ 9,800                   $ 241,256             $ 47,124       $ 225,734             $ 44,508  
                                                                                         
                                                                                         
Gross asset value
    1               45,400                                                                  
Net Asset Value
                  $ 35,600       37.78 %   $ 13,450                                                      
                                                                                             
                                                                                             
                                                                                             
Notes:                       
It is not recommended to apply a capitalization rate to current Fund I NOI as this NOI declines in future years due primarily to the structure of the Kroger/Safeway Portfolio leases. Fund I value is based on property appraisals.                    
                                                                                             
  Pro-rata share is 20% (AKR promote) + 22% x 80% ( AKR remaining share after promote) = 37.78%
Total future promote is $7,120 ($35,600 x 20%)
                   
                                                                                             
2 See detail on pages 25 and 26 of this supplement                                                                      
                                                                                             
 
 
Page 14

 
 
QUARTERLY SUPPLEMENTAL DISCLOSURE
           
March 31, 2010
           
Pro-Rata Consolidated Balance Sheet
           
(in thousands)
           
 
   
Consolidated
   
Noncontrolling
   
Company's
   
Pro-Rata
             
   
Balance
   
Interest in
   
Interest in
   
Consolidated
             
   
Sheet
   
Consolidated
   
Unconsolidated
   
Balance
             
   
As Reported 1
   
Subsidiaries
   
Subsidiaries
   
Sheet 2
 
Notes
 
ASSETS
                                   
                                     
Real estate
                                   
  Land
$
             200,865
 
      (94,041)
  $
             6,654
   
         113,478
 
1 The interim consolidated balance sheet is unaudited, although it reflect all
  Buildings and improvements
 
               847,140
   
         (380,205)
   
              48,082
   
            515,017
 
adjustments, which in the opinion of management, are necessary for the fair
  Construction in progress
 
                   4,985
   
             (1,728)
   
                       -
   
               3,257
 
presentation of the consolidated balance sheet for the interim period.
   
             1,052,990
   
         (475,974)
   
              54,736
   
            631,752
             
Less: accumulated depreciation
 
              (200,943)
   
            42,531
   
               (8,948)
   
           (167,360)
 
2 The Company currently invests in Funds I, II & III and Mervyns I & II which
  Net real estate
 
               852,047
   
         (433,443)
   
              45,788
   
            464,392
 
are consolidated with the Company's financial statements. To provide
                         
investors with supplemental information, the Company's investments in these
Net real estate under development 4
 
               164,846
   
         (116,913)
   
                6,724
   
              54,657
 
joint ventures are reflected above on a pro-rata basis by calculating its
                         
ownership percentage for each of the above asset and liability line items.
Cash and cash equivalents
 
                 66,077
   
           (14,698)
   
                1,401
   
              52,780
 
Similarly, the above presentation also includes the Company's share of
Cash in escrow
 
                   6,649
   
             (1,768)
   
                1,259
   
               6,140
 
assets and liabilities for unconsolidated investments which are accounted
Investments in and advances to unconsolidated affiliates
 
                 52,123
   
           (39,063)
   
               (8,157)
   
               4,904
 
for under the equity method of accounting pursuant to GAAP.
Rents receivable, net
 
                   7,667
   
             (2,481)
   
                 (273)
   
               4,913
             
Straight-line rents receivable, net
 
                 10,923
   
             (4,092)
   
                1,339
   
               8,170
 
3 The components of Prepaid expenses and other assets are as follows:
Intercompany
 
                          -
   
                     -
   
                       -
   
                      -
 
Due from Fund Investors
$  
       33,777
 
Notes Receivable
 
                 86,643
   
             (8,452)
   
                       -
   
              78,191
 
Accrued interest on Notes Receivable
 
          12,264
 
Preferred equity investment
 
                 40,000
   
                     -
   
                       -
   
              40,000
 
Prepaid expenses
 
            3,447
 
Deferred charges, net
 
                 27,609
   
           (17,345)
   
                1,842
   
              12,106
 
Income Tax receivables
 
            1,360
 
Prepaid expenses and other assets
 
                 24,223
   
            30,333
   
                  373
   
              54,929
 
Corporate assets
   
            1,293
 
Acquired lease intangibles
 
                 21,365
   
           (10,960)
   
                      4
   
              10,409
 
Restricted cash
   
               533
 
Assets of discontinued operations
 
                          -
   
                     -
   
                       -
   
                      -
 
 Other
     
            2,255
 
                         
 Total
   
54,929
 
Total Assets
$
          1,360,172
  $   
    (618,882)
  $   
          50,300
  $  
         791,591
             
                                     
LIABILITIES AND SHAREHOLDERS' EQUITY
                   
4 The components of net real estate under development are as follows:
                                     
Mortgage notes payable
             706,442
 
       (386,314)
  $  
           68,552
  $   
        388,681
 
 Fund II
   
101,758
 
Notes payable
 
                 48,165
   
                     -
   
                       -
   
              48,165
 
 Fund III
     
          40,747
 
Valuation of debt at acquisition, net of amortization
 
                       94
   
                 (38)
   
                1,097
   
               1,153
 
Core Portfolio
   
          22,341
 
Acquired lease intangibles
 
                   6,506
   
             (2,616)
   
                       -
   
               3,890
 
 Total
   
164,846
 
Accounts payable and accrued expenses
 
                 14,418
   
             (2,271)
   
                  687
   
              12,834
             
Dividends and distributions payable
 
                   7,423
   
                     -
   
                       -
   
               7,423
             
Due to related parties
 
                          -
   
                     -
   
                       -
   
                      -
             
Share of losses in excess of inv. in unconsolidated affiliates
 
                 20,534
   
                     -
   
             (20,534)
   
                      -
             
Other liabilities
 
                 18,679
   
             (7,499)
   
                  498
   
              11,678
             
Liabilities of discontinued operations
 
                          -
   
                     -
   
                       -
   
                      -
             
  Total liabilities
 
               822,261
   
         (398,738)
   
              50,300
   
            473,824
             
                                     
                                     
Shareholders' equity:
                                   
Common shares
 
                       40
   
                     -
   
                       -
   
                    40
             
Additional paid-in capital
 
               300,799
   
                     -
   
                       -
   
            300,799
             
Accumulated other comprehensive income
 
                  (3,213)
   
                     -
   
                       -
   
              (3,213)
             
Retained earnings
 
                 14,024
   
                     -
   
                       -
   
              14,024
             
   Total controlling interest
 
               311,650
   
                     -
   
                       -
   
            311,650
             
Non-controlling interest in subsidiary
 
               226,261
   
         (220,144)
   
                       -
   
               6,117
             
  Total shareholders' equity
 
               537,911
   
         (220,144)
   
                       -
   
            317,767
             
                                     
Total Liabilities and Shareholders' Equity
          1,360,172
  $  
      (618,882)
  $  
           50,300
  $   
        791,591
             
                                     
 
 
Page 15

 
 
Reporting Supplement
                                                                 
March 31, 2010
                                                                 
                                                                   
Notes Receivable 1
                                                                 
(amounts in thousands)
                                                                 
Investment
 
Balance at
December 31,
2009
Principal
   
First
Quarter
Activity
 
Principal
   
Balance
at March 31, 2010
Accrued
Interest
   
Total
   
Stated
Interest
rate
   
Effective
Interest
rate 2
   
Maturity
date
   
Extension
options
(years)
   
Amount 3
   
Underlying third-party
first mortgage
Maturity dates
 
                                                                   
2008 Investments
                                                                 
                                                                   
Georgetown - 5 property portfolio
  $ 8,000     $ -     $ 8,000     $ 1,053     $ 9,053       9.75 %     10.14 %     11/2010    
2 x 1 year
    8,516    
2010 through 2012
 
Georgetown - 18 property portfolio
    40,000       -       40,000       6,228       46,228       13.00 %     13.43 %     6/2010    
2 x 1 year
    115,713    
$100 million in 2016, balance in 2011
 
Sub-total - Georgetown
    48,000       -       48,000       7,281       55,281       12.46 %     12.88 %                   124,229        
                                                                                     
72nd Street
    40,975       1,347       42,322       4,253       46,575       13.00 %     19.28 %     7/2011    
1 year
      185,000    
2011 w/ 1 year extension
 
                                                                                     
Total 2008 investments
    88,975       1,347       90,322       11,534       101,856       12.71 %     15.88 %                   309,229        
                                                                                     
                                                                                     
Other Investments
                                                                                   
First mortgage and other notes 4
    10,853       -       10,853       379       11,232       13.67 %     13.88 %     2010/2011    
1 six mo.
    n/a       n/a  
Mezzanine notes
    14,844       72       14,916       189       15,105       14.02 %     14.89 %     2011       -       272,433    
2011 thru 2019
 
                                                                                         
  Total other investments
    25,697       72       25,769       568       26,337       13.87 %     14.46 %                                
                                                                                         
Total  notes receivable
  $ 114,672     $ 1,419     $ 116,091     $ 12,102     $ 128,193       12.97 %     15.57 %                   $ 581,662          
                                                                                         
                                                                                         
1 The above activity does not include a $10,000 Fund III first mortgage investment and other non-real estate loans of $552.
 
2 Inclusive of upfront points and exit fees.
                                                                       
3 The first mortgage amount for 72nd street represents the construction loan when fully drawn.
                 
4 During April 2010, the Company received a first mortgage loan payment of $2.1 million.
                 
 
 
Page 16

 
 
Reporting Supplement
                                                           
March 31, 2010
                                                           
                                                             
Portfolio Debt - Summary
                         
Reconciliation from Pro-Rata Share of Debt to GAAP Debt
                               
(amounts in thousands)
                                                       
                                                             
                                                             
   
Acadia Pro-Rata Share of Debt 2
   
Reconciliation to Consolidated Debt as Reported
 
                                             
Add:
   
Less:
       
                                             
Noncontrolling
   
Pro-rata
   
Acadia
 
   
Core Portfolio
   
Opportunity Funds
   
Total
   
Fixed
   
Interest Share of
   
Share of
   
Consolidated
 
   
Principal
   
Interest
   
Principal
   
Interest
   
Principal
   
Interest
   
vs
   
Consolidated
   
Unconsolidated
   
Debt
 
Mortgage Notes Payable
 
Balance
   
Rate
   
Balance
   
Rate
   
Balance
   
Rate
   
Variable
   
Debt 3
   
Debt 4
   
As Reported
 
                                                             
Fixed-Rate Debt 1
  $ 361,650       5.7 %   $ 26,475       5.9 %   $ 388,125       5.7 %     89 %   $ 113,728     $ (67,341 )   $ 434,512  
Variable-Rate Debt 1
    (20,139 )     1.5 %     68,859       2.6 %     48,720       3.1 %     11 %     272,586       (1,211 )     320,095  
                                                                                 
Total
  $ 341,511       6.0 %   $ 95,335       3.6 %   $ 436,846       5.5 %     100 %   $ 386,314     $ (68,552 )     754,607  
                                                                                 
FAS 141 purchase price debt allocation
                                                      94  
Total debt as reported
                                                                          $ 754,701  
                                                                                 
 
Notes
 
1 Fixed-rate debt includes notional principal fixed through swap transactions. Conversely, variable-rate debt excludes this amount.
2 Represents the Company's economic pro-rata share of debt.
3 Represents the noncontrolling Interest  pro-rata share of consolidated partnership debt based on its percent ownership.
4 Represents the Company's pro-rata share of unconsolidated partnership debt based on percent ownership.
 
 
Page 17

 
 
 
Reporting Supplement
March 31, 2010
 
Debt Analysis
(amounts in thousands)
                                           
               
Principal
   
Acadia's Pro-rata
             
               
Balance at
   
share
     
Interest
 
Maturity
Extension
Property
 
Notes
 
Entity
 
Lender/Originator
 
March 31, 2010
   
Percent
   
Amount
     
Rate
 
   Date
Options
                                           
CORE PORTFOLIO
                                         
                                           
Fixed-Rate Debt
                                         
Acadia Realty Trust
    8  
Acadia
 
3.75% Convertible Note
  $ 48,165       100.0%     $ 48,165         6.03%  
12/20/2011
None
Chestnut Hill
       
Acadia
 
Column Financial, Inc.
    9,432       100.0%       9,432         5.45%  
6/11/2013
None
New Loudon Center
       
Acadia
 
RBS Greenwich Capital
    14,286       100.0%       14,286         5.64%  
9/6/2014
None
Crossroads Shopping Center
       
Crossroads JV
 
JP Morgan Chase Bank, N.A.
    62,056       49.0%       30,408         5.37%  
12/1/2014
None
Crescent Plaza
       
Acadia
 
RBS Greenwich Capital
    17,600       100.0%       17,600         4.98%  
9/6/2015
None
Pacesetter Park Shopping Center
       
Acadia
 
RBS Greenwich Capital
    12,267       100.0%       12,267         5.12%  
11/6/2015
None
Elmwood Park Shopping Center
       
Acadia
 
Bear Stearns Commercial Mortgage, Inc.
    34,519       100.0%       34,519         5.53%  
1/1/2016
None
Gateway Shopping Center
       
Acadia
 
Bear Stearns Commercial Mortgage, Inc.
    20,500       100.0%       20,500         5.44%  
3/1/2016
None
Acadia Brandywine Subsidiary
       
Brandywine JV
 
Bear Stearns Commercial Mortgage, Inc.
    61,375       22.2%       13,639         5.99%  
7/1/2016
None
Acadia Brandywine Town Center
       
Brandywine JV
 
Bear Stearns Commercial Mortgage, Inc.
    31,550       22.2%       7,011         5.99%  
7/1/2016
None
Acadia Market Square Shopping Center
       
Brandywine JV
 
Bear Stearns Commercial Mortgage, Inc.
    24,375       22.2%       5,417         5.99%  
7/1/2016
None
Acadia Brandywine Condominium
       
Brandywine JV
 
Bear Stearns Commercial Mortgage, Inc.
    22,650       22.2%       5,033         5.99%  
7/1/2016
None
Acadia Brandywine Holdings
       
Brandywine JV
 
Bear Stearns Commercial Mortgage, Inc.
    26,250       22.2%       5,833         5.99%  
7/1/2016
None
Walnut Hill Plaza
       
Acadia
 
Merrill Lynch Mortgage Lending, Inc.
    23,500       100.0%       23,500         6.06%  
10/1/2016
None
Clark Diversey
       
Acadia
 
American United Life Insurance Company
    4,721       100.0%       4,721         6.35%  
7/1/2014
None
239 Greenwich Avenue
       
Acadia
 
Wachovia
    26,000       75.0%       19,500         5.42%  
2/11/2017
None
Merrillville Plaza
       
Acadia
 
Bear Stearns Commercial Mortgage, Inc.
    26,250       100.0%       26,250         5.88%  
8/1/2017
None
Boonton
       
Acadia
 
J.P. Morgan Chase Commercial Mortgage Securities Corp.
    8,144       60.0%       4,886         6.40%  
11/1/2032
None
Interest rate swaps
    1  
Acadia
 
Bank of America, N.A.
    58,683       100.0%       58,683         6.00%  
Various
 
                                                     
Sub-Total Fixed-Rate Debt
                  532,323               361,650         5.74%      
                                                     
Variable-Rate Debt
                                                   
                                                     
                                                     
Various
    2  
Acadia
 
Bank of America, N.A.
    15,000       100.0%       15,000  
Libor +
    125  
12/1/2010
2 x 12 mos.
Branch Plaza
       
Acadia
 
Bank of America, N.A.
    14,117       100.0%       14,117  
Libor +
    130  
12/1/2011
1 x 12 mos.
Village Commons Shopping Center
    3  
Acadia
 
Bank of America, N.A.
    9,427       100.0%       9,427  
Libor +
    140  
6/29/2012
 
Interest rate swaps
    1  
Acadia
 
Bank of America, N.A.
    (58,683 )     100.0%       (58,683 )              
                                                     
Sub-Total Variable-Rate Debt
            (20,139 )             (20,139 )
Libor +
    130      
                                                     
Total Core Portfolio Debt
          $ 512,184             $ 341,511         5.99%      
 
 
Page 18

 
 
Reporting Supplement
March 31, 2010
 
Debt Analysis
(amounts in thousands)
                                                     
                 
Principal
   
Acadia's Pro-rata
             
                 
Balance at
   
share
     
Interest
 
Maturity
Extension
Property
 
Notes
 
Entity
 
Lender/Originator
 
March 31, 2010
   
Percent
   
Amount
     
Rate
 
   Date
Options
                                                     
OPPORTUNITY FUNDS
                                                   
                                                     
Fixed-Rate Debt
                                                   
Storage Post - Various
    5  
  Fund III
 
GEMSA Loan Services, LP
  $ 41,500       18.9%     $ 7,846         5.30%  
3/16/2011
2 x 12 mos.
216th Street
    4  
  Fund II
 
Bank of America, N.A.
    25,500       19.8%       5,052         5.80%  
10/1/2017
None
Pelham Manor
    4  
  Fund II
 
Bear Sterns Commercial
    31,652       19.8%       6,271         7.38%  
1/1/2020
None
Atlantic Avenue
       
  Fund II
 
Bear Sterns Commercial
    11,543       13.3%       1,539         7.34%  
1/1/2020
None
Interest rate swaps
    1  
  Fund I
 
Bank of America, N.A.
    20,250       28.5%       5,767         4.74%  
Various
 
                                                     
Sub-Total Fixed-Rate Debt
                  130,445               26,475         5.88%      
                                                     
Variable-Rate Debt
                                                   
                                                     
CityPoint
       
  Fund II
 
Bank of America, N.A.
    6,111       19.8%       1,211  
Libor +
    250  
8/12/2010
None
Acadia Strategic Opportunity Fund II, LLC
    6  
  Fund II
 
Bank of America, N.A.
    40,000       20.0%       8,000  
Libor +
    325  
3/1/2011
None
161st Street
    4  
  Fund II
 
RBS Greenwich Capital
    30,000       19.8%       5,943  
Libor +
    140  
4/1/2010
None
Liberty Avenue
       
  Fund II
 
PNC Bank, National Association
    10,450       19.8%       2,070  
Libor +
    325  
7/19/2010
1 x 12 mos.
Fordham Plaza
    4, 9  
  Fund II
 
Eurohypo AG
    86,000       19.8%       17,038  
Libor +
    350  
10/4/2011
1 x 12 mos.
Acadia Strategic Opportunity Fund III, LLC
    7  
  Fund III
 
Bank of America, N.A.
    139,450       19.9%       27,751  
Comm Paper +50
 
10/9/2011
None
Cortlandt Towne Center
       
  Fund III
 
Bank of America, N.A.
    44,784       19.9%       8,912  
Libor +
    400  
7/29/2012
2 x 12 mos.
Tarrytown Shopping Center
       
  Fund I
 
Anglo Irish Bank Corporation
    9,800       37.8%       3,702  
Libor +
    165  
10/30/2010
2 x 12 mos.
Interest rate swaps
    1  
  Fund I & Fund II
 
Bank of America, N.A.
    (20,250 )     28.5%       (5,767 )              
                                                     
Sub-Total Variable-Rate Debt
                  346,345               68,859  
Libor +
    236      
                                                     
Total Opportunity Funds  Portfolio Debt
      $ 476,790             $ 95,335         3.56%      
 
 
Page 19

 
 
Reporting Supplement
March 31, 2010
Debt Analysis - Notes
                           
                           
                           
                           
1 The Company has hedged a portion of it's variable-rate debt with variable to fixed-rate swap agreements as follows:
         
               
Average
       
 Maturity
   
Notional principal
   
Spread
   
Swap rate
   
All-in Rate
 
Date
                           
                           
    $ 10,688       2.11 %     4.90 %     7.01 %
10/1/2011
      7,995       2.11 %     5.14 %     7.25 %
3/1/2012
      15,000       2.11 %     3.79 %     5.90 %
11/30/2012
      15,000       2.11 %     3.41 %     5.52 %
11/30/2012
      10,000       2.11 %     2.65 %     4.76 %
11/30/2012
Core Portfolio
  $ 58,683       2.11 %     3.88 %     6.00 %  
                                   
Opportunity Funds
  $ 9,800       2.11 %     4.47 %     6.58 %
10/29/2010
      10,450       2.11 %     0.90 %     3.01 %
7/19/2010
    $ 20,250       2.11 %     2.63 %     4.74 %  
                                   
 Total Core Portfolio and Opportunity Funds
  $ 78,933       2.11 %     3.56 %     5.67 %  
 
 
2 This is a revolving facility for up to $64,498 and is collateralized by Bloomfield Town Square, Hobson West Plaza, Marketplace of Absecon,
    Abington Towne Center, Methuen Shopping Center and Town Line Plaza.
3 There is an additional $1,600 available under this facility based on certain income hurdles.
4 Fund II is a 99.1% joint venture partner on this investment. As such, Acadia's pro-rata share of the above debt is 99.1% x 20%, or 19.8%.
5 The loan is collateralized by Storage Post locations - Linden, Webster Avenue,  Jersey City, Fordham Road and Lawrence.
6 This is a revolving facility for up to $40,000.
7 This is a line of credit with a capacity of $221,000.
8 Convertible notes balance pursuant to ASC Topic 470-20. The actual face amount of the convertible notes at March 31, 2010 is $50,015.
  While the interest rate on the convertible notes is 3.75%, the effective fair value interest rate is 6.03%.
9 The interest rate is the lenders base rate plus 1.50% or the LIBOR Reference Rate (the greater of (a) LIBOR, or (b) 1.50%) plus 3.50%.
  The rate at March 31, 2010 was (b) 1.50% plus 3.50% or 5.00%.
 
 
Page 20

 
Reporting Supplement
                                               
March 31, 2010
                                               
                                                       
Future Debt Maturities - Not Including Extension Options
                               
(in thousands)
                                                     
                                                       
Core Portfolio
                   
Acadia's Pro-rata Share
   
Weighted Average Interest Rate of Maturing Debt
 
   
Scheduled
               
Scheduled
                               
Year
 
Amortization
   
Maturities
   
Total
   
Amortization
   
Maturities
   
Total
   
Total Debt
   
Fixed-Rate Debt
   
Variable-Rate Debt
 
                                                       
2010
  $ 2,026     $ 15,000     $ 17,026     $ 1,631     $ 15,000     $ 16,631       1.50 %     n/a       1.50 %
2011 1
    3,045       63,720       66,765       2,481       63,720       66,201       3.28 %     3.75 %     1.55 %
2012
    3,205       9,074       12,279       2,614       9,074       11,688       1.65 %     n/a       1.65 %
2013
    3,390       8,777       12,167       2,760       8,777       11,537       5.45 %     5.45 %     n/a  
2014
    3,311       74,406       77,717       2,644       45,281       47,925       5.47 %     5.47 %     n/a  
Thereafter
    9,182       318,898       328,080       6,511       182,868       189,379       5.78 %     5.78 %     n/a  
    $ 24,159     $ 489,875     $ 514,034     $ 18,641     $ 324,720     $ 343,361                          
                                                                         
Less: additional convertible notes balance
      (1,850 )                     (1,850 )                        
        Balance per Portfolio Debt Detail
            $ 512,184                     $ 341,511                          
                                                                         
                                                                         
                                                   
Weighted Average Interest Rate of Pro-rata Share of Maturing Debt
 
Opportunity Funds
                                                                       
                                                   
Total Debt
   
Fixed-Rate Debt
   
Variable-Rate Debt
 
                                                                         
2010
  $ 292     $ 66,361     $ 66,653     $ 58     $ 14,926     $ 14,984       2.30 %     n/a       2.30 %
2011
    418       296,950       297,368       83       58,635       58,718       2.85 %     5.30 %     2.48 %
2012
    307       43,814       44,121       61       8,719       8,780       4.25 %     n/a       4.25 %
2013
    553       -       553       110       -       110       n/a       n/a       n/a  
2014
    596       -       596       118       -       118       n/a       n/a       n/a  
Thereafter
    4,036       63,463       67,499       780       11,845       12,625       6.70 %     6.70 %     n/a  
    $ 6,202     $ 470,588     $ 476,790     $ 1,210     $ 94,125     $ 95,335                          
                                                                         
1 Includes additional convertible notes balance of $1,850 maturing in 2011.
                                         
 
 
Page 21

 
 
Reporting Supplement
                                               
March 31, 2010
                                               
                                                       
Future Debt Maturities - Including Extension Options
                                           
(in thousands)
                                                 
                                                       
Core Portfolio
                   
Acadia's Pro-rata Share
   
Weighted Average Interest Rate of Maturing Debt
 
   
Scheduled
               
Scheduled
                               
Year
 
Amortization
   
Maturities
   
Total
   
Amortization
   
Maturities
   
Total
   
Total Debt
   
Fixed-Rate Debt
   
Variable-Rate Debt
 
                                                       
2010
  $ 2,088     $ -     $ 2,088     $ 1,692     $ -     $ 1,692       n/a       n/a       n/a  
2011 1
    3,065       50,015       53,080       2,501       50,015       52,516       3.75 %     3.75 %     n/a  
2012
    3,391       37,511       40,902       2,800       37,511       40,311       1.55 %     n/a       1.55 %
2013
    3,390       8,777       12,167       2,760       8,777       11,537       5.45 %     5.45 %     n/a  
2014
    3,311       74,406       77,717       2,644       45,282       47,926       5.47 %     5.47 %     n/a  
Thereafter
    9,182       318,898       328,080       6,511       182,868       189,379       5.78 %     5.78 %     n/a  
    $ 24,427     $ 489,607     $ 514,034     $ 18,908     $ 324,453     $ 343,361                          
                                                                         
Less: additional convertible notes balance
      (1,850 )                     (1,850 )                        
         Balance per Portfolio Debt Detail
            $ 512,184                     $ 341,511                          
                                                                         
                                                                         
                                                   
Weighted Average Interest Rate of Pro-rata Share of Maturing Debt
 
Opportunity Funds
                                                                       
                                                   
Total Debt
   
Fixed-Rate Debt
   
Variable-Rate Debt
 
                                                                         
2010
  $ 292     $ 56,561     $ 56,853     $ 58     $ 11,224     $ 11,282       2.44 %     n/a       2.44 %
2011
    418       169,450       169,868       83       33,751       33,834       1.20 %     n/a       1.20 %
2012
    500       95,800       96,300       99       20,740       20,839       4.45 %     n/a       4.45 %
2013
    1,043       41,500       42,543       208       7,846       8,054       5.30 %     5.30 %     n/a  
2014
    901       42,826       43,727       179       8,522       8,701       4.25 %     n/a       4.25 %
Thereafter
    4,036       63,463       67,499       780       11,845       12,625       6.70 %     6.70 %     n/a  
    $ 7,190     $ 469,600     $ 476,790     $ 1,407     $ 93,928     $ 95,335                          
                                                                         
1 Includes additional convertible notes balance of $1,850 maturing in 2011.
                                         
 
 
Page 22

 
Reporting Supplement
         
March 31, 2010
         
Selected Operating Ratios
 
Three months ended March 31,
 
   
2010
 
2009
 
Coverage Ratios
1
       
Interest Coverage Ratio
         
EBIDTA
 
 $            17,141
 
 $              9,265
 
Divided by Interest expense
 
                 5,947
 
                 6,520
 
   
                   2.88
  x
                   1.42
Fixed Charge Coverage Ratio
         
EBIDTA
 
 $            17,141
 
 $              9,265
 
Divided by ( Interest expense
 
                 5,947
 
                 6,520
 
                 + Preferred Dividends)
2
                        5
 
                        5
 
   
                   2.88
  x
                   1.42
Debt Service Coverage Ratio
         
EBIDTA
 
 $            17,141
 
 $              9,265
 
Divided by ( Interest expense
 
                 5,947
 
                 6,520
 
                 + Principal Amortization)
 
                    519
 
                    398
 
   
                   2.65
  x
                   1.34
Payout Ratios
         
FFO Payout Ratio
         
Dividends (Shares) & Distributions (O.P. Units) paid
 $              7,423
 
 $              7,377
 
FFO
 
               10,167
 
               14,268
 
   
73%
 
52%
 
AFFO Payout Ratio
         
Dividends (Shares) & Distributions (O.P. Units) paid
 $              7,423
 
 $              7,377
 
AFFO
 
                 9,033
 
               13,846
 
   
82%
 
53%
 
FAD Payout Ratio
         
Dividends (Shares) & Distributions (O.P. Units) paid
 $              7,423
 
 $              7,377
 
FAD
 
                 8,514
 
               10,298
 
   
87%
 
72%
 
Leverage Ratios
         
Debt/Total Market Capitalization
         
Debt
3
 $          436,846
     
Total Market Capitalization
 
          1,162,267
     
   
38%
     
Debt + Preferred Equity (Preferred O.P. Units)
3
 $          437,294
     
Total Market Capitalization
 
          1,162,267
     
   
38%
     
Debt/EBIDTA - Core Portfolio
         
Debt
 
 $          341,511
     
EBIDTA (Annualized)
 
               68,564
     
   
                   4.98
  x    
Net Debt/EBIDTA - Core Portfolio 4
         
Debt
 
 $          296,473
     
EBIDTA (Annualized)
 
               68,564
     
   
                   4.32
  x    
Debt/EBIDTA - Core Portfolio and Opportunity Funds
   
Debt
 
 $          436,846
     
EBIDTA (Annualized)
 
               68,564
     
   
                   6.37
  x    
Net Debt/EBIDTA - Core Portfolio and Opportunity Funds 5
 
Debt
 
 $          384,066
     
EBIDTA (Annualized)
 
               68,564
     
   
                   5.60
  x    
Debt Yield - Core Portfolio
         
NOI (Annualized)
 
 $            46,704
     
Debt
 
             341,511
     
   
13.7%
     
Net Debt Yield - Core Portfolio 4
         
NOI (Annualized)
 
 $            46,704
     
Debt
 
             296,473
     
   
15.8%
     
Debt Yield - Core Portfolio and Opportunity Funds
     
NOI (Annualized)
 
 $            54,677
     
Debt
 
             436,846
     
   
12.5%
     
Net Debt Yield - Core Portfolio and Opportunity Funds 5
 
NOI (Annualized)
 
 $            54,677
     
Debt
 
             384,066
     
   
14.2%
     
 
Notes:
1 Quarterly results for 2010 and 2009 are unaudited, although they reflect all adjustments, which in the opinion of management, are necessary for a fair presentation of operating results for the interim periods. The coverage ratios include the Company's pro-rata share of EBIDTA, interest expense and principal amortization related to both the Company's consolidated and unconsolidated investments in joint ventures.
2  Represents preferred distributions on Preferred Operating partnership Units.
3 Includes the Company's pro-rata share of consolidated and unconsolidated joint venture  debt and principal amortization.
4 Reflects debt net of the current Core Portfolio cash balance as of 3/31/10.
5 Reflects debt net of the current Core Portfolio and pro-rata share of the Opportunity Funds cash balance as of 13/31/10.
 
Page 23

 
 
Reporting Supplement
       
March 31, 2010
       
 
Overview of Acadia Strategic Opportunity Funds
             
   
FUND I
 
FUND II
 
FUND III
             
Item
 
Description
 
Description
 
Description
             
Date formed
 
September 2001
 
June 2004
 
May 2007
             
Capital commitment
 
$90 million
 
$300 million
 
$503 million
             
Funding
 
Fully funded
 
$238.1 million funded through March 31, 2010
 
$96.5 million funded through March 31, 2010
             
Partnership structure
       
             
Equity Contribution:
 
22.22% - Acadia
 
20% - Acadia
 
20% - Acadia
   
77.78% - Four institutional investors
 
80% - Six institutional investors
 
80% - 14 institutional investors
             
Cash flow distribution:
 
22.22% - Acadia
 
20% - Acadia
 
20% - Acadia
   
77.78% - Four institutional investors
 
80% - Six institutional investors
 
80% - 14 institutional investors
             
Promote:
 
20% to Acadia once all partners (including
 
20% to Acadia once all partners (including
 
20% to Acadia once all partners (including
   
Acadia) have received 9% preferred return and
 
Acadia) have received 8% preferred return and
 
Acadia) have received 6% preferred return and
   
return of equity
 
return of equity
 
return of equity
             
   
Remaining 80% is distributed to all the partners
 
Remaining 80% is distributed to all the partners
 
Remaining 80% is distributed to all the partners
   
(including Acadia).
 
(including Acadia).
 
(including Acadia).
             
   
All original capital and accumulated preference
 
--
 
--
   
has been paid. Acadia is entitled to a Promote
   
   
on all future distributions.
       
             
Fees to Acadia
 
Priority distribution fee equal to 1.5% of implied
 
Asset management fee equal to 1.5% of total
 
Asset management fee equal to 1.5% of total
   
capital
 
committed capital
 
committed capital
             
   
Priority distribution fee equal to 4% of gross
 
Property management fee equal to 4% of gross
 
Property management fee equal to 4% of gross
   
property revenues
 
property revenues
 
property revenues
             
   
Market rate leasing fees
 
Market rate leasing fees
 
Market rate leasing fees
             
   
Market rate construction/project management fees
 
Market rate construction/project management fees
 
Market rate construction/project management fees
             
           
Development fee equal to 3% of total project cost
 
 
Page 24

 
 
Reporting Supplement
       
March 31, 2010
       
 
New York Urban/Infill: Development costs - Construction Complete
                                     
           
Estimated
   
Total cost
                         
     
Estimated
   
square
   
to date
   
Estimated
   
Total
   
Debt as of
       
     
completion
   
footage upon
   
(including
   
future
   
project
   
March 31,
       
Property
Anchors/Tenants
 
of Construction
   
completion
   
acquisition cost)
   
cost
   
cost
   
2010
   
% Leased 2
 
                                             
Fund II
                      ($ in millions)                  
Construction complete
                                           
                                         
Retail - 100%
 
Fordham Place
 Sears, Walgreens, Best Buy, 24 Hour Fitness
 
Completed
      276,000     $ 123.5     $ 9.9     $ 133.4     $ 86.0    
Office - 35%
 
Pelham Manor Shopping Plaza 1
 BJ's Wholesale Club, Michaels, Storage Post
 
Completed
      320,000       57.8       6.2       64.0       31.7       75%  
216th Street
 City of New York Dept of General Services
 
Completed
      60,000       27.7       -       27.7       25.5       100%  
Liberty Avenue 1
 CVS, Storage Post
 
Completed
      125,000       15.3       (0.1 )     15.2       10.5       100%  
161st Street 3
 Various New York City and State Agencies
 
To be determined
      230,000       57.8       7.8       65.6       30.0       99%  
Atlantic Avenue
 Storage Post
 
Completed
      110,000       21.2       0.8       22.0       11.5          
                                                   
Retail - 85%
 
Total
            1,121,000     $ 303.3     $ 24.6     $ 327.9     $ 195.2    
Office - 77%
 
                                                         
1 Fund II acquired a ground lease interest at this property.
                                                     
2 Percentage leased excludes self storage at Pelham Manor, Liberty Avenue and Atlantic Avenue.
                                 
3 161st Street is currently cash flowing at 84% occupancy. The redevelopment plan includes the recapture and conversion of street level office space to retail. Tenant consolidations necessary to accomplish this plan have already begun. While the tenant consolidations have caused a temporary decline in occupancy, three leases have been signed which will bring occupancy up to 99%.
 
4 Reconciliation of development costs to the Balance Sheet:
                                                     
                                                         
 
Operating real estate
  $ 294.5                                                  
 
Construction in progress
    0.2                                                  
 
Net real estate under development
    141.1                                                  
 
Investment in unconsolidated affiliates
    44.4                                                  
 
Deferred charges
    5.1                                                  
 
Canarsie lease termination income
    (23.9 )                                                
 
Total costs to date
  $ 461.4                                                  
                                                           
 
Construction completed
  $ 303.3                                                  
 
Under development
    39.6                                                  
 
In design
    118.5                                                  
 
Total
  $ 461.4                                                  
 
 
Page 25

 
 
Reporting Supplement
       
March 31, 2010
       
 
New York Urban/Infill: Development costs - Construction/Design
                                           
             
Estimated
   
Total cost
                         
       
Estimated
   
square
   
to date
   
Estimated
   
Total
   
Debt as of
       
       
completion
   
footage upon
   
(including
   
future
   
project
   
March 31,
       
Property
Anchors/Tenants
   
of Construction
   
completion
   
acquisition cost)
   
cost
   
cost
   
2010
   
% Leased
 
                                               
Fund II
                       
($ in millions)
             
                                               
Under Construction
                                             
Canarsie Plaza 1
 BJ's Wholesale Club, Planet Fitness, NYPD
   
 1st half 2011
      265,000     $ 39.6     $ 43.2     $ 82.8       -       86%  
Total Construction
              265,000     $ 39.6     $ 43.2     $ 82.8     $ -          
                                                           
In Design
                                                         
Sherman Plaza
 TBD
   
 TBD
   
TBD
      32.6    
TBD
   
TBD
      -          
CityPoint 2
 TBD
   
 TBD
   
TBD
      44.6    
TBD
   
TBD
      6.1          
Total Design
              -     $ 77.2     $ -     $ -     $ 6.1          
                                                           
Fund III
                                                         
                                                           
In Design
                                                         
Sheepshead Bay
 TBD
   
 TBD
   
TBD
    $ 22.7    
TBD
   
TBD
    $ -          
                                                           
125 Main Street (Westport, CT)
 TBD
   
 TBD
      30,000     $ 18.6     $ 7.4     $ 26.0     $ -          
                                                           
1 Cost to date is net of lease termination income from Home Depot.
                                                 
2 Fund II, along with P/A Associates and Washington Square Partner are co-developing the retail and office components at CityPoint. Amounts
         
represent Fund II's pro-rata share. Fund II has acquired a ground lease interest at this property.
                                 
 
 
Page 26

 
 
Reporting Supplement
       
March 31, 2010
       
 
Retailer Controlled Property ("RCP") Venture - Overview
                     
                           
*** Note - The RCP Venture is not a separate AKR Fund, rather it is a venture in which AKR, Funds I and II are anticipated to invest a total of $60 million equity. ***
 
                           
Item
 
Description
                     
Date formed
 
January 2004
                     
                           
Partnership structure
                         
Equity Contribution:
 
Up to $300 million of total equity
                 
                           
   
Up to 20% ($60 million) - AKR Fund I ($20 million) and Fund II ($40 million)
 
                           
   
80% - Klaff Realty LP and Lubert-Adler
             
                           
Cash flow distribution:
 
20% - AKR Funds
                     
   
80% - Four institutional investors
                 
                           
Promote:
 
20% to Klaff once all partners (including Klaff) have received 10% preferred return and return
 
   
of equity (50% of first $40 million of AKR Fund equity is not subject to this promote)
 
                           
   
Remaining 80% is distributed to all the partners (including Klaff).
 
                           
RCP Venture - Investments
                     
                           
The following table summarizes the RCP Venture investments from inception through March 31, 2010
 
                           
       
Years
 
Invested
         
Equity
 
Investor
 
Investment
 
acquired
 
capital
   
Distributions
   
Multiple
 
                           
       
2004 through
                 
Mervyns I and Mervyns II
 
Mervyns
 
2007
  $ 31,184     $ 47,669       1.5 X
                                 
       
2006 through
                       
Mervyns II
 
Albertson’s
 
2007
    23,126       66,972       2.9 X
                                 
       
2006 through
                       
Fund II and Mervyns II
 
Other investments 1
 
2008
    6,468       4,139       0.6 X
                                 
Total
          $ 60,778     $ 118,780       2.0 X
1 Represents investments in Shopko, Marsh and Rex.
                       
 
 
Page 27

 
 
QUARTERLY SUPPLEMENTAL DISCLOSURE
                                                             
March 31, 2010
                                                             
Core Portfolio Retail Properties - Detail
                                                             
                                                                   
         
Acadia's
   
Gross Leasable Area
   
Occupancy
   
Annualized Base Rent
 
   
Anchors
   
interest
   
Anchors
   
Shops
   
Total
   
Anchors
   
Shops
   
Total
   
Anchors
   
Shops
   
Total
 
                                                                   
New York
                                                                 
Connecticut
                                                                 
239 Greenwich Avenue 1
 
Restoration Hardware, Coach
      75.0 %     16,834       -       16,834       100.00 %     -       100.00 %   $ 1,397,621     $ -     $ 1,397,621  
                                                                                       
New Jersey
                                                                                     
Elmwood Park Shopping Center
 
Walgreens, Pathmark (A&P)
      100.0 %     62,610       86,881       149,491       100.00 %     85.94 %     91.83 %     1,486,006       1,898,865       3,384,871  
A & P Shopping Plaza
 
A&P
      60.0 %     49,463       13,445       62,908       100.00 %     61.92 %     91.86 %     950,000       248,326       1,198,326  
Total - New Jersey
                  112,073       100,326       212,399       100.00 %     82.72 %     91.84 %     2,436,006       2,147,191       4,583,197  
                                                                                       
New York
                                                                                     
Village Commons Shopping Center
    -       100.0 %     3,891       83,346       87,237       0.00 %     76.30 %     72.89 %     -       2,048,550       2,048,550  
Branch Plaza
 
A&P, CVS
      100.0 %     74,050       51,701       125,751       100.00 %     98.05 %     99.20 %     1,222,619       1,378,260       2,600,879  
Amboy Center
 
King Kullen, Duane Reade
      100.0 %     46,964       13,126       60,090       100.00 %     100.00 %     100.00 %     1,052,068       545,136       1,597,204  
Bartow Avenue
    -       100.0 %     -       14,676       14,676       0.00 %     89.49 %     89.49 %     -       434,990       434,990  
Pacesetter Park Shopping Center
 
Stop & Shop
      100.0 %     52,052       44,301       96,353       100.00 %     75.63 %     88.80 %     394,093       689,274       1,083,367  
LA Fitness
 
LA Fitness
      100.0 %     55,000       -       55,000       100.00 %     -       100.00 %     1,265,000       -       1,265,000  
West 54th Street
 
Stage Deli
      100.0 %     4,211       5,482       9,693       100.00 %     100.00 %     100.00 %     1,403,822       1,527,170       2,930,992  
East 17th Street
 
Barnes & Noble
      100.0 %     19,622       -       19,622       100.00 %     0.00 %     100.00 %     625,000       -       625,000  
Crossroads Shopping Center
      49.0 %     210,114       100,628       310,742       100.00 %     81.34 %     93.96 %     2,546,429       3,349,685       5,896,114  
Total - New York
                    465,904       313,260       779,164       99.16 %     83.44 %     92.84 %     8,509,031       9,973,065       18,482,096  
                                                                                         
Total New York
                    594,811       413,586       1,008,397       99.35 %     83.26 %     92.75 %     12,342,658       12,120,256       24,462,914  
                                                                                         
                                                                                         
New England
                                                                                       
                                                                                         
Connecticut
                                                                                       
Town Line Plaza 2
 
Wal Mart, Super Stop & Shop
      100.0 %     163,159       43,187       206,346       100.00 %     90.60 %     98.03 %     969,144       639,708       1,608,852  
                                                                                         
Massachusetts
                                                                                       
Methuen Shopping Center
 
Wal Mart, Demoulas Super Markets
      100.0 %     120,004       10,017       130,021       100.00 %     100.00 %     100.00 %     736,464       222,225       958,689  
Crescent Plaza
 
Home Depot, Supervalu
      100.0 %     156,985       61,156       218,141       100.00 %     69.14 %     91.35 %     1,178,872       429,615       1,608,487  
Total - Massachusetts
                    276,989       71,173       348,162       100.00 %     73.48 %     94.58 %     1,915,336       651,840       2,567,176  
                                                                                         
New York
                                                                                       
   
Bon Ton, Marshalls, Price Chopper,
                                                                 
New Loudon Center
 
A.C. Moore, Raymours Furniture Co.
      100.0 %     251,211       4,615       255,826       100.00 %     100.00 %     100.00 %     1,641,430       126,310       1,767,740  
                                                                                         
Rhode Island
                                                                                       
Walnut Hill Plaza
 
Sears, Supervalu, CVS
      100.0 %     121,892       162,825       284,717       100.00 %     92.56 %     95.75 %     1,005,500       1,418,590       2,424,090  
                                                                                         
Vermont
                                                                                       
The Gateway Shopping Center
 
Supervalu
      100.0 %     73,184       28,600       101,784       100.00 %     79.08 %     94.12 %     1,353,904       476,687       1,830,591  
                                                                                         
Total New England
                    886,435       310,400       1,196,835       100.00 %     86.78 %     96.57 %     6,885,314       3,313,135       10,198,449  
                                                                                         
General note - The above occupancy and rent amounts do not include space which is currently leased, but for which rent payment has not yet commenced.
 
                                                                                         
239 Greenwich Avenue contains 16,834 square feet of retail GLA and 21 residential units encompassing 14,434 square feet. Residential activities are not included above.
 
2 Anchor GLA includes a 97,300 square foot Wal-Mart store which is not owned by the Company. This square footage has been excluded for calculating annualized base rent per square foot.
 
 
 
Page 28

 
 
QUARTERLY SUPPLEMENTAL DISCLOSURE
                                                             
March 31, 2010
                                                             
Core Portfolio Retail Properties - Detail
                                                             
   
          Acadia's  
Gross Leasable Area
   
Occupancy
    Annualized Base Rent  
      Anchors     interest   Anchors    
Shops
    Total    
Anchors
   
Shops
   
Total
   
Anchors
   
Shops
    Total  
Core Portfolio (continued):
                                                                           
                                                                                   
Midwest
                                                                                       
Illinois
                                                                                       
Hobson West Plaza
 
Garden Fresh Markets
      100.0 %     51,692       47,434       99,126       100.00 %     85.58 %     93.10 %   $ 225,436     $ 895,648     $ 1,121,084  
Clark Diversey
    -       100.0 %     -       19,265       19,265       -       91.57 %     91.57 %     -       798,588       798,588  
Total - Illinois
                    51,692       66,699       118,391       100.00 %     87.31 %     92.85 %     225,436       1,694,236       1,919,672  
                                                                                         
Indiana
                                                                                       
   
JC Penney, Office Max, TJ Maxx,
                                                                 
Merrillville Plaza
 
David's Bridal, Pier I
      100.0 %     145,266       89,760       235,026       100.00 %     85.48 %     94.45 %     1,633,928       1,274,665       2,908,593  
                                                                                         
Michigan
                                                                                       
   
Home Goods, TJ Maxx, Marshalls,
                                                                 
Bloomfield Towne Square
 
Officemax
      100.0 %     152,944       79,237       232,181       82.04 %     94.49 %     86.29 %     1,015,349       1,479,739       2,495,088  
                                                                                         
Ohio
                                                                                       
Mad River Station 1
 
Babies 'R' Us, Office Depot, Pier I
      100.0 %     68,297       57,687       125,984       100.00 %     72.99 %     87.63 %     819,271       610,931       1,430,202  
                                                                                         
Total Midwest
                    418,199       293,383       711,582       93.43 %     85.87 %     90.32 %     3,693,984       5,059,571       8,753,555  
                                                                                         
Mid-Atlantic
                                                                                       
New Jersey
                                                                                       
Marketplace of Absecon
 
Rite Aid
      100.0 %     33,933       70,785       104,718       38.92 %     78.12 %     65.42 %     329,310       713,237       1,042,547  
Total - New Jersey
                    33,933       70,785       104,718       38.92 %     78.12 %     65.42 %     329,310       713,237       1,042,547  
                                                                                         
Delaware
                                                                                       
   
Lowes, Target, Bed, Bath & Beyond,
                                                                                 
Brandywine Town Center
 
Dicks Sporting Goods
      22.2 %     840,172       34,817       874,989       97.20 %     89.09 %     96.88 %     12,501,351       573,908       13,075,258  
Market Square Shopping Center
 
TJ Maxx, Trader Joe's
      22.2 %     42,850       59,197       102,047       100.00 %     100.00 %     100.00 %     671,888       1,770,339       2,442,227  
Naamans Road
    -       22.2 %     -       19,970       19,970       0.00 %     54.94 %     54.94 %     -       558,340       558,340  
Total - Delaware
                    883,022       113,984       997,006       97.34 %     88.77 %     96.36 %     13,173,239       2,902,587       16,075,825  
                                                                                         
Pennsylvania
                                                                                       
Mark Plaza
 
Kmart, Redner's Market
      100.0 %     157,595       58,806       216,401       100.00 %     28.86 %     80.67 %     652,095       148,200       800,295  
Plaza 422
 
Home Depot, Dunham's
      100.0 %     139,968       16,311       156,279       100.00 %     100.00 %     100.00 %     643,503       152,349       795,852  
Route 6 Plaza
 
Kmart, Fashion Bug, Rite Aid
      100.0 %     146,498       29,021       175,519       100.00 %     100.00 %     100.00 %     806,351       343,571       1,149,922  
Chestnut Hill 2
            100.0 %     31,420       9,150       40,570       0.00 %     100.00 %     22.55 %     -       325,483       325,483  
Abington Towne Center 3
 
Target, TJ Maxx
      100.0 %     184,616       31,753       216,369       100.00 %     94.75 %     99.23 %     270,000       815,654       1,085,654  
Total - Pennsylvania
                    660,097       145,041       805,138       95.24 %     70.01 %     90.69 %     2,371,949       1,785,257       4,157,206  
                                                                                         
Total Mid-Atlantic
                    1,577,052       329,810       1,906,862       95.20 %     78.23 %     92.27 %     15,874,498       5,401,081       21,275,578  
                                                                                         
                                                                                         
Total Core Properties
                    3,476,497       1,347,179       4,823,676       96.92 %     83.41 %     93.15 %   $ 38,796,454     $ 25,894,043     $ 64,690,496  
                                                                                         
                                                                                         
Total Core Properties -
                                                                                       
weighted based on ownership interest 4
                    2,658,531       1,201,824       3,860,355       96.66 %     83.20 %     92.47 %     26,522,225       21,828,741       48,350,966  
                                                                                         
 
General note - The above occupancy and rent amounts do not include space which is currently leased, but for which rent payment has not yet commenced.
The GLA for this property excludes 29,857 square feet of office space.
2 This consists of two separate buildings.
3 Anchor GLA includes a 157,616 square foot Target store which is not owned by the Company. This square footage has been excluded for calculating annualized base rent per square foot.
4 Weighted based on Acadia's ownership interest in the properties.
 
 
Page 29

 
 
Reporting Supplement
                                                                       
March 31, 2010
                                                                       
                                                                         
                                                                         
Core Portfolio Retail Properties by State - Summary
                                           
                                                                         
                                                                         
                                       
 
                               
                     
Gross Leasable Area
   
Occupancy
   
Annualized Base Rent
 
   
Ownership
   
Percent of
   
Number of
                                                       
   
%
   
base rent 1
   
properties
   
Anchors 2
   
Shops
   
Total
   
Anchors
   
Shops
   
Total
   
Anchors
   
Shops
   
Total
 
                                                                         
                                                                         
                                                                         
Connecticut
    75.0%       5.5%       2       179,993       43,187       223,180       100.00 %     90.60 %     98.18 %   $ 2,366,765     $ 639,708     $ 3,006,473  
                                                                                                 
Delaware
    22.2%       7.1%       3       883,022       113,984       997,006       97.34 %     88.77 %     96.36 %     13,173,239       2,902,587       16,075,825  
                                                                                                 
Illinois
    100.0%       4.0%       2       51,692       66,699       118,391       100.00 %     87.31 %     92.85 %     225,436       1,694,236       1,919,672  
                                                                                                 
Indiana
    100.0%       6.0%       1       145,266       89,760       235,026       100.00 %     85.48 %     94.45 %     1,633,928       1,274,665       2,908,593  
                                                                                                 
Massachusetts
    100.0%       5.3%       2       276,989       71,173       348,162       100.00 %     73.48 %     94.58 %     1,915,336       651,840       2,567,176  
                                                                                                 
Michigan
    100.0%       5.2%       1       152,944       79,237       232,181       82.04 %     94.49 %     86.29 %     1,015,349       1,479,739       2,495,088  
                                                                                                 
New Jersey
    89.5%       10.6%       3       146,006       171,111       317,117       85.80 %     80.82 %     83.11 %     2,765,316       2,860,428       5,625,744  
                                                                                                 
New York
    83.7%       35.9%       10       717,115       317,875       1,034,990       99.46 %     83.68 %     94.61 %     10,150,461       10,099,375       20,249,836  
                                                                                                 
Ohio
    100.0%       3.0%       1       68,297       57,687       125,984       100.00 %     72.99 %     87.63 %     819,271       610,931       1,430,202  
                                                                                                 
Pennsylvania
    100.0%       8.7%       5       660,097       145,041       805,138       95.24 %     70.01 %     90.69 %     2,371,949       1,785,257       4,157,206  
                                                                                                 
Rhode Island
    100.0%       5.0%       1       121,892       162,825       284,717       100.00 %     92.56 %     95.75 %     1,005,500       1,418,590       2,424,090  
                                                                                                 
Vermont
    100.0%       3.8%       1       73,184       28,600       101,784       100.00 %     79.08 %     94.12 %     1,353,904       476,687       1,830,591  
                                                                                                 
Total - Core Portfolio
            100.0%       32       3,476,497       1,347,179       4,823,676       96.92 %     83.41 %     93.15 %   $ 38,796,454     $ 25,894,043     $ 64,690,496  
                                                                                                 
General note - The above occupancy and rent amounts do not include space which is currently leased, but for which rent payment has not yet commenced.
 
                                                                     
1 The Company's pro-rata share of base rent from joint venture properties has been included for the purpose of calculating percentage of base rent by state.
 
2 Anchor GLA includes a total of 254,916 square feet which is not owned by the Company. This square footage has been excluded for calculating annualized base rent per square foot.
 
 
 
Page 30

 
 
 
Reporting Supplement
                                                     
 
March 31, 2010
                                                     
                                                         
                                                         
     
Core Portfolio Top Tenants - Ranked by Annualized Base Rent 2
                                   
                                                         
                                                         
                                                         
                                               
Percentage of Total
 
     
Number of
   
Wholly Owned
   
Joint Ventures
   
Combined
   
Represented by Retail Tenant
 
     
stores in
                                                 
 
Retail
 
combined
   
Total
   
Annualized Base
   
Total
   
Annualized Base
   
Total
   
Annualized Base
   
Total
   
Annualized Base
 
Ranking
Tenant
 
portfolio
   
GLA
   
Rent 1
   
GLA
   
Rent 1
   
GLA
   
Rent 1
   
Portfolio GLA 2
   
Rent 1
 
                                                         
 
 A&P
    4       160,236     $ 3,014,066       18,722     $ 246,960       178,958     $ 3,261,026       4.6 %     6.7 %
 
  -- A&P
    3       112,463       1,963,060       18,722     $ 246,960       131,185       2,210,020       3.4 %     4.6 %
 
  -- Pathmark
    1       47,773       1,051,006       -       -       47,773       1,051,006       1.2 %     2.2 %
                                                                           
 
Supervalu (Shows)
    3       175,801       2,420,980       -       -       175,801       2,420,980       4.6 %     5.0 %
                                                                           
 
TJX Companies
    8       193,482       1,451,600       19,144       344,750       212,626       1,796,350       5.5 %     3.7 %
 
  -- T.J. Maxx
    4       88,200       759,600       6,927       88,189       95,127       847,789       2.5 %     1.8 %
 
  -- Marshalls
    2       65,636       384,743       -       -       65,636       384,743       1.7 %     0.8 %
 
  -- Homegoods
    2       39,646       307,257       12,217       256,561       51,863       563,818       1.3 %     1.2 %
                                                                           
 
Sears
    4       285,314       1,150,615       49,355       277,463       334,669       1,428,078       8.7 %     3.0 %
 
  -- Kmart
    3       224,614       892,615       49,355       277,463       273,969       1,170,078       7.1 %     2.4 %
 
  -- Sears
    1       60,700       258,000       -       -       60,700       258,000       1.6 %     0.5 %
                                                                           
 
Ahold (Stop and Shop)
    2       117,911       1,363,237       -       -       117,911       1,363,237       3.1 %     2.8 %
                                                                           
 
Home Depot
    2       211,003       1,099,996       -       -       211,003       1,099,996       5.5 %     2.3 %
                                                                           
 
Barnes & Noble
    2       19,622       625,000       6,091       194,902       25,713       819,902       0.7 %     1.7 %
                                                                           
 
Sleepy's
    4       32,619       789,858       -       -       32,619       789,858       0.8 %     1.6 %
                                                                           
 
Pier 1 Imports
    3       19,255       419,017       4,321       170,802       23,576       589,819       0.6 %     1.2 %
                                                                           
 
JP Morgan Chase Bank
    4       17,432       525,081       -       -       17,432       525,081       0.5 %     1.1 %
                                                                           
 
Payless Shoesource
    7       22,236       469,749       1,514       52,994       23,750       522,743       0.6 %     1.1 %
 
The Avenue
    4       17,236       342,869       4,043       160,406       21,279       503,275       0.6 %     1.0 %
 
CVS
    2       34,300       498,990       -       -       34,300       498,990       0.9 %     1.0 %
 
Rite Aid
    2       25,047       447,710       -       -       25,047       447,710       0.6 %     0.9 %
 
OfficeMax
    2       47,657       428,913       -       -       47,657       428,913       1.2 %     0.9 %
 
Drexel Heritage
    2       13,315       332,875       4,850       91,034       18,165       423,909       0.5 %     0.9 %
 
Dollar Tree
    5       45,387       423,888       -       -       45,387       423,888       1.2 %     0.9 %
 
Citibank
    3       5,486       263,328       2,797       150,965       8,283       414,293       0.2 %     0.9 %
 
Coldwell Banker
    2       14,012       326,958       -       -       14,012       326,958       0.4 %     0.7 %
 
Dots
    4       17,698       297,358       -       -       17,698       297,358       0.5 %     0.6 %
 
Blockbuster
    2       9,730       255,350       -       -       9,730       255,350       0.3 %     0.5 %
 
Hallmark Cards
    3       14,482       233,391       -       -       14,482       233,391       0.4 %     0.5 %
                                                                           
 
Total
    74       1,499,261     $ 17,180,829       110,837     $ 1,690,276       1,610,098     $ 18,871,105       41.7 %     39.0 %
                                                                           
 
1 Base rents do not include percentage rents (except where noted), additional rents for property expense reimbursements, and contractual rent escalations due after the date of this report.
 
 
2 Represents total GLA and annualized base rent for the Company's retail properties including its pro-rata share of Brandywine and Crossroads.
 
 
 
Page 31

 
                                 
Reporting Supplement
                                   
March 31, 2010
                                   
                                     
Core Portfolio Lease Expirations
                               
                                     
                                     
         
Gross Leased Area
   
Annualized Base Rent
 
   
Number of
       
Percent
         
Percent
   
Average
 
   
Leases
   
Square
   
of
         
of
   
per
 
   
Expiring
   
Footage
   
Total
   
Amount
   
Total
   
Sq. Ft.
 
                                     
Anchor Tenant Expirations
                         
                                     
2010
    6       122,854       3.94 %     1,504,302       3.88 %     12.24  
2011
    9       215,901       6.93 %     3,255,357       8.39 %     15.08  
2012
    7       351,642       11.29 %     3,185,790       8.21 %     9.06  
2013
    9       374,876       12.06 %     5,258,605       13.55 %     14.03  
2014
    9       326,466       10.48 %     3,275,640       8.44 %     10.03  
2015
    7       249,454       8.01 %     3,468,328       8.94 %     13.90  
2016
    3       55,266       1.77 %     561,887       1.45 %     10.17  
2017
    4       158,877       5.10 %     2,661,119       6.86 %     16.75  
2018
    6       359,783       11.55 %     5,292,347       13.64 %     14.71  
2019
    5       122,539       3.93 %     927,850       2.39 %     7.57  
2020
    4       222,300       7.14 %     2,046,865       5.28 %     9.21  
2021
    1       106,760       3.43 %     661,912       1.71 %     6.20  
2022
    2       69,837       2.24 %     1,700,000       4.38 %     24.34  
2024
    3       188,506       6.05 %     3,273,048       8.44 %     17.36  
2028
    4       189,509       6.08 %     1,723,404       4.44 %     9.09  
Total Occupied
    79               100.00 %   $ 38,796,454       100.00 %   $ 12.46  
              3,114,570                                  
                                                 
Anchor GLA Owned by Tenants
                                 
Total Vacant
            254,916                                  
              107,011                                  
Total Square Feet
                                         
              3,476,497                                  
                                                 
Shop Tenant Expirations
                                         
                                                 
Month to Month
    5       2,725       0.24 %   $ 80,647       0.31 %   $ 29.60  
2010
    32       80,996       7.21 %     1,283,171       4.96 %     15.84  
2011
    51       193,564       17.23 %     4,095,886       15.82 %     21.16  
2012
    43       142,740       12.70 %     3,094,112       11.95 %     21.68  
2013
    47       156,713       13.95 %     3,610,884       13.94 %     23.04  
2014
    49       181,491       16.15 %     4,529,167       17.49 %     24.96  
2015
    19       111,209       9.90 %     1,985,844       7.67 %     17.86  
2016
    7       43,586       3.88 %     843,664       3.26 %     19.36  
2017
    14       42,683       3.80 %     1,933,008       7.47 %     45.29  
2018
    19       43,051       3.83 %     1,735,685       6.70 %     40.32  
2019
    14       42,049       3.74 %     891,817       3.44 %     21.21  
2020
    6       16,192       1.44 %     450,883       1.74 %     27.85  
2021
    3       30,270       2.69 %     264,013       1.02 %     8.72  
2022
    4       20,055       1.78 %     526,533       2.03 %     26.25  
2023
    2       7,362       0.66 %     126,712       0.49 %     17.21  
2027
    2       9,012       0.80 %     442,017       1.71 %     49.05  
Total Occupied
    317       1,123,698       100.00 %   $ 25,894,043       100.00 %   $ 23.04  
                                                 
                                                 
Total Vacant
            223,481                                  
                                                 
Total Square Feet
      1,347,179                                  
 
 
Page 32

 
 
                                                 
           
Gross Leased Area
   
Annualized Base Rent
 
   
Number of
       
Percent
           
Percent
   
Average
 
   
Leases
   
Square
   
of
           
of
   
per
 
   
Expiring
   
Footage
   
Total
   
Amount
   
Total
   
Sq. Ft.
 
                                                 
Total Anchor and Shop Tenant Expirations
                         
                                                 
Month to Month
    5     $ 2,725       0.06 %   $ 80,647       0.12 %   $ 29.60  
2010
    38       203,850       4.81 %     2,787,473       4.31 %     13.67  
2011
    60       409,465       9.66 %     7,351,243       11.36 %     17.95  
2012
    50       494,382       11.66 %     6,279,902       9.71 %     12.70  
2013
    56       531,589       12.56 %     8,869,489       13.74 %     16.68  
2014
    58       507,957       11.99 %     7,804,807       12.06 %     15.37  
2015
    26       360,663       8.51 %     5,454,172       8.43 %     15.12  
2016
    10       98,852       2.33 %     1,405,551       2.17 %     14.22  
2017
    18       201,560       4.76 %     4,594,127       7.10 %     22.79  
2018
    25       402,834       9.50 %     7,028,032       10.86 %     17.45  
2019
    19       164,588       3.88 %     1,819,667       2.81 %     11.06  
2020
    10       238,492       5.63 %     2,497,748       3.86 %     10.47  
2021
    4       137,030       3.23 %     925,925       1.43 %     6.76  
2022
    6       89,892       2.12 %     2,226,533       3.44 %     24.77  
2023
    2       7,362       0.17 %     126,712       0.20 %     17.21  
2024
    3       188,506       4.45 %     3,273,048       5.06 %     17.36  
2027
    2       9,012       0.21 %     442,017       0.68 %     49.05  
2028
    4       189,509       4.47 %     1,723,403       2.66 %     9.09  
Total Occupied
    396     $ 4,238,268       100.00 %   $ 64,690,496       100.00 %   $ 15.26  
                                                 
                                                 
Anchor GLA Owned by Tenants
      254,916                                  
Total Vacant
            330,492                                  
                                                 
Total Square Feet
      4,823,676                                  
 
 
Page 33

 
Reporting Supplement
                       
March 31, 2010
                       
                         
                         
Core Portfolio
 
Year-to-Date
   
3 months ended
 
New and Renewal Rent Spreads 1
 
March 31, 2010
   
March 31, 2010
 
   
Cash 2
   
GAAP 3
   
Cash 2
   
GAAP 3
 
New leases
                       
Number of new leases commencing
    4       4       4       4  
GLA
    15,759       15,759       15,759       15,759  
New base rent
  $ 18.96     $ 19.58     $ 18.96     $ 19.58  
Previous base rent (and percentage rent)
  $ 22.30     $ 21.09     $ 22.30     $ 21.09  
Percentage growth in base rent
    -15.0 %     -7.2 %     -15.0 %     -7.2 %
Average cost per square foot
  $ 23.27     $ 23.27     $ 23.27     $ 23.27  
                                 
Renewal leases
                               
Number of renewal leases commencing
    10       10       10       10  
GLA expiring
    105,775       105,775       105,775       105,775  
Renewal percentage
    81 %     81 %     81 %     81 %
New base rent
  $ 11.67     $ 11.93     $ 11.67     $ 11.93  
Expiring base rent (and percentage rent)
  $ 11.91     $ 11.91     $ 11.91     $ 11.91  
Percentage growth in base rent
    -2.0 %     0.2 %     -2.0 %     0.2 %
Average cost per square foot
  $ 0.00     $ 0.00     $ 0.00     $ 0.00  
                                 
Total new and renewal Leases
                               
Number of new and renewal leases commencing
    14       14       14       14  
GLA commencing
    101,496       101,496       101,496       101,496  
New base rent
  $ 12.80     $ 13.12     $ 12.80     $ 13.12  
Expiring base rent (and percentage rent)
  $ 13.52     $ 13.34     $ 13.52     $ 13.34  
Percentage growth in base rent
    -5.3 %     -1.6 %     -5.3 %     -1.6 %
Average cost per square foot
  $ 3.61     $ 3.61     $ 3.61     $ 3.61  
                                 
                                 
1 Does not include leased square footage and costs related to first generation space and the Company's major redevelopment projects.
 
   
2 Rents have not been calculated on a straight line basis. Previous/expiring rent is that as of time of expiration and includes any percentage rent paid as well. New rent is that which is paid at commencement.
 
   
3 Rents are calculated on a straight-line basis.
 
 
 
Page 34

 
Reporting Supplement
                 
March 31, 2010
                 
                   
Core Portfolio Capital Expenditures
                 
Current Quarter and Year-to-Date
                 
                   
                   
   
Year-to-Date
   
Current
       
         
Quarter
       
   
Period
   
3 months
   
Year
 
   
ended
   
ended
   
Ended
 
   
March 31, 2010
   
March 31, 2010
   
December 31, 2009
 
                   
                   
Leasing Commissions:
  $ 101     $ 101     $ 600  
                         
Tenant Improvements:
    1,230       1,230       4,392  
                         
Capital Expenditures:
    -       -       446  
                         
Redevelopments
    -       -       -  
                         
Total
  $ 1,331     $ 1,331     $ 5,438  
 
 
Page 35

 
 
Reporting Supplement
                                                             
March 31, 2010
                                                             
                                                               
Fund I Portfolio Detail
   
Ownership
   
Gross Leasable Area
   
Occupancy
   
Annualized Base Rent
 
Midwest
Anchors
 
%
   
Anchors
   
Shops
   
Total
   
Anchors
   
Shops
   
Total
   
Anchors
   
Shops
   
Total
 
Ohio
                                                             
Granville Centre
Lifestyle Family Fitness, Inc.
    100%       90,047       44,950       134,997       38.81 %     28.92 %     35.52 %     450,336       142,686       593,022  
                                                                                   
New York
                                                                                 
New York
                                                                                 
Tarrytown Shopping Center
Walgreen's
    100%       15,497       19,794       35,291       100.00 %     73.52 %     85.15 %     475,000       456,905       931,905  
                                                                                   
Various
                                                                                 
Kroger/Safeway Portfolio (18 Properties)
Kroger/Safeway
    75%       709,400       -       709,400       100.00 %     0.00 %     100.00 %     3,560,326       -       3,560,326  
                                                                                   
Grand Total
              814,944       64,744       879,688       93.24 %     42.56 %     89.51 %   $ 4,485,662     $ 599,591     $ 5,085,253  
                                                                                   
                                                                                   
Fund II Portfolio Detail
                                                                                 
Midwest
                                                                                 
Illinois
                                                                                 
Oakbrook
Neiman Marcus
    100%       112,000       -       112,000       100.00 %     0.00 %     100.00 %   $ 825,000     $ -     $ 825,000  
New York
                                                                                 
New York
                                                                                 
Pelham Plaza
BJ's Discount Club, Michaels
    98.8%       149,554       79,629       229,183       100.00 %     25.23 %     74.02 %     3,864,172       846,102       4,710,274  
Fordham Place
Sears, Best Buy
    98.8%       74,899       44,547       119,446       100.00 %     100.00 %     100.00 %     2,873,228       2,646,532       5,519,760  
Liberty Avenue
CVS
    98.8%       10,880       15,245       26,125       100.00 %     100.00 %     100.00 %     394,944       508,424       903,368  
 
New York Dept of
                                                                               
216th Street
Citywide Admin. Services
    98.8%       60,000       -       60,000       100.00 %     0.00 %     100.00 %     2,340,000       225,000       2,565,000  
161st Street 1
The City of New York
    98.8%       128,690       98,689       227,379       100.00 %     62.05 %     83.53 %     3,127,173       1,257,651       4,384,824  
Total New York
              424,023       238,110       662,133       100.00 %     59.27 %     85.35 %     12,599,517       5,483,709       18,083,226  
                                                                                   
Grand Total
              536,023       238,110       774,133       100.00 %     59.27 %     87.47 %   $ 13,424,517     $ 5,483,709     $ 18,908,226  
                                                                                   
                                                                                   
Fund III Portfolio Detail
                                                                                 
New York
                                                                                 
 
Wal Mart, A&P, United Artists
                                                                         
Cortlandt Towne Center
Theatre
    100.0%       510,538       131,259       641,797       83.79 %     82.32 %     83.49 %   $ 5,962,712     $ 2,510,242     $ 8,472,954  
                                                                                   
Notes:
                                                                                 
General note - The above occupancy and rent amounts do not include space which is currently leased, but for which rent payment has not yet commenced.
 
                                                                                   
The following Fund II and Fund III properties are currently undergoing redevelopment or are in the design phase as further detailed under Redevelopment Projects.
 
Property
Ownership %
                                                                               
Sherman Avenue
98.8%
                                                                               
CityPoint
23%
                                                                               
Canarsie Plaza
98.8%
                                                                               
Sheepshead Bay
100.0%
                                                                               
125 Main Street, Westport, CT.
100.0%
                                                                               
                                                                                   
1 Currently operating, but will be redeveloped in the future.
                                                 
 
 
Page 36

 
Reporting Supplement
 
March 31, 2010
 
Storage Portfolio Property Detail
 
 
 
       
Net
       
       
Rentable
       
       
Square
       
OWNER
Operating Properties
 Location
 
Feet
   
Occupancy
 
                 
                 
 
Stabilized
             
Fund III
Suffern
Suffern, New York
    78,950        
Fund III
Yonkers
Westchester, New York
    100,523        
Fund III
Jersey City
Jersey City, New Jersey
    76,720        
Fund III
Webster Ave
Bronx, New York
    36,535        
Fund III
Linden
Linden, New Jersey
    84,235        
 
Subtotal Stabilized
      376,963       83.1 %
                     
 
Repositioned - in Lease-up
                 
Fund III
Bruckner Blvd
Bronx, New York
    89,473          
Fund III
New Rochelle
Westchester, New York
    42,203          
Fund III
Long Island City
Queens, New York
    134,791          
 
Subtotal in Lease-up
      266,467       72.6 %
                     
                     
 
In initial Lease-up
                 
Fund II
Liberty Avenue
Queens, New York
    72,850          
Fund II
Pelham Plaza
Pelham Manor, New York
    62,020          
Fund II
Atlantic Avenue
Brooklyn, New York
    76,921          
Fund III
Fordham Road
Bronx, New York
    84,955          
Fund III
Ridgewood
Queens, New York
    88,839          
Fund III
Lawrence
Lawrence, New York
    97,693          
                     
 
Total in lease-up
      483,278       57.1 %
                     
 
Total
      1,126,708       69.4 %
 
 
Page 37

 
 
Reporting Supplement
                                   
March 31, 2010
                                   
                                     
Fund I
                                   
Lease Expirations
                                   
   
Gross Leased Area
   
Annualized Base Rent
 
   
Number of
         
Percent
         
Percent
   
Average
 
   
Leases
   
Square
   
of
         
of
   
per
 
   
Expiring
   
Footage
   
Total
   
Amount
   
Total
   
Sq. Ft.
 
Anchor Tenant Expirations
                               
2011
    18       709,400       93.36 %   $ 3,560,326       79.37 %   $ 5.02  
2017
    1       34,951       4.60 %     450,336       10.04 %     12.88  
2080
    1       15,497       2.04 %     475,000       10.59 %     30.65  
Total Occupied
    20       759,848       100.00 %   $ 4,485,662       100.00 %   $ 5.90  
                                                 
                                                 
Total Vacant
            55,096                                  
                                                 
Total Square Feet
            814,944                                  
                                                 
                                                 
Shop Tenant Expirations
                                               
Month to Month
    2       7,200       26.13 %   $ 56,522       9.43 %   $ 7.85  
2010
    1       2,547       9.24 %     86,012       14.35 %     33.77  
2011
    2       3,465       12.58 %     69,585       11.61 %     20.08  
2012
    2       2,920       10.60 %     62,648       10.45 %     21.45  
2014
    1       2,597       9.43 %     90,324       15.06 %     34.78  
2018
    2       1,761       6.39 %     53,658       8.95 %     30.47  
2019
    1       1,904       6.91 %     30,000       5.00 %     15.76  
2020
    1       5,157       18.72 %     150,842       25.16 %     29.25  
Total Occupied
    12       27,551       100.00 %   $ 599,591       100.00 %   $ 21.76  
                                                 
                                                 
Total Vacant
            37,193                                  
                                                 
Total Square Feet
            64,744                                  
                                                 
                                                 
Total Anchor and Shop Tenant Expirations
                                 
Month to Month
    2       7,200       0.91 %   $ 56,522       1.11 %   $ 7.85  
2010
    1       2,547       0.32 %     86,012       1.69 %     33.77  
2011
    20       712,865       90.55 %     3,629,911       71.37 %     5.09  
2012
    2       2,920       0.37 %     62,648       1.23 %     21.45  
2014
    1       2,597       0.33 %     90,324       1.78 %     34.78  
2017
    1       34,951       4.44 %     450,336       8.86 %     12.88  
2018
    2       1,761       0.22 %     53,658       1.06 %     30.47  
2019
    1       1,904       0.24 %     30,000       0.59 %     15.76  
2020
    1       5,157       0.65 %     150,842       2.97 %     29.25  
2080
    1       15,497       1.97 %     475,000       9.34 %     -  
Total Occupied
    32       787,399       100.00 %   $ 5,085,253       100.00 %   $ 6.46  
                                                 
                                                 
Total Vacant
            92,289                                  
                                                 
Total Square Feet
            879,688                                  
 
 
Page 38

 
 
Reporting Supplement
                                   
March 31, 2010
                                   
                                     
Fund II
                                   
Lease Expirations
                                   
         
Gross Leased Area
   
Annualized Base Rent
 
   
Number of
         
Percent
         
Percent
   
Average
 
   
Leases
   
Square
   
of
         
of
   
per
 
   
Expiring
   
Footage
   
Total
   
Amount
   
Total
   
Sq. Ft.
 
Anchor Tenant Expirations
                               
2011
    2       240,690       44.90 %   $ 3,952,173       29.45 %   $ 16.42  
2013
    1       20,149       3.76 %     564,172       4.20 %     28.00  
2019
    1       39,705       7.41 %     1,747,020       13.01 %     44.00  
2023
    1       35,194       6.57 %     1,126,208       8.39 %     32.00  
2027
    1       60,000       11.19 %     2,340,000       17.43 %     39.00  
2032
    1       10,880       2.03 %     394,944       2.94 %     36.30  
2033
    1       129,405       24.14 %     3,300,000       24.58 %     25.50  
Total Occupied
    8       536,023       100.00 %   $ 13,424,517       100.00 %   $ 25.04  
                                                 
                                                 
Total Vacant
            -                                  
Total Square Feet
            536,023                                  
                                                 
                                                 
Shop Tenant Expirations
                                               
Month to Month
    1       9,967       6.87 %   $ 99,670       1.82 %   $ 10.00  
2011
    3       24,065       16.58 %     584,773       10.66 %     24.30  
2012
    3       27,205       18.75 %     573,208       10.45 %     21.07  
2013
    1       4,462       3.07 %     172,991       3.15 %     38.77  
2014
    2       5,081       3.50 %     193,078       3.52 %     38.00  
2016
    3       9,600       6.62 %     86,000       1.57 %     8.96  
2018
    3       6,000       4.13 %     417,600       7.62 %     69.60  
2019
    5       11,118       7.66 %     582,476       10.62 %     52.39  
2022
    1       -       0.00 %     225,000       4.10 %     -  
2023
    1       31,417       21.65 %     1,131,012       20.62 %     36.00  
2027
    1       6,208       4.28 %     217,901       3.97 %     35.10  
2048
    1       10,000       6.89 %     1,200,000       21.88 %     120.00  
Total Occupied
    25       145,123       100.00 %   $ 5,483,709       100.00 %   $ 37.79  
                                                 
                                                 
Total Vacant
            92,987                                  
Total Square Feet
            238,110                                  
                                                 
                                                 
Total Anchor and Shop Tenant Expirations
                                 
Month to Month
    1       9,967       1.46 %   $ 99,670       0.53 %   $ 10.00  
2011
    5       264,755       38.87 %     4,536,946       24.00 %     17.14  
2012
    3       27,205       3.99 %     573,208       3.03 %     21.07  
2013
    2       24,611       3.61 %     737,163       3.90 %     29.95  
2014
    2       5,081       0.75 %     193,078       1.02 %     38.00  
2016
    3       9,600       1.41 %     86,000       0.45 %     8.96  
2018
    3       6,000       0.88 %     417,600       2.21 %     69.60  
2019
    6       50,823       7.46 %     2,329,496       12.32 %     45.84  
2023
    2       66,611       9.78 %     2,257,220       11.94 %     33.89  
2027
    2       66,208       9.72 %     2,557,901       13.53 %     38.63  
2022
    1       -       0.00 %     225,000       1.19 %     -  
2032
    1       10,880       1.60 %     394,944       2.09 %     36.30  
2033
    1       129,405       19.00 %     3,300,000       17.45 %     25.50  
2048
    1       10,000       1.47 %     1,200,000       6.35 %     120.00  
Total Occupied
    33       681,146       100.00 %   $ 18,908,226       100.00 %   $ 27.76  
                                                 
                                                 
Total Vacant
            92,987                                  
Total Square Feet
            774,133                                  
 
 
Page 39

 
 
Reporting Supplement
                                   
March 31, 2010
                                   
                                     
Fund III
                                   
Lease Expirations
                                   
         
Gross Leased Area
   
Annualized Base Rent
 
   
Number of
         
Percent
         
Percent
   
Average
 
   
Leases
   
Square
   
of
         
of
   
per
 
   
Expiring
   
Footage
   
Total
   
Amount
   
Total
   
Sq. Ft.
 
Anchor Tenant Expirations
                               
2013
    3       64,580       15.10 %     1,182,125       19.83 %     18.30  
2014
    3       71,346       16.68 %     1,103,266       18.50 %     15.46  
2017
    2       52,131       12.19 %     927,312       15.55 %     17.79  
2018
    2       174,707       40.83 %     1,709,562       28.67 %     9.79  
2022
    1       65,028       15.20 %     1,040,447       17.45 %     16.00  
Total Occupied
    11       427,792       100.00 %   $ 5,962,712       100.00 %   $ 13.94  
                                                 
                                                 
Total Vacant
            82,746                                  
Total Square Feet
            510,538                                  
                                                 
                                                 
Shop Tenant Expirations
                                               
Month to Month
    3       5,670       5.12 %   $ 94,392       3.76 %   $ 16.65  
2010
    4       10,064       9.10 %     93,517       3.73 %     9.29  
2011
    2       2,000       1.81 %     74,970       2.99 %     37.49  
2012
    3       8,200       7.41 %     223,000       8.88 %     27.20  
2013
    2       11,000       9.94 %     274,620       10.94 %     24.97  
2014
    6       25,872       23.38 %     687,589       27.39 %     26.58  
2015
    3       7,402       6.69 %     175,499       6.99 %     23.71  
2016
    1       9,100       8.23 %     176,771       7.04 %     19.43  
2017
    2       9,688       8.76 %     208,653       8.31 %     21.54  
2018
    3       9,357       8.46 %     176,202       7.02 %     18.83  
2019
    2       9,285       8.39 %     266,559       10.62 %     28.71  
2020
    1       3,000       2.71 %     58,470       2.33 %     -  
Total Occupied
    32       110,638       100.00 %   $ 2,510,242       100.00 %   $ 22.69  
                                                 
                                                 
Total Vacant
            20,621                                  
Total Square Feet
            131,259                                  
                                                 
                                                 
Total Anchor and Shop Tenant Expirations
                                 
Month to Month
    3       5,670       1.06 %     94,392       1.11 %   $ 16.65  
2010
    4       8,584       1.60 %     93,517       1.10 %     10.89  
2011
    2       2,000       0.37 %     74,970       0.88 %     37.49  
2012
    3       8,200       1.53 %     223,000       2.63 %     27.20  
2013
    5       75,580       14.08 %     1,456,745       17.19 %     19.27  
2014
    9       97,218       18.11 %     1,790,855       21.14 %     18.42  
2015
    3       7,402       1.38 %     175,499       2.07 %     23.71  
2016
    1       9,100       1.69 %     176,771       2.09 %     19.43  
2017
    4       61,819       11.51 %     1,135,965       13.41 %     18.38  
2018
    5       184,064       34.27 %     1,885,764       22.26 %     10.25  
2019
    2       9,285       1.73 %     266,559       3.15 %     28.71  
2020
    1       3,000       0.56 %     58,470       0.69 %     19.49  
2022
    1       65,028       12.11 %     1,040,447       12.28 %     16.00  
Total Occupied
    43       536,950       100.00 %   $ 8,472,954       100.00 %   $ 15.78  
                                                 
                                                 
Total Vacant
            103,367                                  
Total Square Feet
            640,317                                  
 
 
Page 40

 
 
 
QUARTERLY SUPPLEMENTAL DISCLOSURE
                             
 
March 31, 2010
                             
   Property Demographics1                              
                 
3-Mile Radius2
 
5-Mile Radius
       
Trade
Cash 2
       
#
             
       
Area
Base
Total
   
Total
Households
Median HH
Avg. HH
 
Total
#
Median HH
Avg. HH
Classification
Property / JV Ownership %
City
State
(Miles)
Rent
GLA
   
Pop.
("HH")
Income
Income
 
Pop.
HH
Income
Income
Core
Brandywine Town Center & Mkt Sq./22.22%
Wilmington
DE
3
    16,075,825
     997,006
   
41,222
15,054
$83,769
$102,192
 
120,306
46,004
$74,110
$93,425
Core
Elmwood Park Shopping Ctr.
Elmwood Park
NJ
3
       3,384,871
     149,491
   
257,647
83,959
52,609
62,446
 
614,727
208,535
57,938
69,562
Core
Chestnut Hill
Philadelphia
PA
3
          325,483
       40,570
   
148,084
59,791
53,526
65,990
 
399,921
157,197
52,171
65,291
Core
Abington Towne Center
Abington
PA
3
       1,085,654
     216,369
   
91,293
34,692
66,882
82,491
 
304,127
117,213
59,851
70,401
Core
Clark & Diversey
Chicago
IL
3
          798,588
       19,265
   
419,461
213,740
58,803
81,579
 
969,623
410,327
51,138
67,593
Core
Hobson West Plaza
Naperville
IL
3
       1,121,084
       99,126
   
98,083
34,231
94,977
114,120
 
241,153
82,668
93,969
113,986
Core
Methuen Shopping Ctr.
Methuen
MA
5
          958,689
     130,021
   
89,957
31,569
41,619
49,981
 
201,503
72,943
47,894
56,306
Core
Crossroads Shopping Ctr. / 49%
White Plains
NY
3
       5,896,114
     310,742
   
105,870
39,349
78,556
85,621
 
205,109
73,112
93,445
108,276
Core
The Branch Plaza
Smithtown
NY
3
       2,600,879
     125,751
   
68,832
23,221
89,522
113,455
 
199,361
64,663
82,867
105,093
Core
Amboy Road
Staten Island
NY
3
       1,597,204
       60,090
   
156,384
56,991
69,666
90,260
 
292,132
105,178
66,927
88,388
Core
Village Commons Shopping Ctr.
Smithtown
NY
3
       2,048,550
       87,237
   
68,832
23,221
89,522
113,455
 
199,361
64,663
82,867
105,093
Core
Bloomfield Town Square
Bloomfield Hills
MI
5
       2,495,088
     232,181
   
62,528
23,953
73,997
102,234
 
166,443
62,677
79,970
105,922
Core
Crescent Plaza
Brockton
MA
3
       1,608,487
     218,141
   
99,649
34,369
46,062
56,826
 
168,246
58,789
46,062
56,826
Core
239 Greenwich Avenue / 75%
Greenwich
CT
5
       1,397,621
       16,834
   
67,165
24,889
97,270
125,159
 
142,822
51,210
94,119
119,232
Core
Town Line Plaza
Rocky Hill
CT
3
       1,608,852
     206,346
   
              45,606
              19,067
65,917
75,855
 
153,302
61,023
57,724
68,679
Core
New Loudon Center
Latham
NY
5
       1,767,740
     255,826
   
41,815
15,619
55,375
66,288
 
151,655
61,034
47,547
61,261
Core
Pacesetter Park Shopping Ctr.
Pomona
NY
3
       1,083,367
       96,353
   
25,618
8,209
89,598
125,526
 
129,143
36,828
72,841
102,767
Core
LA Fitness, Staten Island
Staten Island
NY
3
       1,265,000
       55,000
   
127,542
45,026
65,178
83,167
 
457,912
162,076
60,236
77,922
Core
West 54th Street
Manhattan
NY
3
       2,930,992
         9,693
   
582,613
325,406
80,037
96,770
 
2,424,848
1,048,312
55,446
67,194
Core
East 17th Street
Manhattan
NY
3
          625,000
       19,622
   
1,027,933
495,157
64,629
116,133
 
2,512,412
1,086,434
53,903
96,755
Core
Mad River Station
Dayton
OH
5
       1,430,202
     125,984
   
58,692
25,428
58,119
67,529
 
135,000
56,693
60,560
71,601
Core
Mark Plaza
Edwardsville
PA
5
          800,295
     216,401
   
87,986
37,409
31,982
39,628
 
124,868
52,566
34,683
43,184
Core
Bartow Avenue
The Bronx
NY
3
          434,990
       14,676
   
567,476
209,231
40,253
47,643
 
1,435,467
511,796
30,552
43,522
Core
Walnut Hill Plaza
Woonsocket
RI
5
       2,424,090
     284,717
   
60,322
22,861
42,715
47,867
 
95,320
35,238
50,142
56,573
Core
A & P Shopping Plaza / 60%
Boonton
NJ
5
       1,198,326
       62,908
   
49,442
18,288
87,533
113,042
 
101,266
36,438
86,509
106,011
Core
Merrillville Plaza
Hobart
IN
5
       2,908,593
     235,026
   
26,118
10,066
56,556
64,248
 
87,796
32,151
54,709
62,531
Core
The Gateway Shopping Ctr.
So. Burlington
VT
3
       1,830,591
     101,784
   
46,879
19,366
44,294
55,033
 
69,993
28,186
47,104
57,514
Core
Marketplace of Absecon
Absecon
NJ
3
       1,042,547
     104,718
   
30,732
11,642
52,106
64,775
 
              68,326
              26,137
51,610
62,711
Core
Plaza 422
Lebanon
PA
3
          795,852
     156,279
   
43,975
17,347
36,874
47,144
 
61,197
23,615
41,055
51,545
Core
Route 6 Plaza
Honesdale
PA
5
       1,149,922
     175,519
   
                7,567
                3,014
32,283
43,919
 
11,899
4,627
34,031
46,300
Fund I
Granville Center / 37.78%
Columbus
OH
3
          593,022
     134,997
   
112,547
47,337
47,547
53,746
 
266,313
108,411
53,466
60,719
Fund I
Tarrytown Shopping Center / 37.78%
Tarrytown
NY
3
          931,905
       35,291
   
36,856
13,450
78,415
95,294
 
123,546
43,654
85,757
103,311
Fund II- Urban In-Fill
400 East Fordham Road / 19.2%
The Bronx
NY
2
       5,519,760
     119,446
   
1,205,053
412,674
30,252
38,298
 
        1,997,909
            698,322
33,259
40,957
Fund II- Urban In-Fill
Sherman Avenue / 19.2%
Manhattan
NY
2
                        -
                  -
   
535,739
175,108
29,260
36,324
 
        2,049,516
            721,521
              34,366
              42,608
Fund II- Urban In-Fill
Pelham Manor Shopping Plaza / 19.2%
Westchester
NY
3
       4,710,274
     229,183
   
398,727
147,238
48,697
56,116
 
        1,109,022
            403,897
              44,956
              53,542
Fund II- Urban In-Fill
161st Street /19.2%
The Bronx
NY
2
       4,384,824
     227,379
   
1,274,483
427,111
25,104
31,477
 
        2,531,473
            966,482
              37,307
              48,034
Fund II- Urban In-Fill
Liberty Avenue / 19.2%
Queens
NY
3
          903,368
       26,125
   
613,457
201,509
44,915
59,078
 
            613,457
            201,509
              44,915
              59,078
Fund II- Urban In-Fill
216th Street / 19.2%
Manhattan
NY
2
       2,565,000
       60,000
   
536,119
183,542
30,978
41,481
 
            536,119
            183,542
              30,978
              41,481
Fund II- Other
Oakbrook/ 20%
Oakbrook
IL
3
          825,000
     112,000
   
77,560
29,487
77,130
108,955
 
            288,932
            108,039
              75,456
              97,126
Fund III- Other
Cortlandt Towne Center/19.91%
Mohegan Lake
NY
3
       8,472,954
     641,797
   
50,899
17,257
83,556
96,323
 
              85,373
              28,902
              88,363
            103,198
         
    93,596,603
 6,409,894
                     
TOTAL
                                 
Weighted Average - Based on GLA
             
154,941
55,500
 $           63,136
 $           76,820
 
332,964
123,624
 $           62,871
 $           77,133
Weighted Average - Based on base rent 1
           
177,395
71,426
 $           64,818
 $           80,029
 
427,638
165,399
 $           60,436
 $           74,671
                                   
CORE
                                 
Weighted Average - Based on GLA
             
75,047
28,625
 $           64,211
 $           78,600
 
184,546
69,155
 $           62,567
 $           77,399
Weighted Average - Based on base rent 1
           
132,927
57,431
 $           66,256
 $           82,028
 
358,134
141,340
 $           60,898
 $           75,439
                                   
FUND I
                                 
Weighted Average - Based on GLA
             
96,861
40,314
 $           53,944
 $           62,357
 
236,726
94,991
 $           60,158
 $           69,546
Weighted Average - Based on base rent 1
           
66,291
26,628
 $           66,411
 $           79,137
 
179,066
68,837
 $           73,199
 $           86,748
                                   
FUND II -Urban In-fill
                               
Weighted Average - Based on GLA
             
865,845
296,662
 $           35,513
 $           43,231
 
1,686,381
622,251
 $           38,951
 $           48,506
Weighted Average - Based on base rent 1
           
887,420
303,985
 $           34,644
 $           42,775
 
1,619,244
588,817
 $           37,546
 $           46,931
                                   
FUND II -Other
                               
Weighted Average - Based on GLA
             
77,560
29,487
 $           77,130
 $        108,955
 
288,932
108,039
 $           75,456
 $           97,126
Weighted Average - Based on base rent 1
           
77,560
29,487
 $           77,130
 $        108,955
 
288,932
108,039
 $           75,456
 $           97,126
                                   
FUND III
                                 
Weighted Average - Based on GLA
             
50,899
17,257
 $           83,556
 $           96,323
 
85,373
28,902
 $           88,363
 $        103,198
Weighted Average - Based on base rent 1
           
50,899
17,257
 $           83,556
 $           96,323
 
85,373
28,902
 $           88,363
 $        103,198
                                   
1 Does not include the Kroger/Safeway Portfolio.  Base rent for joint ventures has been pro-rated based on the Company's ownership % in the joint venture.
2 West 54th Street, Sherman 161st Street and 216th Street figures are for 2 mile radius
           
 
 
Page 41

 
 
 
Reporting Supplement
 
March 31, 2010
 
   
Important Notes
 
   
   
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
   
Certain statements contained in this supplemental disclosure may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities and Exchange Act of 1934 and as such may involve known and unknown risks, uncertainties and other factors which may cause the Company's actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements, which are based on certain assumptions and describe the Company’s future plans, strategies and expectations are generally identifiable by use of the words "may," "will," "should," "expect," "anticipate," "estimate," "believe," "intend" or "project" or the negative thereof or other variations thereon or comparable terminology. Factors which could have a material adverse effect on the operations and future prospects of the Company include, but are not limited to those set forth under the heading "Risk Factors" in the Company's Annual Report on Form 10-K. These risks and uncertainties should be considered in evaluating any forward-looking statements contained or incorporated by reference herein.
   
USE OF FUNDS FROM OPERATIONS AS NON-GAAP FINANCIAL MEASURE
   
The Company considers funds from operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) to be an appropriate supplemental disclosure of operating performance for an equity REIT due to its widespread acceptance and use within the REIT and analyst communities. FFO is presented to assist investors in analyzing the performance of the Company. It is helpful as it excludes various items included in net income that are not indicative of the operating performance, such as gains (or losses) from sales of property and depreciation and amortization. However, the Company’s method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. FFO does not represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”) and is not indicative of cash available to fund all cash needs, including distributions. It should not be considered as an alternative to net income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity. Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordanc e with GAAP), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. In addition, the Company also discloses FFO as adjusted to include the extraordinary gain from its RCP investment in Albertson's. The Company believes that income or gains derived from its RCP investments, including its investment in Albertson's, are private-equity investments and, as such, should be treated as operating income and therefore FFO. The Company believes that this supplement adjustment more appropriately reflects the results of its operat ions. The Company also provides two other supplemental disclosures of operating performance, adjusted funds from operations ("AFFO")  and funds available for distribution ("FAD"). The Company defines AFFO as FFO adjusted for straight line rent, non-real estate depreciation, amortization of finance costs and costs of management contracts, tenant improvements, leasing commissions and capital expenditures. The Company defines FAD as AFFO adjusted for scheduled debt principal payments.
 
USE OF EBITDA AND NOI AS NON-GAAP FINANCIAL MEASURES
   
EBITDA and NOI are widely used financial measures in many industries, including the REIT industry, and are presented to assist investors and analysts in analyzing the performance of the Company. They are helpful as they exclude various items included in net income that are not indicative of operating performance, such as gains (or losses) from sales of property and depreciation and amortization and is used in computing various financial ratios as a measure of operational performance. The Company computes EBITDA as the sum of net income before extraordinary items plus interest expense, depreciation, income taxes and amortization, less any gains (losses including impairment charges) on the sale of income producing properties. The Company computes NOI by taking the difference between Property Revenues and Property Expenses as detailed in this reporting supplement. The Company’s method of calculating EBITDA and NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. EBITDA and NOI do not represent cash generated from operations as defined by GAAP and are not indicative of cash available to fund all cash needs, including distributions. They should not be considered as an alternative to n et income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity.
 
 
Page 42
-----END PRIVACY-ENHANCED MESSAGE-----