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) May 3, 1996 Brauvin Net Lease V, Inc. (Exact name of registrant as specified in its charter) Maryland 0-28332 36-3913066 (State or other (Commission (IRS Employer jurisdiction of File Number) Identification organization) Number) 150 South Wacker Drive, Suite 3200, Chicago, Illinois 60606 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (312) 443-0922 Not Applicable (Former name or former address, if changed since last report) Item 2. Acquisition or Disposition of Assets Capitalized terms not otherwise defined herein will have the same meaning as in the prospectus of Brauvin Net Lease V, Inc. (the "Company") dated February 25, 1994, as supplemented to date (the "Prospectus"). Pier One Imports Store - Sioux Falls, South Dakota On May 3, 1996, the Company purchased the land and a 10,834 square foot building underlying a Pier One Imports store (the "Pier 1 Property"), located in Sioux Falls, South Dakota from P. One Sioux Falls Investors, Inc., an unaffiliated party, for $1,375,000 plus closing costs. The Pier 1 Property has been leased to Pier One Imports, Inc. ("Pier 1") for an initial term of 10 years ending February 28, 2006. The Pier 1 Property will be operated by Pier 1 and the Company will be a landlord only and will not participate in the operations of the store. Pier One Imports, Inc. Pier 1 is a speciality retail chain based in Fort Worth, Texas, consisting of retail stores selling a wide variety of furniture, decorative home furnishings, dining and kitchen goods, home accessories and distinctive casual clothing and fashion accessories. As of February 25, 1995, Pier 1 operated 603 stores in 46 states in the United States, and Puerto Rico, and 25 stores in Canada as well as international operations in the United Kingdom and Mexico. Pier One Imports stores are generally located in strip shopping centers or are free standing buildings, predominately located near or in suburbs of metropolitan areas. Pier 1 had shareholders' equity of $225 million as of February 25, 1995. Pier 1 is a publicly-traded company and is listed on the New York Stock Exchange. Pier 1 Property The Pier 1 Property is located on a parcel of land at West 49th Street across the street from the Empire Mall, the largest regional mall in South Dakota. The Empire Mall attracts more than 14 million visitors a year and the shopping district around the mall attracts shoppers from a three-state area. The Pier 1 Property consists of a 10,834 square foot, one story building situated on a 46,300 square foot lot. Approximately $887,000 of the basis of the Pier 1 Property is anticipated to be allocated to building and $543,000 to land. For Federal tax purposes, depreciation will be based on MACRS 39 years. Terms of the Acquisition The purchase price of the Pier 1 Property was $1,375,000 and was paid in cash at closing. The purchase price was supported by an MAI appraisal. The Company acquired fee simple title to the Pier 1 Property. The aggregate fees paid to the Advisor in connection with the acquisition was $55,158. The Lease The Pier 1 Property is leased to Pier 1, under an approximate ten-year triple net lease (subject to the last sentence of this paragraph) with two five-year extension options. The lease requires Pier 1 to pay a minimum base rent each month in the amount of $13,046. In addition to rental payments, Pier 1 is required to pay directly or indirectly for all expenses related to the Pier 1 Property, including real estate taxes, insurance premiums and repairs and maintenance costs related to the Pier 1 Property. The Company is responsible for the roof and structural components of the building and parking lot excluding normal maintenance. Risk of Ownership The possibility exists that Pier 1 may be unable to fulfill its obligations pursuant to the terms of the lease, including making base rent payments to the Company. Furthermore, the Company may be unable to successfully locate a substitute tenant due to the fact that the building has been designed primarily to house the current operations. Thus, the Pier 1 Property may not be readily marketable to a new tenant without substantial capital improvements or remodeling. Such improvements may require the expenditure of Company funds otherwise available for distribution or require the sale of the Pier 1 Property. Moreover, pursuant to provisions of the Pier 1 lease it is required to maintain certain property insurance coverage. The Company believes the Pier 1 Property to be adequately covered by insurance. See "Risk Factors" in the Prospectus. Item 7. Financial Statements and Exhibits (a)(1) Financial Information No historical financial statements are required to be presented because the Pier 1 Property is newly constructed. Item 7. Financial Statements and Exhibits (2) Forecasted Financial Information BRAUVIN NET LEASE V, INC. FORECASTED STATEMENT OF OPERATIONS FOR THE TWELVE MONTHS ENDING APRIL 30, 1997 (INCLUDING ALL ACQUISITIONS) (Unaudited) INCOME: Rental (Note 1) $ 984,912 Interest 75,556 Total Income 1,060,468 EXPENSES (Note 2): Director fees 20,000 Advisory fees 78,000 General and administrative 84,832 Management Fees (Note 3) 9,849 Total Expenses 192,681 Operating Cash Flow 867,787 Less: Depreciation (Note 4) 156,747 Net Taxable Income Before Distributions (Note 5) $ 711,040 See Notes to Forecasted Statement of Operations. BRAUVIN NET LEASE V, INC. NOTES TO FORECASTED STATEMENT OF OPERATIONS FOR THE TWELVE MONTHS ENDING APRIL 30, 1997 (INCLUDING ALL ACQUISITIONS) (Unaudited) 1. Rental Income Forecasted rental income is based on monthly rent of $82,076. Forecasted rental income includes the monthly rent of the Company's acquisitions of one Country Harvest Buffet restaurant, acquired November 21, 1994, one On The Border restaurant, acquired January 9, 1995, one Blockbuster Video store, acquired January 31, 1995, one Chili's restaurant, acquired April 13, 1995, one Just For Feet store, acquired June 15, 1995, one Video Watch store, acquired July 31, 1995 and one Pier One Imports store, acquired May 3, 1996 (the "Pier 1 Property") (collectively, the "Properties"). 2. Property Operating Expenses The Properties are each triple net leased to the respective tenant, by which the tenant is responsible for paying all real estate taxes, insurance premiums and repairs and maintenance costs. The Company is, therefore, not responsible for operating expenses attendant to the ownership of the Properties except for management fees. Pursuant to the terms of the Pier 1 Property lease, the Company is responsible for the roof structural components of the building and parking lot excluding normal maintenance. 3. Management Fee Expense A management fee is payable to an affiliate of the Company in the amount of 1% of total rental income. 4. Depreciation For presenting forecasted depreciation, approximately $6,063,000 of the basis of the Properties will be allocated to building and $3,175,000 to land. Tax basis depreciation will be based on MACRS 39 years. 5. Taxable Income The Company intends to qualify as a real estate investment trust and therefore is required to distribute substantially all of its taxable income to its stockholders. Item 7. Financial Statements and Exhibits (b) Pro Forma Financial Statements. The pro forma information included herein is presented for the year ended December 31, 1995 and for the three months ended March 31, 1996, corresponding to the period of the Company's annual and quarterly financial statements most recently filed with the Securities and Exchange Commission. BRAUVIN NET LEASE V, INC. PRO FORMA BALANCE SHEET December 31, 1995 (Unaudited) Historical Pro Forma Pro Forma Results Adjustments Results ASSETS Investment in real estate, at cost (Note 2): Land $ 2,614,673 $ 542,756 $ 3,157,429 Buildings 5,170,013 887,402 6,057,415 Total investment 7,784,686 1,430,158 9,214,844 Less: accumulated depreciation (96,605) -- (96,605) Net investment in real estate 7,688,081 1,430,158 9,118,239 Cash and cash equivalents (Note 3) 3,058,504 (1,430,158) 1,628,346 Stock subscriptions held in trust 65,000 -- 65,000 Organization costs 22,167 -- 22,167 Due from affiliates 1,625 -- 1,625 Prepaid expenses and deferred acquisition costs 60,270 -- 60,270 Total Assets $10,895,647 $ -- $10,895,647 LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities Accounts payable and accrued expenses $ 37,792 $ -- $ 37,792 Stock subscriptions held in trust 65,000 -- 65,000 Due to affiliates 966 -- 966 Total Liabilities 103,758 -- 103,758 Stockholders' Equity Preferred stock -- -- -- Common stock 11,678 -- 11,678 Additional paid-in capital 10,709,007 -- 10,709,007 Retained earnings 71,204 -- 71,204 Total Stockholders' Equity 10,791,889 -- 10,791,889 Total Liabilities & Stockholders' Equity $10,895,647 $ -- $10,895,647 See Notes to Pro Forma Financial Statements. BRAUVIN NET LEASE V, INC. PRO FORMA STATEMENT OF INCOME For the Year Ended December 31, 1995 (Unaudited) On The Border, On The Border, Blockbuster Blockbuster Video, Chili's, Video, Chili's, Just For Feet, Just For Feet, and Video and Video All Watch Watch Properties Historical Pro Forma Pro Forma Pier One Pro Forma Results Adjustments Results Adjustments Results INCOME: Rental (Note 4) $631,467 $197,756 $829,223 $156,552 $985,775 Interest (Note 5) 130,545 (38,826) 91,720 (35,754) 55,966 Total Income 762,012 158,930 920,942 120,798 1,041,741 EXPENSES: Directors' fees 19,743 -- 19,743 -- 19,743 Advisory fees 55,525 -- 55,525 -- 55,525 Management fees (Note 6) 6,386 1,978 8,364 1,566 9,930 General and administrative 63,082 -- 63,082 -- 63,082 Acquisition costs 21,678 -- 21,678 -- 21,678 Depreciation and amortization 101,908 34,388 136,296 16,451 152,747 Total Expenses 268,322 36,366 304,688 18,017 322,705 Net Income $493,690 $122,564 $616,254 $102,781 $719,036 Net Income per Share (Note 7) $ 0.56 $ 0.14 $ 0.70 $ 0.11 $ 0.81 The historical results distribution, the pro forma distribution (all Properties, excluding Pier 1 Property) and the pro forma distribution (all Properties) per weighted average shares outstanding (assumed to be 883,012 shares for the period ending December 31, 1995) is $0.48 per share, $0.66 per share and $0.77 per share, respectively. The pro forma distributions are calculated using the weighted average shares outstanding at December 31, 1995. The historical results distribution per share is based on actual distributions paid in 1995 and the pro forma distributions assume distributions of 95% of the real estate investment trust taxable income and that the "Net Income" equals real estate investment trust taxable income for the period. The pro forma results distribution would be taxable as ordinary income. See Notes to Pro Forma Financial Statements. BRAUVIN NET LEASE V, INC. NOTES TO PRO FORMA FINANCIAL STATEMENTS DECEMBER 31, 1995 (UNAUDITED) 1. Basis of Presentation The unaudited pro forma financial statements are based upon the Company's audited financial statements for the year ended December 31, 1995 with pro forma adjustments based on (1) the acquisitions of one On The Border restaurant, one Blockbuster Video store, one Chili's restaurant, one Just For Feet store and one Video Watch store; and (2) the acquisition of one Pier One Imports store (the "Pier 1 Property") (collectively, the "Properties"). The pro forma adjustments reflect the financial effect of the acquisitions as if they had been consummated on January 1, 1995. These adjustments are described in detail by the following footnotes. 2. Investment Properties The Pier One Property is stated at its purchase price plus acquisition fees. Depreciation is recorded on a straight-line basis over a period of 40 years. 3. Cash and Cash Equivalents The pro forma adjustments represent the amount of cash used in acquiring the Pier One Property. 4. Rental Income The pro forma adjustments assume that the Properties were acquired on January 1, 1995 and twelve months of rental income has been recognized in 1995. 5. Interest Income The pro forma adjustment to reduce interest income assumes that the funds used in acquiring the Properties were not invested in 2.5% interest-bearing deposits throughout the period. 6. Management Fees The pro forma adjustments assume the recognition of management fees by an affiliate of the Company at a rate of 1% of the rental income. 7. Earnings Per Share The historical results, the pro forma results (all Properties, excluding Pier 1 Property only) and the pro forma results (all Properties) earnings per share per weighted average share are calculated based upon 883,012 shares for the period ending December 31, 1995. BRAUVIN NET LEASE V, INC. PRO FORMA BALANCE SHEET March 31, 1996 (Unaudited) Historical Pro Forma Pro Forma Results Adjustments Results ASSETS Investment in real estate, at cost (Note 2): Land $ 2,622,337 $ 542,756 $ 3,165,093 Buildings 5,185,796 887,402 6,073,198 Total investment 7,808,133 1,430,158 9,238,291 Less: accumulated depreciation (129,016) -- (129,016) Net investment in real estate 7,679,117 1,430,158 9,109,275 Cash and cash equivalents (Note 3) 4,195,922 (1,430,158) 2,765,764 Organization costs 20,417 -- 20,417 Tenant receivables 19,074 -- 19,074 Prepaid expenses and deferred acquisition costs 74,465 -- 74,465 Total Assets $11,988,995 $ -- $11,988,995 LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities Accounts payable and accrued expenses $ 6,508 $ -- $ 6,508 Prepaid rent 16,292 -- 16,292 Due to affiliates 6,500 -- 6,500 Total Liabilities 29,300 -- 29,300 Stockholders' Equity Preferred stock -- -- -- Common stock 13,000 -- 13,000 Additional paid-in capital 11,911,667 -- 11,911,667 Retained earnings 35,028 -- 35,028 Total Stockholders' Equity 11,959,695 -- 11,959,695 Total Liabilities & Stockholders' Equity $11,988,995 $ -- $11,988,995 See Notes to Pro Forma Financial Statements. BRAUVIN NET LEASE V, INC. PRO FORMA STATEMENT OF INCOME For the Three Months Ended March 31, 1996 (Unaudited) Historical Pro Forma Pro Forma Results Adjustments Results INCOME: Rental (Note 4) $228,230 $39,138 $267,368 Interest (Note 5) 41,184 (8,939) 32,245 Total Income 269,414 30,199 299,613 EXPENSES: Directors' fees 6,999 -- 6,999 Advisory fees 19,048 -- 19,048 Management fees (Note 6) 2,131 391 2,522 General and administrative 16,331 -- 16,331 Acquisition costs 30,814 -- 30,814 Depreciation and amortization 34,161 5,484 39,645 Total Expenses 109,484 5,875 115,359 Net Income $159,930 $24,324 $184,254 Net Income per Share (Note 7) $ 0.13 $ 0.02 $ 0.15 The historical results distribution and the pro forma results distribution per weighted average shares outstanding (assumed to be 1,237,518 shares for the period ending March 31, 1996) is $0.16 per share and $0.14 per share, respectively. The pro forma distributions are calculated using the weighted average shares outstanding at March 31, 1996. The historical results distribution per share is based on actual distributions paid during the three months ended March 31, 1996 and the pro forma distribution assume distributions of 95% of the real estate investment trust taxable income and that the "Net Income" equals real estate investment trust taxable income for the period. The pro forma results distribution would be taxable as ordinary income. See Notes to Pro Forma Financial Statements. BRAUVIN NET LEASE V, INC. NOTES TO PRO FORMA FINANCIAL STATEMENTS MARCH 31, 1996 (UNAUDITED) 1. Basis of Presentation The unaudited pro forma financial statements are based upon the Company's unaudited financial statements for the three months ended March 31, 1996 with pro forma adjustments based on the acquisition of one Pier One Imports store (the "Property"). The pro forma adjustments reflect the financial effect of the acquisition as if it had been consummated on January 1, 1996. These adjustments are described in detail by the following footnotes. 2. Investment Properties The Property is stated at its purchase price plus acquisition fees. Depreciation is recorded on a straight-line basis over a period of 40 years. 3. Cash and Cash Equivalents The pro forma adjustments represent the amount of cash used in acquiring the Property. 4. Rental Income The pro forma adjustments assume that the Property was acquired on January 1, 1996 and that three months of rental income has been recognized in 1996. 5. Interest Income The pro forma adjustment to reduce interest income assumes that the funds used in acquiring the Property were not invested in 2.5% interest-bearing deposits throughout the three month period. 6. Management Fees The pro forma adjustments assume the recognition of management fees by an affiliate of the Company at a rate of 1% of the rental income. 7. Earnings Per Share The historical results and the pro forma results earnings per share per weighted average share are calculated based upon 1,237,518 shares for the period ending March 31, 1996. 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, there unto duly authorized. BRAUVIN NET LEASE V, INC. By: /s/ Jerome J. Brault Jerome J. Brault President and Chief Executive Officer Dated: May 17, 1996