UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): May 20, 2014
Carter Validus Mission Critical REIT, Inc.
(Exact Name of Registrant as Specified in Its Charter)
| | | | |
Maryland | | 000-54675 | | 27-1550167 |
(State or other jurisdiction of incorporation or organization) | | (Commission File Number) | | (I.R.S. Employer Identification No.) |
4211 West Boy Scout Blvd.
Suite 500
Tampa, Florida 33607
(Address of principal executive offices)
(813) 287-0101
(Registrant’s telephone number, including area code)
N/A
(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:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.01 | Completion of Acquisition of Disposition of Assets. |
On May 21, 2014, Carter Validus Mission Critical REIT, Inc. (the “Company”) filed a Current Report on Form 8-K, dated May 20, 2014, regarding the completion by a wholly-owned subsidiary of Carter/Validus Operating Partnership, LP (“CVOP”), the Company’s operating partnership, of the acquisition of 100% of the fee simple interest in an approximately 251,141 square foot leased data center (the “Chicago Data Center”), located in Chicago, Illinois. The Company hereby amends the Form 8-K filed on May 21, 2014, to provide the financial statements and pro forma financial information required by Item 9.01 related to the acquisition of the Chicago Data Center.
Item 9.01 | Financial Statements and Exhibits |
(a) Financial Statements of Real Estate Acquired
(b) Pro Forma Financial Information
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 hereunto duly authorized.
| | | | | | |
| | | | Carter Validus Mission Critical REIT, Inc. |
| | | |
Dated: August 5, 2014 | | | | By: | | /s/ Todd M. Sakow |
| | | | Name: | | Todd M. Sakow |
| | | | Title: | | Chief Financial Officer |
Independent Auditors’ Report
The Members
Chicago Data Center
We have audited the accompanying Historical Summary of Gross Income and Direct Operating Expenses (the Historical Summary) of the Chicago Data Center for the year ended December 31, 2013, and the related notes to the Historical Summary.
Management’s Responsibility for the Historical Summary
Management is responsible for the presentation of the Historical Summary in accordance with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the Historical Summary that is free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on the Historical Summary based on our audit. 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 Historical Summary is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the Historical Summary. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the Historical Summary, 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 Historical Summary 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 Historical Summary.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the Historical Summary referred to above presents fairly, in all material respects, the gross income and direct operating expenses of the Chicago Data Center for the year ended December 31, 2013, in accordance with U.S. generally accepted accounting principles.
Emphasis of Matter
We draw attention to Note 2 to the Historical Summary, which describes that the accompanying Historical Summary was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission, for inclusion in the filing of Form 8-K of Carter Validus Mission Critical REIT, Inc. and is not intended to be a complete presentation of the Chicago Data Center’s revenues and expenses. Our opinion is not modified with respect to this matter.
/s/ KPMG LLP
Tampa, Florida
August 5, 2014
F-1
Chicago Data Center
Historical Summary of Gross Income and Direct Operating Expenses
Three Months ended March 31, 2014 (Unaudited) and Year ended December 31, 2013
| | | | | | | | |
| | Three months ended March 31, 2014 (Unaudited) | | | Year ended December 31, 2013 | |
Gross income: | | | | | | | | |
Base rental income | | $ | 4,486,367 | | | $ | 15,142,043 | |
Tenant reimbursement income | | | 736,531 | | | | 2,109,715 | |
| | | | | | | | |
Total gross income | | | 5,222,898 | | | | 17,251,758 | |
| | | | | | | | |
Direct operating expenses: | | | | | | | | |
Operating and maintenance | | | 1,237,233 | | | | 2,901,745 | |
Property taxes and insurance | | | 193,928 | | | | 910,589 | |
| | | | | | | | |
Total direct operating expenses | | | 1,431,161 | | | | 3,812,334 | |
| | | | | | | | |
Excess of gross income over direct operating expenses | | $ | 3,791,737 | | | $ | 13,439,424 | |
| | | | | | | | |
See accompanying notes to historical summary of gross income and direct operating expenses.
F-2
Chicago Data Center
Notes to Historical Summary of Gross Income and Direct Operating Expenses
Three Months ended March 31, 2014 (Unaudited) and Year ended December 31, 2013
NOTE 1 – BUSINESS
On May 20, 2014, Carter Validus Mission Critical REIT, Inc. (the “Company”) acquired the Chicago Data Center, located in Northlake, Illinois (the “Property”). The Company acquired the Property through DC-505 North Railroad Avenue, LLC, an indirect wholly owned subsidiary. The purchase price for the Property was $211,700,000, exclusive of closing costs. The Company funded the acquisition of the Property with proceeds from the sale of its common stock.
The Property is a 251,141 square foot (unaudited) data center situated on approximately nineteen acres (unaudited), located at 505 North Railroad Avenue, Northlake, Illinois. The Property is approximately 60% leased to the following four tenants: Comcast Cable Communications Management, LLC, HSBC Technology & Services (USA) Inc., Trans Union, LLC and Walgreen Co.
NOTE 2 – BASIS OF PRESENTATION
The Historical Summary of Gross Income and Direct Operating Expenses (“Historical Summary”) has been prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission (the “SEC”) and is not intended to be a complete presentation of the Property’s revenues and expenses. The Historical Summary has been prepared on the accrual basis of accounting and requires management of the Property to make estimates and assumptions that affect the reported amounts of the revenues and expenses during the reporting period. Actual results may differ from those estimates.
The unaudited Historical Summary for the three months ended March 31, 2014 has been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. Accordingly, it does not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of the Company’s management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. The Historical Summary for the three months ended March 31, 2014 is not necessarily indicative of the expected results for the entire year ended December 31, 2014.
A Historical Summary is being presented for the most recent year available instead of the three most recent years based on the following factors: (1) the Property was acquired from an unaffiliated party; and (2) based on due diligence of the Property conducted by the Company, management is not aware of any material factors relating to the Property that would cause this financial information not to be indicative of future operating results.
F-3
Chicago Data Center
Notes to Historical Summary of Gross Income and Direct Operating Expenses
Three Months ended March 31, 2014 (Unaudited) and Year ended December 31, 2013
NOTE 3 – GROSS INCOME
Although the leases provide for increases in minimum lease payments over the term of the lease, rental income accrues for the full period of occupancy on a straight-line basis. Related adjustments increased base rental income by $274,394 (unaudited) for the three months ended March 31, 2014 and increased base rental income by $881,846 for the year ended December 31, 2013.
Minimum base rents to be received from the Property’s four tenants under the operating leases in place as of December 31, 2013, are as follows:
| | | | |
Year | | Amount | |
2014 | | $ | 17,132,116 | |
2015 | | $ | 17,847,637 | |
2016 | | $ | 18,190,027 | |
2017 | | $ | 18,540,359 | |
Thereafter | | $ | 101,846,426 | |
NOTE 4 – DIRECT OPERATING EXPENSES
Direct operating expenses include only those expenses expected to be comparable to the proposed future operations of the Property. The Property’s leases are net leases, obligating the tenants to directly pay most of the Property’s direct operating expenses. Accordingly, the direct operating expenses for the three months ended March 31, 2014 and for the year ended December 31, 2013 only include utilities, property taxes, insurance, labor, repair and maintenance, and other miscellaneous operating expenses.
NOTE 5 – SUBSEQUENT EVENTS
Subsequent events were evaluated from March 31, 2014 through August 5, 2014, the date on which the Historical Summary was issued.
F-4
SUMMARY OF UNAUDITED PRO FORMA FINANCIAL STATEMENTS
This pro forma information should be read in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations and the consolidated financial statements and notes of Carter Validus Mission Critical REIT, Inc. (the “Company”) included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013 and the Company’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2014, as filed with the Securities and Exchange Commission.
The following unaudited pro forma condensed consolidated balance sheet as of March 31, 2014 has been prepared to give effect to the acquisition by the Company, through a wholly-owned subsidiary of our operating partnership, of a 100% fee simple interest in a 251,151 rentable square foot data center (the “Chicago Data Center”) located in Chicago, Illinois. The acquisition of the Chicago Data Center occurred on May 20, 2014. Carter Validus Operation Partnership, LP is a Delaware limited partnership that was organized to own and operate properties on behalf of the Company and is a consolidated subsidiary of the Company. The Chicago Data Center is consolidated into the Company.
The following unaudited pro forma condensed consolidated statements of comprehensive income for (i) the three months ended March 31, 2014 and (ii) the year ended December 31, 2013 have been prepared to give effect to the acquisition by the Company of the Chicago Data Center as if such acquisition had been completed on January 1, 2013. The actual acquisition of the Chicago Data Center occurred on May 20, 2014.
These unaudited pro forma financial statements are prepared for informational purposes only and are not necessarily indicative of future results or of actual results that would have been achieved had the acquisitions been consummated as of the respective dates indicated; however, management is not aware of any material factors that would cause historical results not to be indicative of future results.
F-5
CARTER VALIDUS MISSION CRITICAL REIT, INC.
PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
As of March 31, 2014
(in thousands, except share amounts)
(Unaudited)
| | | | | | | | | | | | |
| | | | | Pro Forma | | | | |
| | | | | Adjustments | | | Pro Forma | |
| | | | | Acquisition Chicago Data Center | | | Total | |
| | March 31, 2014 (a) | | | | March 31, 2014 | |
ASSETS | | | | | | | | | | | | |
Real estate: | | | | | | | | | | | | |
Land ($4,280 related to VIE) | | $ | 98,007 | | | | 7,503 | (b) | | $ | 105,510 | |
Buildings and improvements ($95,529 related to VIE) | | | 908,139 | | | | 185,021 | (b) | | | 1,093,160 | |
Acquired intangible assets ($16,189 related to VIE) | | | 143,379 | | | | 19,523 | (b) | | | 162,902 | |
| | | | | | | | | | | | |
| | | 1,149,525 | | | | 212,047 | | | | 1,361,572 | |
Less: accumulated depreciation and amortization ($9,509 related to VIE) | | | (35,946 | ) | | | — | | | | (35,946 | ) |
| | | | | | | | | | | | |
Total real estate, net ($106,489 related to VIE) | | | 1,113,579 | | | | 212,047 | | | | 1,325,626 | |
Cash and cash equivalents ($424 related to VIE) | | | 151,570 | | | | (151,570 | ) (c) | | | — | |
Real estate-related notes receivables | | | 37,920 | | | | — | | | | 37,920 | |
Other assets ($4,410 related to VIE) | | | 31,177 | | | | — | | | | 31,177 | |
| | | | | | | | | | | | |
Total assets | | $ | 1,334,246 | | | | 60,477 | | | $ | 1,394,723 | |
| | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | |
| | | |
Liabilities: | | | | | | | | | | | | |
Notes payable ($53,561 related to VIE) | | $ | 291,598 | | | | — | | | $ | 291,598 | |
Credit facility | | | 55,000 | | | | — | | | | 55,000 | |
Accounts payable due to affiliates ($18 related to VIE) | | | 2,733 | | | | — | | | | 2,733 | |
Accounts payable and other liabilities ($1,345 related to VIE) | | | 17,751 | | | | — | | | | 17,751 | |
Intangible lease liabilities, less accumulated amortization of $7,504 ($15,919 related to VIE) | | | 54,202 | | | | 347 | (b) | | | 54,549 | |
| | | | | | | | | | | | |
Total liabilities | | | 421,284 | | | | 347 | | | | 421,631 | |
| | | |
Stockholders’ equity: | | | | | | | | | | | | |
Preferred stock, $0.01 par value per share, 50,000,000 shares authorized; none issued and outstanding | | | — | | | | — | | | | — | |
Common stock, $0.01 par value per share, 300,000,000 shares authorized; 104,565,599 shares issued, 104,402,777 shares outstanding | | | 1,044 | | | | 645 | (d) | | | 1,689 | |
Additional paid-in capital | | | 921,411 | | | | 63,878 | (d) | | | 985,289 | |
Accumulated distributions in excess of earnings | | | (42,026 | ) | | | (4,393 | ) (e) | | | (46,419 | ) |
Accumulated other comprehensive income | | | 362 | | | | — | | | | 362 | |
| | | | | | | | | | | | |
Total stockholders’ equity | | | 880,791 | | | | 60,130 | | | | 940,921 | |
Noncontrolling interests | | | 32,171 | | | | — | | | | 32,171 | |
| | | | | | | | | | | | |
Total equity | | | 912,962 | | | | 60,130 | | | | 973,092 | |
| | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 1,334,246 | | | | 60,477 | | | $ | 1,394,723 | |
| | | | | | | | | | | | |
(a) | Historical information is derived from the unaudited condensed consolidated balance sheet included in the Company’s quarterly report on Form 10-Q for the three months ended March 31, 2014. |
(b) | To record the pro forma effect of the acquisition of the Chicago Data Center, assuming the acquisition had occurred on March 31, 2014. The purchase price is as follows: Land $7.5 million, Buildings and improvements $185 million, In-place lease value $19.5 million and Below market lease value $0.3 million. |
(c) | Reflects the net change in cash and cash equivalents to consummate the transaction as of March 31, 2014. |
(d) | To record additional capital raised to fund the acquisition of the Chicago Data Center. |
(e) | Reflects the costs associated with the acquisition of the Chicago Data Center that were expensed upon acquisition. |
F-6
CARTER VALIDUS MISSION CRITICAL REIT, INC.
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the Three Months Ended March 31, 2014
(in thousands, except share amounts)
(Unaudited)
| | | | | | | | | | | | |
| | | | | Pro Forma | | | | |
| | | | | Adjustments | | | Pro Forma | |
| | | | | Acquisition Chicago Data Center | | | Total | |
| | March 31, 2014 (a) | | | | March 31, 2014 | |
Revenue: | | | | | | | | | | | | |
Rental and parking revenue | | $ | 23,410 | | | | 4,486 | (b) | | $ | 27,896 | |
Tenant reimbursement revenue | | | 2,742 | | | | 737 | (b) | | | 3,479 | |
Interest income | | | 1,151 | | | | — | | | | 1,151 | |
| | | | | | | | | | | | |
Total revenue | | | 27,303 | | | | 5,223 | | | | 32,526 | |
Expenses: | | | | | | | | | | | | |
Rental and parking expenses | | | 3,741 | | | | 1,431 | (b) | | | 5,172 | |
General and administrative expenses | | | 922 | | | | — | | | | 922 | |
Acquisition related expenses | | | 1,225 | | | | — | | | | 1,225 | |
Asset management fees | | | 2,366 | | | | 529 | (c) | | | 2,895 | |
Depreciation and amortization | | | 8,267 | | | | 1,714 | (d) | | | 9,981 | |
| | | | | | | | | | | | |
Total expenses | | | 16,521 | | | | 3,674 | | | | 20,195 | |
Income from operations | | | 10,782 | | | | 1,549 | | | | 12,331 | |
| | | | | | | | | | | | |
Interest expense | | | 4,151 | | | | — | | | | 4,151 | |
| | | | | | | | | | | | |
Net income | | | 6,631 | | | | 1,549 | | | | 8,180 | |
Net income attributable to noncontrolling interests in consolidated partnerships | | | (645 | ) | | | — | | | | (645 | ) |
| | | | | | | | | | | | |
Net income attributable to the Company | | $ | 5,986 | | | | 1,549 | | | $ | 7,535 | |
| | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | |
Unrealized loss on interest rate swaps | | $ | (626 | ) | | | — | | | $ | (626 | ) |
Reclassification of previous unrealized loss on interest rate swaps into net income | | | 388 | | | | — | | | | 388 | |
| | | | | | | | | | | | |
Other comprehensive loss | | | (238 | ) | | | — | | | | (238 | ) |
Comprehensive income attributable to the Company | | $ | 5,748 | | | | 1,549 | | | $ | 7,297 | |
| | | | | | | | | | | | |
Weighted average number of common shares outstanding: | | | | | | | | | | | | |
Basic | | | 86,518,155 | | | | 21,090,200 | (e) | | | 107,608,355 | |
| | | | | | | | | | | | |
Diluted | | | 86,535,291 | | | | 21,090,200 | (e) | | | 107,625,491 | |
| | | | | | | | | | | | |
Net income per common share attributable to common stockholders: | | | | | | | | | | | | |
Basic | | $ | 0.07 | | | | | | | $ | 0.07 | |
| | | | | | | | | | | | |
Diluted | | $ | 0.07 | | | | | | | $ | 0.07 | |
| | | | | | | | | | | | |
(a) | Historical financial information is derived from the unaudited condensed consolidated statement of comprehensive income included in the Company’s quarterly report on Form 10-Q for the three months ended March 31, 2014. |
(b) | Represents pro forma results of the Chicago Data Center, assuming the acquisition had occurred on January 1, 2013. The Chicago Data Center was purchased on May 20, 2014. |
(c) | Represents the estimated asset management fee payable to Carter/Validus Advisors, LLC on a monthly basis in an amount equal to 0.08333% of the aggregate asset value as of the last day of the immediately preceding month. |
F-7
(d) | Represents the estimated depreciation and amortization of real estate assets and intangible lease assets had the property been acquired as of January 1, 2013. Real estate assets, other than land, are depreciated or amortized on a straight-line basis over their estimated useful lives. The Company estimated the useful lives of its assets by class as follows: |
| | |
Buildings and improvements | | 15 - 40 years |
Tenant improvements | | Shorter of lease term or expected useful life |
Identified intangible assets | | Remaining term of related lease |
(e) | Represents incremental shares sold to consummate the purchase of the Chicago Data Center. Additional shares represent shares that would have been issued if the Company had acquired the Chicago Data Center on January 1, 2013. |
F-8
CARTER VALIDUS MISSION CRITICAL REIT, INC.
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the Year Ended December 31, 2013
(in thousands, except share amounts)
(Unaudited)
| | | | | | | | | | | | |
| | | | | Pro Forma | | | | |
| | | | | Adjustments | | | Pro Forma | |
| | | | | Acquisition | | | Total | |
| | December 31, 2013 (a) | | | Chicago Data Center | | | December 31, 2013 | |
Revenue: | | | | | | | | | | | | |
Rental and parking revenue | | $ | 52,944 | | | | 15,142 | (b) | | $ | 68,086 | |
Tenant reimbursement revenue | | | 9,538 | | | | 2,110 | (b) | | | 11,648 | |
Real estate-related notes receivables interest income | | | 5,817 | | | | — | | | | 5,817 | |
| | | | | | | | | | | | |
Total revenue | | | 68,299 | | | | 17,252 | | | | 85,551 | |
Expenses: | | | | | | | | | | | | |
Rental and parking expenses | | | 11,915 | | | | 3,812 | (b) | | | 15,727 | |
General and administrative expenses | | | 2,458 | | | | — | | | | 2,458 | |
Acquisition related expenses | | | 5,615 | | | | — | (c) | | | 5,615 | |
Asset management fees | | | 2,343 | | | | 2,118 | (d) | | | 4,461 | |
Depreciation and amortization | | | 18,749 | | | | 6,855 | (e) | | | 25,604 | |
| | | | | | | | | | | | |
Total expenses | | | 41,080 | | | | 12,785 | | | | 53,865 | |
| | | | | | | | | | | | |
Income (loss) from operations | | | 27,219 | | | | 4,467 | | | | 31,686 | |
| | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | |
Interest and other income (expense) | | | 53 | | | | — | | | | 53 | |
Interest expense | | | (12,593 | ) | | | — | | | | (12,593 | ) |
| | | | | | | | | | | | |
Total other expense | | | (12,540 | ) | | | — | | | | (12,540 | ) |
| | | | | | | | | | | | |
Consolidated net income (loss) | | | 14,679 | | | | 4,467 | | | | 19,146 | |
Net (income) loss attributable to noncontrolling interests in consolidated partnerships | | | (2,021 | ) | | | — | | | | (2,021 | ) |
| | | | | | | | | | | | |
Net income (loss) attributable to the Company | | $ | 12,658 | | | | 4,467 | | | $ | 17,125 | |
| | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | |
Unrealized gain (loss) on interest rate swaps | | $ | 825 | | | | — | | | $ | 825 | |
Reclassification of previous unrealized loss on interest rate swaps into net income | | | 738 | | | | — | | | | 738 | |
| | | | | | | | | | | | |
Other comprehensive income (loss) | | | 1,563 | | | | — | | | | 1,563 | |
| | | | | | | | | | | | |
Comprehensive income (loss) attributable to the Company | | $ | 14,221 | | | | 4,467 | | | $ | 18,688 | |
| | | | | | | | | | | | |
Weighted average number of common shares outstanding: | | | | | | | | | | | | |
Basic | | | 42,207,714 | | | | 21,090,200 | (f) | | | 63,297,914 | |
| | | | | | | | | | | | |
Diluted | | | 42,224,944 | | | | 21,090,200 | (f) | | | 63,315,144 | |
| | | | | | | | | | | | |
Net income (loss) per common share attributable to common stockholders: | | | | | | | | | | | | |
Basic | | $ | 0.30 | | | | | | | $ | 0.27 | |
| | | | | | | | | | | | |
Diluted | | $ | 0.30 | | | | | | | $ | 0.27 | |
| | | | | | | | | | | | |
(a) | Historical financial information is derived from the consolidated income statement included in the Company’s annual report on Form 10-K for the year ended December 31, 2013. |
(b) | Represents pro forma results of the Chicago Data Center assuming the acquisition had occurred on January 1, 2013. The Chicago Data Center was purchased on May 20, 2014. |
(c) | In connection with the acquisition of the Chicago Data Center, the Company incurred $4,393,000 of acquisition related expenses, which have been excluded from the Pro Forma condensed consolidated statement of comprehensive income, as these amounts represent non-recurring charges. |
(d) | Represents the estimated asset management fee payable to Carter/Validus Advisors, LLC on a monthly basis in an amount equal to 0.08333% of the aggregate asset value as of the last day of the immediately preceding month. |
(e) | Represents the estimated depreciation and amortization of real estate assets and intangible lease assets had the property been |
F-9
| acquired as of January 1, 2013. Real estate assets, other than land, are depreciated or amortized on a straight-line basis over their estimated useful lives. The Company estimated the useful lives of its assets by class as follows: |
| | |
Buildings and improvements | | 15 - 40 years |
Tenant improvements | | Shorter of lease term or expected useful life |
Identified intangible assets | | Remaining term of related lease |
(f) | Represents incremental shares sold to consummate the purchase of the Chicago Data Center. Additional shares represent shares that would have been issued if the Company had acquired the Chicago Data Center on January 1, 2013. |
F-10