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 15, 2010
Behringer Harvard Opportunity REIT II, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Maryland | | 000-53650 | | 20-8198863 |
(State or other jurisdiction of | | (Commission File | | (I.R.S. Employer |
incorporation or organization) | | Number) | | Identification No.) |
15601 Dallas Parkway, Suite 600, Addison, Texas
75001
(Address of principal executive offices)
(Zip Code)
(866) 655-3600
(Registrant’s telephone number, including area code)
None
(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 8.01. Other Events.
This Current Report on Form 8-K is being filed by Behringer Harvard Opportunity REIT II, Inc. (which may be referred to herein as the “Registrant,” “we,” “our” or “us”) to present information about the prior performance of programs sponsored by Behringer Harvard Holdings, LLC and its affiliates, which control Behringer Harvard Opportunity Advisors II, LLC, the Registrant’s advisor. This prior performance information is being filed on Form 8-K in order to be incorporated by reference into the Registrant’s Registration Statement on Form S-11 (File No. 333-140887), as amended.
Prior Performance Tables
The following Prior Performance Tables (the “Tables”) provide information relating to certain closed or completed public real estate investment programs (the “Prior Real Estate Programs”) sponsored by Behringer Harvard Holdings, LLC and its affiliates, which control our advisor. We consider each of the Prior Real Estate Programs presented to have investment objectives similar to ours to the extent that the prospectus for the program lists substantially the same primary investment objectives as we do, regardless of the particular emphasis that a program places on each objective. See “Investment Objectives and Criteria” elsewhere in our prospectus, as supplemented (Registration No. 333-140887).
Prospective investors should read these Tables carefully together with the summary information concerning the Prior Real Estate Programs as set forth in the “Prior Performance Summary” in our prospectus, as supplemented (Registration No. 333-140887).
Investors in our company will not own any interest in any Prior Real Estate Program and should not assume that they will experience returns, if any, comparable to those experienced by investors in the Prior Real Estate Programs.
Our advisor is responsible for the acquisition, operation, maintenance and resale of our real estate investments. Behringer Harvard Holdings and its affiliates control our advisor and actively managed the Prior Real Estate Programs and related companies. The financial results of the Prior Real Estate Programs thus provide an indication of Prior Real Estate Programs for which Behringer Harvard Holdings and its affiliates were ultimately responsible and the performance of these programs during the periods covered. However, general economic conditions affecting the real estate industry and other factors contribute significantly to financial results.
The following tables are included herein:
Table I - Experience in Raising and Investing Funds (as a Percentage of Investment)
Table II - Compensation to Sponsor (in Dollars)
Table III - Annual Operating Results of Prior Real Estate Programs
Table IV - Results of Completed Programs
Table V - Results of Sales or Disposals of Property
The following are definitions of certain terms used in the Tables:
“Acquisition Fees” means fees and commissions paid by a Prior Real Estate Program in connection with its purchase or development of an investment, except development fees paid to a person not affiliated with the Prior Real Estate Program or with a general partner or advisor of the Prior Real Estate Program in connection with the actual development of a project after acquisition of land by the Prior Real Estate Program.
“Organization Expenses” include legal fees, accounting fees, securities filing fees, printing and reproduction expenses and fees paid to the sponsor in connection with the planning and formation of the Prior Real Estate Program.
“Underwriting Fees” include selling commissions and wholesaling fees paid to broker-dealers for services provided by the broker-dealers during the offering.
2
TABLE I
(UNAUDITED)
EXPERIENCE IN RAISING AND INVESTING FUNDS
This Table sets forth a summary of the experience of the sponsors of Prior Real Estate Programs that have closed offerings since January 1, 2007 and that have similar or identical investment objectives to us. Information is provided with regard to the manner in which the proceeds of the offerings have been applied. Also set forth is information pertaining to the timing and length of these offerings and the time period over which the proceeds have been invested in the properties. All figures are as of December 31, 2009.
| | Behringer Harvard REIT I, Inc. – Second Follow-on Offering(1) | | | | Behringer Harvard Opportunity REIT I, Inc | | | |
| | | | | | | | | |
Dollar amount offered | | $ | 2,475,000,000 | | | | $ | 601,870,650 | | | |
Dollar amount raised | | 1,890,550,131 | | 76.4 | % | 552,006,913 | | 91.7 | % |
| | | | | | | | | |
Less offering expenses:(2) | | | | | | | | | |
Selling commissions and discounts | | 163,215,937 | | 8.6 | % | 46,217,996 | | 8.4 | % |
Organizational and offering expenses | | 26,115,012 | | 1.4 | % | 11,786,023 | | 2.1 | % |
Marketing expenses | | — | | 0.0 | % | — | | 0.0 | % |
Reserve for operations | | — | | 0.0 | % | — | | 0.0 | % |
Other | | — | | 0.0 | % | — | | 0.0 | % |
| | | | | | | | | |
Amount available for investment | | $ | 1,701,219,182 | | 90.0 | % | $ | 494,002,894 | | 89.5 | % |
| | | | | | | | | |
Acquisition costs:(3) | | | | | | | | | |
Cash invested | | $ | 1,361,042,319 | | 48.0 | % | $ | 436,218,265 | | 46.0 | % |
Acquisition fees(4) | | 80,031,482 | | 2.8 | % | 27,107,001 | | 2.9 | % |
Loan costs | | 18,051,925 | | 0.6 | % | 11,195,088 | | 1.2 | % |
Proceeds from mortgage financing | | 1,378,276,492 | | 48.6 | % | 472,995,206 | | 49.9 | % |
| | | | | | | | | |
Total acquisition costs(5) | | $ | 2,837,402,218 | | | | $ | 947,515,560 | | | |
| | | | | | | | | |
Percent leveraged | | 48.6% | | | | 49.9% | | | |
| | | | | | | | | |
Date offering began | | 10/06/06 | | | | 09/20/05 | | | |
| | | | | | | | | |
Length of offering (in months) | | 25 | | | | 27 | | | |
| | | | | | | | | |
Months to invest 90% of amount available for investment (measured from date of offering) | | — | | | | 34 | | | |
(1) | | The information provided for Behringer Harvard REIT I, Inc. — Second Follow-on Offering references only that company’s second follow-on public offering. Behringer Harvard REIT I, Inc. terminated the “best efforts” portion of the Second Follow-on Offering effective as of the close of business on December 31, 2008 and the distribution reinvestment plan portion of the Second Follow-on Offering effective as of the close of business on January 3, 2009. Includes amounts sold on January 3, 2009 pursuant to the company’s distribution reinvestment plan. |
(2) | | Percentages based on dollar amount raised. |
(3) | | Percentages based on total acquisition costs. |
(4) | | Acquisition fees include finders fees and due diligence reimbursements paid to affiliates of the advisors or general partners. |
(5) | | Total acquisition costs include cash invested, acquisition fees and loan costs as well as the proceeds from mortgage financing. |
3
TABLE II
(UNAUDITED)
COMPENSATION TO SPONSOR
This Table sets forth the compensation received by Behringer Harvard Holdings and its affiliates, including compensation paid out of offering proceeds and compensation paid in connection with the ongoing operations, for Prior Real Estate Programs that have closed offerings since January 1, 2007 and that have similar or identical investment objectives to us. All figures are as of December 31, 2009.
| | Behringer Harvard REIT I, Inc. – Second Follow-on Offering(1) | | Behringer Harvard Opportunity REIT I, Inc. | |
| | | | | |
Date offering commenced | | 10/06/06 | | 09/20/05 | |
| | | | | |
Dollar amount raised | | $ | 1,890,550,131 | | $ | 552,006,913 | |
| | | | | |
Amount paid to sponsor from proceeds of offering: | | | | | |
Underwriting fees(2) | | 23,890,745 | | 4,528,671 | |
Acquisition fees: | | | | | |
Real estate commissions | | — | | — | |
Broker-dealer fees | | — | | — | |
Other fees(3) | | 80,031,482 | | 27,107,001 | |
Total amount paid to sponsor | | $ | 103,922,227 | | $ | 31,635,672 | |
| | | | | |
Dollar amount of cash generated from (used in) operations before deducting payments to sponsor | | $ | 372,996,442 | | $ | (8,378,691 | ) |
| | | | | |
Amount paid to sponsor from operations: | | | | | |
Property management fees(4) | | 49,435,515 | | 4,521,432 | |
Asset management fees(5) | | 70,366,801 | | 13,689,578 | |
Reimbursements | | — | | — | |
Leasing commissions | | — | | — | |
| | | | | |
Dollar amount of property sales and refinancing before deducting payments to sponsor: | | | | | |
Cash | | 112,506,511 | | — | |
Other | | 28,408,556 | | — | |
| | | | | |
Amount paid to sponsor from property sales and refinancing: | | | | | |
Real estate commissions | | — | | — | |
Financing fees | | — | | — | |
Other | | — | | — | |
(1) | | Behringer Harvard REIT I, Inc. terminated the “best efforts” portion of the Second-Follow-on Offering effective as of the close of business on December 31, 2008 and the distribution reinvestment plan portion of the Second Follow-on Offering effective as of the close of business on January 3, 2009. Includes amounts sold on January 3, 2009 pursuant to the company’s distribution reinvestment plan. |
(2) | | “Underwriting fees” consist of dealer-manager fees received by an affiliate of the sponsor less any amounts reallowed to participating broker-dealers. |
(3) | | “Other fees” are acquisition fees, which include finders fees and due diligence reimbursements paid to affiliates of the advisors or general partners. |
(4) | | An affiliate of the sponsor provides management services for certain properties acquired in the respective programs. Management fees have not exceeded 4.5% of the gross receipts from the properties managed. |
(5) | | Amounts paid to affiliates of the sponsor excludes amounts that have been capitalized for properties under development. |
4
TABLE III
(UNAUDITED)
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
This Table sets forth the annual operating results of Prior Real Estate Programs that have closed offerings since January 1, 2005 and that have similar or identical investment objectives to us. All results are through December 31, 2009.
Behringer Harvard REIT I, Inc.
| | 2005(1) | | 2006(1) | | 2007 | | 2008 | | 2009(2) | |
| | | | | | | | | | | |
Gross revenue | | $ | 31,056,714 | | $ | 161,306,497 | | $ | 314,220,575 | | $ | 605,433,359 | | $ | 598,055,746 | |
Equity in earnings of investments in tenant-in-common interests | | 3,114,599 | | 4,803,590 | | 5,117,040 | | 1,330,819 | | 283,613 | |
Interest income | | 2,665,006 | | 4,962,720 | | 25,540,692 | | 7,026,644 | | 3,307,379 | |
Gain on sale of assets | | — | | — | | 43,812 | | 5,252,812 | | — | |
Gain on early extinguishment of debt | | — | | — | | — | | 1,257,848 | | (4,476,976 | ) |
Income (loss) from discontinued operations | | — | | — | | — | | 13,633,728 | | (17,764,651 | ) |
| | | | | | | | | | | |
Less: Operating expenses | | 9,775,993 | | 57,692,604 | | 118,543,371 | | 251,357,490 | | 267,497,650 | |
Interest expense | | 13,136,655 | | 50,876,700 | | 100,728,701 | | 191,327,680 | | 187,115,839 | |
Property and asset management fees | | 3,358,959 | | 10,046,091 | | 22,849,834 | | 45,240,718 | | 39,351,912 | |
General and administrative | | 1,254,381 | | 1,614,745 | | 2,969,033 | | 7,334,099 | | 11,122,265 | |
Asset impairment loss | | — | | — | | — | | 21,113,589 | | 241,238,783 | |
Depreciation and amortization | | 15,033,072 | | 73,275,009 | | 141,462,443 | | 278,213,262 | | 272,165,006 | |
Minority Interest | | — | | — | | — | | (231,337 | ) | (8,454,873 | ) |
Net income – GAAP basis | | $ | (5,722,741 | ) | $ | (22,432,342 | ) | $ | (41,631,263 | ) | $ | (160,420,291 | ) | $ | 430,631,471 | |
| | | | | | | | | | | |
Taxable income | | | | | | | | | | | |
- from operations | | (3,475,249 | ) | (8,782,949 | ) | (12,874,294 | ) | (40,218,206 | ) | (51,310,738 | )(3) |
- from gain on sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Cash generated from operations | | 9,038,885 | | 49,178,016 | | 63,794,244 | | 68,484,262 | | 63,010,072 | |
Cash generated from sales | | — | | — | | — | | — | | — | |
Cash generated from financing / refinancing | | — | | — | | — | | — | | — | |
Total cash generated from operations, sales and refinancing | | $ | 9,038,885 | | $ | 49,178,016 | | $ | 63,794,244 | | $ | 68,484,262 | | $ | 63,010,072 | |
| | | | | | | | | | | |
Less: Cash distributions to investors | | | | | | | | | | | |
- from operating cash flow | | 3,176,757 | | 6,987,108 | | 9,676,388 | | — | | — | |
- from sales and refinancing | | — | | — | | — | | — | | — | |
- from other(4) | | 8,168,802 | | 23,325,723 | | 45,617,256 | | 70,454,349 | | 60,213,112 | |
| | | | | | | | | | | |
Cash generated (deficiency) after cash distributions | | $ | (2,306,674 | ) | $ | 18,865,185 | | $ | 8,500,600 | | $ | (1,970,087 | ) | $ | 2,796,960 | |
| | | | | | | | | | | |
Special items (not including sales and refinancing) | | | | | | | | | | | |
Issuance of common stock | | 427,687,842 | | 454,838,168 | | 692,662,878 | | 638,915,322 | | (84,834,100 | ) |
Acquisition of land and buildings | | (320,969,585 | ) | (480,621,662 | ) | (735,918,044 | ) | (388,095,875 | ) | (75,161,088 | ) |
Increase in other assets | | 1,892,146 | | 548,458 | | 4,753,401 | | (6,338,548 | ) | (677,736 | ) |
Other(5) | | (3,628,562 | ) | 2,576,000 | | — | | — | | — | |
| | | | | | | | | | | |
Cash generated (deficiency) after cash distributions and special items | | $ | 102,675,167 | | $ | (3,793,851 | ) | $ | (30,001,165 | ) | $ | 242,510,812 | | $ | (157,875,964 | ) |
| | | | | | | | | | | |
Tax and Distribution Data Per $1,000 Invested | | | | | | | | | | | |
Federal income tax results: | | | | | | | | | | | |
Ordinary income (loss) | | | | | | | | | | | |
- from operations | | (6 | ) | (8 | ) | (7 | ) | (16 | ) | (20 | )(3) |
- from recapture | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Capital gain (loss) | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Cash distributions to investors | | | | | | | | | | | |
Source (on GAAP basis) | | | | | | | | | | | |
- from investment income | | 5 | | 7 | | 5 | | — | | — | |
- from return of capital | | 14 | | 21 | | 25 | | 27 | | 23 | |
Total distributions on GAAP basis | | $ | 19 | | $ | 28 | | $ | 30 | | $ | 27 | | $ | 23 | |
| | | | | | | | | | | |
Source (on cash basis) | | | | | | | | | | | |
- from operations | | 5 | | 7 | | 5 | | — | | — | |
- from sales | | — | | — | | — | | — | | — | |
- from return of capital | | 14 | | 21 | | 25 | | 27 | | 23 | |
Total distributions on cash basis | | $ | 19 | | $ | 28 | | $ | 30 | | $ | 27 | | $ | 23 | |
| | | | | | | | | | | |
Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table | | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
(1) | | Includes all amounts for 2005 and 2006, most of which may be attributed to Behringer Harvard REIT I, Inc.’s first follow-on offering. |
(2) | | In 2009, Behringer Harvard Holdings entities waived asset management fees of approximately $7.5 million owed by Behringer Harvard REIT I, Inc. The waiver of fees impacted the results presented for Behringer Harvard REIT I, Inc. |
(3) | | Subject to adjustment based on final 2009 tax return. |
5
(4) | | Includes offering proceeds and borrowings. |
(5) | | Includes financing costs, redemptions of shares, change in receivables from or payables to affiliates and deposits on properties to be acquired. |
6
TABLE III
(UNAUDITED)
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)
Behringer Harvard Opportunity REIT I, Inc.
| | 2005 | | 2006 | | 2007 | | 2008 | | 2009 | |
| | | | | | | | | | | |
Gross revenue | | $ | — | | $ | 4,660,664 | | $ | 35,227,624 | | $ | 73,387,185 | | $ | 96,938,102 | |
Equity in income of joint ventures | | — | | — | | (1,201,219 | ) | (2,861,652 | ) | (2,140,673 | ) |
Interest income | | 55,930 | | 2,748,918 | | 3,779,424 | | 3,537,523 | | 414,125 | |
Loss on debt extinguishment | | — | | — | | (2,455,058 | ) | — | | — | |
| | | | | | | | | | | |
Less: Operating expenses | | — | | 1,987,606 | | 16,939,932 | | 44,250,484 | | 66,350,380 | |
Interest expense | | — | | 560,018 | | 4,805,467 | | 17,438,061 | | 16,500,112 | |
Property and asset management fees | | — | | 355,527 | | 3,231,994 | | 7,095,054 | | 9,119,774 | |
General and administrative | | 159,163 | | 855,494 | | 1,562,161 | | 4,934,858 | | 5,704,272 | |
Impairment Charge | | — | | — | | — | | 19,413,313 | | 15,522,433 | |
Depreciation and amortization | | — | | 1,351,054 | | 13,069,023 | | 25,660,996 | | 29,975,378 | |
Minority Interest | | — | | (90,935 | ) | (401,218 | ) | (10,028,342 | ) | (10,923,447 | ) |
Net income – GAAP basis | | $ | (103,233 | ) | $ | 2,390,818 | | $ | (3,856,588 | ) | $ | (34,701,368 | ) | $ | (37,037,348 | ) |
| | | | | | | | | | | |
Taxable income | | | | | | | | | | | |
- from operations | | (98,734 | ) | — | | (3,619,099 | ) | (6,379,854 | ) | (3,436,555 | )(1) |
- from gain on sale | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Cash generated from operations | | (100,537 | ) | 3,927,562 | | (12,566,090 | ) | (29,283,099 | ) | 11,420,760 | |
Cash generated from sales | | — | | — | | — | | — | | — | |
Cash generated from financing / refinancing | | — | | — | | — | | — | | — | |
Total cash generated from operations, sales and refinancing | | $ | (100,537 | ) | $ | 3,927,562 | | $ | (12,566,090 | ) | $ | (29,283,099 | ) | $ | 11,420,760 | |
| | | | | | | | | | | |
Less: Cash distributions to investors | | | | | | | | | | | |
- from operating cash flow | | — | | 247,632 | | — | | — | | — | |
- from sales and refinancing | | — | | — | | — | | — | | — | |
- from other(2) | | — | | — | | 3,438,506 | | 4,005,905 | | 4,127,659 | |
| | | | | | | | | | | |
Cash generated (deficiency) after cash distributions | | $ | (100,537 | ) | $ | 3,679,930 | | $ | (16,004,596 | ) | $ | (33,289,004 | ) | $ | 7,293,101 | |
| | | | | | | | | | | |
Special items (not including sales and refinancing) | | | | | | | | | | | |
Issuance of common stock | | 16,302,092 | | 145,405,261 | | 315,903,029 | | (3,737,946 | ) | 1,483,890 | |
Acquisition of land and buildings | | — | | (113,128,995 | ) | (273,946,771 | ) | (15,478,005 | ) | (22,049,226 | ) |
Increase in other assets | | — | | — | | (154,450 | ) | — | | — | |
Other(3) | | 2,158,017 | | 122,018 | | (1,938,272 | ) | (733,501 | ) | (2,477,172 | ) |
| | | | | | | | | | | |
Cash generated (deficiency) after cash distributions and special items | | $ | 18,359,572 | | $ | 36,078,214 | | $ | 23,858,940 | | $ | (53,238,456 | ) | $ | (15,749,407 | ) |
| | | | | | | | | | | |
Tax and Distribution Data Per $1,000 Invested | | | | | | | | | | | |
Federal income tax results: | | | | | | | | | | | |
Ordinary income (loss) | | | | | | | | | | | |
- from operations | | (6 | ) | — | | (8 | ) | (13 | ) | (7 | )(1) |
- from recapture | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Capital gain (loss) | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Cash distributions to investors | | | | | | | | | | | |
Source (on GAAP basis) | | | | | | | | | | | |
- from investment income | | — | | 2 | | — | | — | | — | |
- from return of capital | | — | | — | | 7 | | 8 | | 8 | |
Total distributions on GAAP basis | | $ | — | | $ | 2 | | $ | 7 | | $ | 8 | | $ | 8 | |
| | | | | | | | | | | |
Source (on cash basis) | | | | | | | | | | | |
- from operations | | — | | 2 | | — | | — | | — | |
- from sales | | — | | — | | — | | — | | — | |
- from return of capital | | — | | — | | 7 | | 8 | | 8 | |
Total distributions on cash basis | | $ | — | | $ | 2 | | $ | 7 | | $ | 8 | | $ | 8 | |
| | | | | | | | | | | |
Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table | | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
(1) | | Subject to adjustment based on final 2009 tax return. |
(2) | | Includes offering proceeds and borrowings. |
(3) | | Includes financing costs, redemptions of shares, change in receivables from or payables to affiliates and deposits on properties to be acquired. |
7
TABLE III
(UNAUDITED)
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)
Behringer Harvard Mid-Term Value Enhancement Fund I LP
| | 2005 | | 2006 | | 2007 | | 2008 | | 2009 | |
| | | | | | | | | | | |
Gross revenue | | $ | 4,169,024 | | $ | 4,253,765 | | $ | 4,128,395 | | $ | 3,865,587 | | $ | 3,879,190 | |
Interest income | | 214,002 | | 41,582 | | 368,033 | | 162,230 | | 48,689 | |
Discontinued operations | | — | | 614,175 | | 4,503 | | — | | — | |
Gain on sale of assets | | — | | — | | 50,570 | | — | | — | |
Less: Operating expenses | | 1,696,954 | | 1,527,013 | | 1,489,269 | | 1,555,230 | | 1,435,836 | |
Interest expense | | — | | — | | — | | — | | — | |
Property and asset management fees | | 281,381 | | 293,742 | | 297,909 | | 282,252 | | 279,008 | |
General and administrative | | 609,986 | | 509,390 | | 408,355 | | 573,634 | | 604,085 | |
Depreciation and amortization | | 1,352,375 | | 1,569,492 | | 1,599,838 | | 1,475,729 | | 1,435,196 | |
Net income – GAAP basis | | $ | 442,330 | | $ | 1,009,885 | | $ | 756,130 | | $ | 140,972 | | $ | 173,754 | |
| | | | | | | | | | | |
Taxable income | | | | | | | | | | | |
- from operations | | 1,215,032 | | 1,549,532 | | 1,399,369 | | 699,124 | | 586,044 | |
- from gain on sale | | — | | — | | 50,570 | | — | | — | |
| | | | | | | | | | | |
Cash generated from operations | | 1,715,622 | | 2,866,196 | | 1,864,724 | | 1,558,524 | | 964,326 | |
Cash generated from sales | | — | | 6,099,022 | | 93,917 | | — | | — | |
Cash generated from financing / refinancing | | — | | — | | — | | — | | — | |
Total cash generated from operations, sales and refinancing | | $ | 1,715,622 | | $ | 8,965,218 | | $ | 1,958,641 | | $ | 1,558,524 | | $ | 964,326 | |
| | | | | | | | | | | |
Less: Cash distributions to investors | | | | | | | | | | | |
- from operating cash flow | | 2,352,159 | | 2,630,730 | | 2,585,786 | | 2,582,461 | | 2,565,128 | |
- from sales and refinancing | | — | | — | | — | | — | | — | |
- from other | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Cash generated (deficiency) after cash distributions | | $ | (636,537 | ) | $ | 6,334,488 | | $ | (627,145 | ) | $ | (1,023,937 | ) | $ | (1,600,802 | ) |
| | | | | | | | | | | |
Special items (not including sales and refinancing) | | | | | | | | | | | |
Limited partners’ capital contributions | | 10,893,050 | | (706,879 | ) | (276,271 | ) | (342,568 | ) | — | |
General partners’ capital contributions | | — | | — | | — | | — | | — | |
Acquisition of land and buildings | | (16,228,867 | ) | — | | — | | — | | (181,072 | ) |
Increase in other assets | | (192,387 | ) | (6,016,705 | ) | 5,874,176 | | — | | — | |
Other(1) | | (959 | ) | — | | — | | — | | — | |
| | | | | | | | | | | |
Cash generated (deficiency) after cash distributions and special items | | $ | (6,165,700 | ) | $ | (389,096 | ) | $ | 4,970,760 | | $ | (1,366,505 | ) | $ | (1,781,874 | ) |
| | | | | | | | | | | |
| | | | | | | | | | | |
Tax and Distribution Data Per $1,000 Invested | | | | | | | | | | | |
Federal income tax results: | | | | | | | | | | | |
Ordinary income (loss) | | | | | | | | | | | |
- from operations | | 34 | | 47 | | 45 | | 24 | | 22 | |
- from recapture | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Capital gain (loss) | | — | | — | | 51 | | — | | — | |
| | | | | | | | | | | |
Cash distributions to investors | | | | | | | | | | | |
Source (on GAAP basis) | | | | | | | | | | | |
- from investment income | | 66 | | 79 | | 82 | | 90 | | 98 | |
- from return of capital | | — | | — | | — | | — | | — | |
Total distributions on GAAP basis | | $ | 66 | | $ | 79 | | $ | 82 | | $ | 90 | | $ | 98 | |
| | | | | | | | | | | |
Source (on cash basis) | | | | | | | | | | | |
- from operations | | 66 | | 79 | | 82 | | 90 | | 98 | |
- from sales | | — | | — | | — | | — | | — | |
- from refinancing | | — | | — | | — | | — | | — | |
Total distributions on cash basis | | $ | 66 | | $ | 79 | | $ | 82 | | $ | 90 | | $ | 98 | |
| | | | | | | | | | | |
Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table | | 100 | % | 83.0 | % | 83.0 | % | 83.0 | % | 83.0 | % |
(1) | | Includes financing costs, redemptions of limited partnership units, change in receivables from or payables to affiliates and deposits on properties to be acquired. |
8
TABLE III
(UNAUDITED)
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)
Behringer Harvard Short-Term Opportunity Fund I LP
| | 2005 | | 2006 | | 2007(1) | | 2008 | | 2009(2) | |
| | | | | | | | | | | |
Gross revenue | | $ | 14,574,826 | | $ | 19,617,725 | | $ | 38,274,350 | | $ | 28,217,391 | | $ | 21,682,091 | |
Equity in income of joint ventures | | (801,497 | ) | — | | — | | — | | — | |
Interest income | | 701,615 | | 692,677 | | 373,027 | | 78,320 | | 26,073 | |
Discontinued operations | | — | | 2,255,575 | | (2,100 | ) | 615,974 | | (6,346 | ) |
Gain (loss) on derivative instruments | | — | | — | | — | | (883,130 | ) | (491,906 | ) |
Less: Operating expenses | | 4,519,091 | | 10,752,083 | | 32,251,927 | | 23,917,356 | | 19,592,820 | |
Interest expense | | 1,997,985 | | 4,269,003 | | 10,261,591 | | 8,025,177 | | 6,769,798 | |
Inventory valuation adjustment | | | | | | 2,443,689 | | 16,789,863 | | 541,286 | |
Property and asset management fees | | 860,063 | | 1,293,416 | | 1,080,606 | | 1,853,268 | | 1,789,382 | |
General and administrative | | 814,285 | | 761,421 | | 924,866 | | 1,442,322 | | 1,550,300 | |
Depreciation and amortization | | 7,504,612 | | 9,728,078 | | 8,953,411 | | 8,272,379 | | 6,446,644 | |
Minority interest | | (99,361 | ) | (1,150,433 | ) | (3,811,338 | ) | (1,727,371 | ) | (2,443,465 | ) |
Net income – GAAP basis | | $ | (1,121,731 | ) | $ | (3,087,591 | ) | $ | (13,459,475 | ) | $ | (30,544,439 | ) | $ | 13,036,853 | |
| | | | | | | | | | | |
Taxable income | | | | | | | | | | | |
- from operations | | 4,409,487 | | 2,145,107 | | (893,038 | ) | (12,529,848 | ) | 1,805,310 | |
- from gain on sale | | 1,096,396 | | 1,799,122 | | — | | 1,881,339 | | — | |
| | | | | | | | | | | |
Cash generated from operations | | 4,512,271 | | 6,978,937 | | (16,011,954 | ) | (15,092,995 | ) | (17,155,373 | ) |
Cash generated from sales | | — | | 9,836,318 | | — | | — | | — | |
Cash generated from financing / refinancing | | — | | — | | — | | — | | — | |
Total cash generated from operations, sales and refinancing | | $ | 4,512,271 | | $ | 16,815,255 | | $ | (16,011,954 | ) | $ | (15,092,995 | ) | $ | (17,155,373 | ) |
| | | | | | | | | | | |
Less: Cash distributions to investors | | | | | | | | | | | |
- from operating cash flow | | 4,102,145 | | 3,248,942 | | 3,059,882 | | 3,068,341 | | 1,776,551 | |
- from sales and refinancing | | — | | 4,983,268 | | — | | — | | — | |
- from other | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Cash generated (deficiency) after cash distributions | | $ | 410,126 | | $ | 8,583,045 | | $ | (19,071,836 | ) | $ | (18,161,336 | ) | $ | (18,931,924 | ) |
| | | | | | | | | | | |
Special items (not including sales and refinancing) | | | | | | | | | | | |
Limited partners’ capital contributions | | 35,209,224 | | — | | — | | — | | — | |
General partners’ capital contributions | | — | | — | | — | | 1,671,172 | | — | |
Acquisition of land and buildings | | (62,425,986 | ) | (2,260,217 | ) | 3,101,209 | | 17,098,233 | | 16,312,127 | |
Increase in other assets | | 1,343,893 | | 10,000 | | — | | — | | — | |
Other(3) | | 4,729,154 | | (1,265,414 | ) | 40,366 | | (931,759 | ) | — | |
| | | | | | | | | | | |
Cash generated (deficiency) after cash distributions and special items | | $ | (20,733,589 | ) | $ | 5,067,414 | | $ | (15,930,261 | ) | $ | (323,690 | ) | $ | 2,619,797 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Tax and Distribution Data Per $1,000 Invested | | | | | | | | | | | |
Federal income tax results: | | | | | | | | | | | |
Ordinary income (loss) | | | | | | | | | | | |
- from operations | | 50 | | 28 | | (13 | ) | (352 | ) | 49 | |
- from recapture | | — | | — | | — | | 53 | | — | |
| | | | | | | | | | | |
Capital gain (loss) | | 12 | | 24 | | — | | — | | — | |
| | | | | | | | | | | |
Cash distributions to investors | | | | | | | | | | | |
Source (on GAAP basis) | | | | | | | | | | | |
- from investment income | | 46 | | 108 | | 45 | | 86 | | 49 | |
- from return of capital | | — | | — | | — | | — | | — | |
Total distributions on GAAP basis | | $ | 46 | | $ | 108 | | $ | 45 | | $ | 86 | | $ | 49 | |
| | | | | | | | | | | |
Source (on cash basis) | | | | | | | | | | | |
- from operations | | 46 | | 42 | | 45 | | 86 | | 49 | |
- from sales | | — | | 66 | | — | | — | | — | |
- from refinancing | | — | | — | | — | | — | | — | |
Total distributions on cash basis | | $ | 46 | | $ | 108 | | $ | 45 | | $ | 86 | | $ | 49 | |
| | | | | | | | | | | |
Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table | | 98.8 | % | 92.0 | % | 92.5 | % | 92.5 | % | 92.5 | % |
(1) | | Behringer Harvard Short-Term Opportunity Fund I’s general partners waived asset management fees of approximately $1.0 million for the year ended December 31, 2007. In addition, on December 31, 2007, Behringer Harvard Holdings forgave Behringer Harvard Short-Term Opportunity Fund I $7.5 million of principal borrowings and accrued interest thereon under a loan agreement entered into between the parties on November 9, 2007. The interest rate under this loan was 5% per annum. The waiver of fees and forgiveness of indebtedness materially impacted the results presented for Behringer Harvard Short-Term Opportunity Fund I. |
(2) | | In 2009, Behringer Harvard Holdings entities waived management fees and reimbursement of operating expenses of approximately $31,000 and $301,000, respectively, owed by Behringer Harvard Short-Term Opportunity Fund I. The waiver of fees materially impacted the results presented for Behringer Harvard Short-Term Opportunity Fund I. |
(3) | | Includes financing costs, redemptions of limited partnership units, change in receivables from or payables to affiliates and deposits on properties to be acquired. |
9
TABLE IV
(UNAUDITED)
RESULTS OF COMPLETED PROGRAMS
This Table has been omitted because, as of December 31, 2009, no Prior Real Estate Programs that have similar or identical investment objectives to us have completed operations since January 1, 2005.
10
TABLE V
(UNAUDITED)
RESULTS OF SALES OR DISPOSALS OF PROPERTY
This Table sets forth summary information on the results of the sale or disposals of properties since January 1, 2007 by Prior Real Estate Programs that have similar or identical investment objectives to us. All figures are through December 31, 2009.
| | | | | | Selling Price, Net of Closing Costs and GAAP Adjustments | | Cost of Properties Including Closing and Soft Costs | | | |
Property | | Date Acquired | | Date of Sale | | Cash Received Net of Closing Costs | | Mortgage Balance at Time of Sale | | Purchase Money Mortgage Taken Back By Program(1) | | Adjustments Resulting From Application of GAAP(2) | | Total(3) | | Original Mortgage Financing | | Total Acquisition Cost, Capital Improvements, Closing and Soft��Costs(4) | | Total | | Excess (Deficiency) of Property Operating Cash Receipts Over Cash Expenditures | |
| | | | | | | | | | | | | | | | | | | | | | | |
Behringer Harvard REIT I, Inc. | | | | | | | | | | | | | | | | | | | | | | | |
Cyprus Building | | 12/16/04 | | 02/15/08 | | $ | 25,917,771 | | — | | — | | — | | $ | 25,917,771 | | — | | $ | 23,639,653 | | $ | 23,639,653 | | $ | 9,379,373 | |
Stanwix Street Associates | | 12/12/07 | | 06/05/08 | | — | | $ | 28,408,556 | | — | | — | | $ | 28,408,556 | | $ | 28,594,537 | | $ | 402,382 | | $ | 28,996,919 | | $ | 151,960 | |
Enclave on the Lake(5) | | 04/12/04 | | 07/01/08 | | $ | 6,437,233 | | $ | 6,823,290 | | — | | — | | $ | 13,260,523 | | $ | 7,262,552 | | $ | 3,292,268 | | $ | 10,554,820 | | $ | 2,066,981 | |
Utah Avenue | | 04/21/05 | | 08/01/08 | | $ | 15,007,455 | | $ | 20,000,000 | | — | | — | | $ | 35,007,455 | | $ | 20,000,000 | | $ | 8,474,676 | | $ | 28,474,676 | | $ | 2,037,231 | |
IPC Florida I, LLC | | 12/12/07 | | 12/31/09 | | $ | 12,462,871 | | $ | 23,075,877 | | — | | — | | $ | 35,538,748 | | $ | 25,261,491 | | $ | 30,171,820 | | $ | 55,433,311 | | $ | 5,898,654 | |
Behringer Harvard Short-Term Opportunity Fund I LP | | | | | | | | | | | | | | | | | | | | | | | |
4245 Central LP | | 08/17/04 | | 09/30/08 | | $ | 3,009,901 | | $ | 4,177,713 | | — | | $ | (1,671,172 | ) | $ | 5,516,442 | | $ | 3,460,938 | | $ | 3,260,022 | | $ | 6,720,960 | | $ | (521,524 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) No purchase money mortgages were taken back by any individual program.
(2) Financial statements for programs are prepared in accordance with GAAP.
(3) None of these sales are being reported on the installment basis.
(4) The amounts shown do not include a pro rata share of the original offering costs. There were no carried interests received in lieu of commissions in connection with the acquisition of the property.
(5) As of December 31, 2004, 2005, 2006 and 2007, Behringer Harvard REIT I, Inc. owned 36.31% of the tenant-in-common interests and unaffiliated third-party investors owned the remaining 63.69% of the tenant-in-common interests in this property. The information contained herein represents Behringer Harvard REIT I, Inc.’s tenant-in-common ownership in this property.
11
SIGNATURE
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 thereunto duly authorized.
| BEHRINGER HARVARD OPPORTUNITY REIT II, INC. |
| |
| |
Dated: April 15, 2010 | By: | /s/ Gerald J. Reihsen, III |
| | Gerald J. Reihsen, III |
| | Executive Vice President – Corporate Development & Legal |
12