Ex991HistoricalFinancialsFreewayJunction

We have audited the accompanying statement of revenues and certain operating expenses (the “Statement”) of Freeway Junction (the “Property”) for the year ended December 31, 2013.

Management is responsible for the preparation and fair presentation of this Statement, in accordance with accounting principles generally accepted in the United States of America, that is free from material misstatement, whether due to fraud or error.

Our responsibility is to express an opinion on this Statement based on our audits. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the Statement is free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the Statement. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the Statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the Statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the Statement.

In our opinion, the Statement referred to above present fairly, in all material respects, the revenue and certain operating expenses of the Property for the year ended December 31, 2013 in conformity with accounting principles generally accepted in the United States of America.

As further discussed in Note 1, on September 4, 2014, Wheeler Real Estate Investment Trust, Inc., through its subsidiary of Wheeler REIT, L.P., completed the acquisition of the Property.

The accompanying Statement was prepared as described in Note 2, for the purpose of complying with the rules and regulations of the Securities and Exchange Commission and is not intended to be a complete presentation of the Property’s revenue and expenses.



		Six Months Ended June 30, 2014		Year Ended December 31, 2013
		(unaudited)
REVENUES:
	Rental income	$	435,292	$	929,694
	Tenant reimbursements and other income	151,476		324,893

	Total Revenues	586,768		1,254,587

CERTAIN OPERATING EXPENSES:
	Property operating	73,021		161,145
	Real estate taxes	83,186		149,199
	Repairs and maintenance	7,521		7,732
	Other	53,596		53,026

	Total Certain Operating Expenses	217,324		371,102

	Excess of Revenues Over Certain Operating Expenses	$	369,444	$	883,485

On June 5, 2014, Wheeler Real Estate Investment Trust, Inc., through its subsidiary of Wheeler Real Estate Investment Trust, L.P. (the “Operating Partnership”), assumed from Wheeler Interests, LLC (“Wheeler Interests”) the Purchase and Sales Agreement (the “Agreement”) to acquire Freeway Junction (the “Property”), a 156,834 square foot grocery-anchored shopping center located in Stockbridge, Georgia for a purchase price of approximately $10.45 million. On September 4, 2014, the Operating Partnership completed the acquisition. The Property is 95% occupied and is anchored by Northern Tool, Ollie's Bargain Outlet, Goodwill and Farmer's Furniture, which occupy approximately 70% of the total rentable square feet of the center through various leases that expire through August 2021.

The Statements of Revenues and Certain Operating Expenses (the “Statements”) have been prepared for the purpose of complying with Rule 3-14 of Regulation S-X, promulgated by the Securities and Exchange Commission, and are not intended to be a complete presentation of the Property’s revenues and expenses. Certain operating expenses include only those expenses expected to be comparable to the proposed future operations of the Property. Expenses such as depreciation and amortization are excluded from the accompanying Statements. The Statements have been prepared on the accrual basis of accounting which requires management to make estimates and assumptions that affect the reported amounts of the revenues and expenses during the reporting periods. Actual results may differ from those estimates.

The Property leases retail space under various lease agreements with its tenants. All leases are accounted for as noncancelable operating leases. The leases include provisions under which the Property is reimbursed for common area maintenance, real estate taxes and insurance costs. Pursuant to the lease agreements, income related to these reimbursed costs is recognized in the period the applicable costs are incurred. Certain leases contain renewal options at various periods at various rental rates.

The following table lists the tenants whose annualized rental income on a straight-line basis represented greater than 10% of total annualized rental income for all tenants on a straight line basis as of June 30, 2014 (unaudited) and December 31, 2013:

The termination, delinquency or nonrenewal of one of the above tenants may have a material adverse effect on revenues. No other tenant represents more than 10% of annualized rental income as of June 30, 2014 (unaudited) and December 31, 2013.

The weighted average remaining lease terms for tenants at the property was 2.97 years as of June 30, 2014 (unaudited). Future minimum rentals to be received under noncancelable tenant operating leases for each of the next five years and thereafter, excluding CAM and percentage rent based on tenant sales volume, as of June 30, 2014 (unaudited) were as follows:



			Years Ending December 31,
	Twelve Months Ending June 30,		Years Ending December 31,
	(unaudited)
2014	—		$	947,033
2015	948,776		885,558
2016	705,327		447,432
2017	237,402		160,538
2018	149,307		143,453
2019	121,553		92,153
Thereafter	183,415		141,089

	$	2,345,780	$	2,817,256



Tenant	June 30, 2014		December 31, 2013
Northern Tool	29.6	%	29.6	%
Goodwill	25.8	%	25.8	%
Citi Trends	10.2	%	10.2	%