Exhibit 99.1
Wheeler Real Estate Investment Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheet
June 30, 2013 (unaudited)
| ASSETS: |
||||
| Investment properties, at cost |
$ | 55,716,630 | ||
| Less accumulated depreciation and amortization |
3,959,898 | |||
|
|
|
|||
| 51,756,732 | ||||
| Cash and cash equivalents |
865,855 | |||
| Rents and other tenant receivables, net |
836,761 | |||
| Deferred costs and other assets |
8,868,387 | |||
|
|
|
|||
| Total Assets |
$ | 62,327,735 | ||
|
|
|
|||
| LIABILITIES: |
||||
| Mortgages and other indebtedness |
$ | 39,939,296 | ||
| Below market lease intangible, net |
3,374,718 | |||
| Accounts payable, accrued expenses and other liabilities |
1,411,232 | |||
| Series A convertible preferred stock (no par value, 500,000 shares authorized, 4,500 shares issued and outstanding, respectively) |
4,157,000 | |||
|
|
|
|||
| Total Liabilities |
48,882,246 | |||
|
|
|
|||
| Commitments and contingencies |
||||
| EQUITY: |
||||
| Common stock ($0.01 par value, 75,000,000 shares authorized, 3,301,502 shares issued and outstanding, respectively) |
33,015 | |||
| Additional paid-in capital |
14,097,453 | |||
| Accumulated deficit |
(8,073,165 | ) | ||
|
|
|
|||
| Total Shareholders’ Equity |
6,057,303 | |||
| Noncontrolling interests |
7,388,186 | |||
|
|
|
|||
| Total Equity |
13,445,489 | |||
|
|
|
|||
| Total Liabilities and Equity |
$ | 62,327,735 | ||
|
|
|
|||