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):    December 10, 2010      
     December 15, 2010      

 

 

PHILLIPS EDISON – ARC

SHOPPING CENTER REIT INC.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

Maryland   333-164313   27-1106076

(State or other jurisdiction of

incorporation or organization)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

11501 Northlake Drive

Cincinnati, Ohio 45249

(Address of principal executive offices)

(Zip Code)

(513) 554-1110

(Registrant’s telephone number, including area code)

Not Applicable

(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))

 

 

 


Pursuant to the requirements of the Securities Exchange Act of 1934, Phillips Edison – ARC Shopping Center REIT Inc. (the “Company”) hereby amends the following Current Reports on Form 8-K to provide the required financial information:

 

   

Current Report on Form 8-K filed on December 16, 2010 to provide the required financial information relating to the Company’s acquisition of Lakeside Plaza, located in Salem, Virginia, as described in that Current Report and

 

   

Current Report on Form 8-K filed on December 21, 2010 to provide the required financial information relating to the Company’s acquisition of Snow View Plaza, located in Parma, Ohio, as described in that Current Report.

After reasonable inquiry, the Company is not aware of any material factors relating to Lakeside Plaza or Snow View Plaza that would cause the reported revenues and certain operating expenses relating to it not to be necessarily indicative of future operating results.

 

Item 9.01 Financial Statements and Exhibits.

 

          Page  

(a)

   Financial Statements of Businesses Acquired.   
   Lakeside Plaza   
   Independent Auditors’ Report      3   
  

Statements of Revenues and Certain Operating Expenses for the nine months ended September 30, 2010 (unaudited) and for the year ended December 31, 2009

     4   
  

Notes to the Statements of Revenues and Certain Operating Expenses for the nine months ended September 30, 2010 (unaudited) and for the year ended December 31, 2009

     5   
   Snow View Plaza   
   Independent Auditors’ Report      7   
  

Statements of Revenues and Certain Operating Expenses for the nine months ended September 30, 2010 (unaudited) and for the year ended December 31, 2009

     8   
  

Notes to the Statements of Revenues and Certain Operating Expenses for the nine months ended September 30, 2010 (unaudited) and for the year ended December 31, 2009

     9   

(b)

  

Pro Forma Financial Information.

  
  

Unaudited Pro Forma Condensed Consolidated Financial Information

     11   
  

Unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2010

     12   
  

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the nine months ended September 30, 2010

     13   
  

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 2009

     14   
  

Unaudited Notes to Pro Forma Condensed Consolidated Financial Information

     15   

 

2


Independent Auditors’ Report

To the Board of Directors and Stockholders of

Phillips Edison – ARC Shopping Center REIT Inc.

Cincinnati, Ohio

We have audited the accompanying statement of revenues and certain operating expenses (the “Historical Summary”) of Lakeside Plaza, a shopping center located in Salem, Virginia (the “Property”), for the year ended December 31, 2009. This Historical Summary is the responsibility of the Property’s management. 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 of material misstatement. An audit includes consideration of internal control over financial reporting as it relates to the Historical Summary as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Property’s internal control over financial reporting as it relates to the Historical Summary. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the Historical Summary, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the Historical Summary. We believe that our audit provides a reasonable basis for our opinion.

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 this Form 8-K/A of Phillips Edison – ARC Shopping Center REIT Inc.) as discussed in Note 1 to the Historical Summary and is not intended to be a complete presentation of the Property’s revenues and expenses.

In our opinion, the Historical Summary presents fairly, in all material respects, the revenues and certain operating expenses discussed in Note 1 to the Historical Summary of the Property for the year ended December 31, 2009, in conformity with accounting principles generally accepted in the United States of America.

/s/ Deloitte & Touche LLP

Cincinnati, Ohio

February 22, 2011

 

3


Lakeside Plaza

Statements of Revenues and Certain Operating Expenses

For the Nine Months Ended September 30, 2010 (unaudited)

and for the Year Ended December 31, 2009

(in thousands)

 

     Nine Months Ended
September 30, 2010
(unaudited)
     Year Ended
December 31, 2009
 

Revenues

     

Rentals

   $ 599       $ 772   

Recoveries

     95         120   
                 

Total revenues

     694         892   

Certain Operating Expenses

     

Property operating

     75         102   

Real estate taxes

     60         78   

General and administrative expenses

     8         6   
                 

Total certain operating expenses

     143         186   
                 

Revenues in excess of certain operating expenses

   $ 551       $ 706   
                 

See accompanying Notes to the Statements of Revenues and Certain Operating Expenses.

 

4


Lakeside Plaza

Notes to the Statements of Revenues and Certain Operating Expenses

For the Nine Months Ended September 30, 2010 (unaudited)

and for the Year Ended December 31, 2009

1. ORGANIZATION AND BASIS OF PRESENTATION

On December 10, 2010, Phillips Edison – ARC Shopping Center REIT Inc. (the “Company”) purchased Lakeside Plaza, a shopping center containing 82,033 of rentable square feet (unaudited) located at 161 Electric Road in Salem, Virginia, for approximately $8.75 million, exclusive of closing costs. The acquisition and related expenses were funded with proceeds of $6.125 million from a mortgage loan secured by the property and proceeds of $2.88 million from the Company’s ongoing public offering. The mortgage loan matures on December 10, 2012, and the Company may extend the maturity date to December 10, 2013.

The statements of revenues and certain operating expenses (the “Historical Summaries”) have been prepared for the purpose of complying with the provisions of Rule 3-14 of Regulation S-X promulgated by the United States Securities and Exchange Commission (the “SEC”), which requires certain information with respect to real estate operations to be included in certain filings with the SEC. The Historical Summaries include the historical revenues and certain operating expenses of Lakeside Plaza, exclusive of items which may not be comparable to the proposed future operations of Lakeside Plaza. The Historical Summaries are not intended to be a complete presentation of the revenues and operating expenses of Lakeside Plaza for the nine months ended September 30, 2010 and the year ended December 31, 2009. The statements of revenues and certain operating expenses exclude items which may not be comparable to the future operations of Lakeside Plaza, such as prior owner management fees, depreciation, amortization, and interest on debt not assumed.

The statement of revenues and certain operating expenses and notes thereto for the nine months ended September 30, 2010, included in this report, are unaudited. In the opinion of the Company’s management, all adjustments necessary for a fair presentation of such statement of revenues and certain operating expenses have been included. Such adjustments consist of normal recurring items. Interim results are not necessarily indicative of results for a full year.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Reporting and Use of Estimates — The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions of the reported amounts of revenues and certain operating expenses during the reporting period. Actual results may differ from those estimates.

Revenue Recognition — Lakeside Plaza leases space to retail tenants under leases with varying terms, which are accounted for as operating leases. Lakeside Plaza recognizes minimum rents on the straight-line method over the terms of the leases regardless of when payments are due. The leases also typically provide for tenant recoveries of common area maintenance (CAM) costs, real estate taxes, and other operating expenses. These recoveries are recognized as revenue in the period the applicable costs are incurred. Most tenants pay estimated monthly CAM amounts and are billed the shortfalls or credited the overpayments annually, with the exclusion of tenants with gross leases.

Straight-line rental revenue was higher than the current amount required to be paid by tenants by $14,000 and $33,000 for the nine months ended September 30, 2010 and the year ended December 31, 2009, respectively.

Repairs and Maintenance — Expenditures for normal, recurring, or periodic maintenance are charged to expense when incurred. Renovations which improve or extend the life of the asset are capitalized.

Subsequent Events — The Company has evaluated subsequent events through February 22, 2011, the date these financial statements were available to be issued, to determine if either recognition or disclosure of significant events or transactions is required.

 

5


3. LEASES

Approximate future rentals to be received under noncancelable operating leases in effect at December 31, 2009, assuming no new or renegotiated leases or option extensions on lease agreements are as follows:

 

Years Ending

December 31

      

2010

   $ 768,000   

2011

     758,000   

2012

     734,000   

2013

     689,000   

2014

     559,000   

Thereafter

     2,273,000   
        

Total

   $ 5,781,000   
        

The minimum future rental income represents the base rent required to be paid by the tenants under the terms of their leases exclusive of operating expense recoveries.

4. CONCENTRATIONS AND COMMITMENTS

The percentages of rental income from tenants who individually represent more than 10% of the rental income of Lakeside Plaza for the year ended December 31, 2009 are as follows:

 

Tenant    Percent of Rental Revenue  

Kroger

     59

CVS

     13

* * * * * *

 

6


Independent Auditors’ Report

To the Board of Directors and Stockholders of

Phillips Edison – ARC Shopping Center REIT Inc.

Cincinnati, Ohio

We have audited the accompanying statement of revenues and certain operating expenses (the “Historical Summary”) of Snow View Plaza, a shopping center located in Parma, Ohio (the “Property”), for the year ended December 31, 2009. This Historical Summary is the responsibility of the Property’s management. 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 of material misstatement. An audit includes consideration of internal control over financial reporting as it relates to the Historical Summary as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Property’s internal control over financial reporting as it relates to the Historical Summary. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the Historical Summary, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the Historical Summary. We believe that our audit provides a reasonable basis for our opinion.

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 this Form 8-K/A of Phillips Edison – ARC Shopping Center REIT Inc.) as discussed in Note 1 to the Historical Summary and is not intended to be a complete presentation of the Property’s revenues and expenses.

In our opinion, the Historical Summary presents fairly, in all material respects, the revenues and certain operating expenses discussed in Note 1 to the Historical Summary of the Property for the year ended December 31, 2009, in conformity with accounting principles generally accepted in the United States of America.

/s/ Deloitte & Touche LLP

Cincinnati, Ohio

February 22, 2011

 

7


Snow View Plaza

Statements of Revenues and Certain Operating Expenses

For the Nine Months Ended September 30, 2010 (unaudited)

and for the Year Ended December 31, 2009

(in thousands)

 

     Nine Months Ended
September 30, 2010
(unaudited)
     Year Ended
December 31, 2009
 

Revenues

     

Rentals

   $ 860       $ 1,154   

Recoveries

     237         369   
                 

Total revenues

     1,097         1,523   

Certain Operating Expenses

     

Property operating

     131         164   

Real estate taxes

     213         282   

General and administrative expenses

     11         3   
                 

Total certain operating expenses

     355         449   
                 

Revenues in excess of certain operating expenses

   $ 742       $ 1,074   
                 

See accompanying Notes to the Statements of Revenues and Certain Operating Expenses.

 

8


Snow View Plaza

Notes to the Statements of Revenues and Certain Operating Expenses

For the Nine Months Ended September 30, 2010 (unaudited)

and for the Year Ended December 31, 2009

1. ORGANIZATION AND BASIS OF PRESENTATION

On December 15, 2010, Phillips Edison – ARC Shopping Center REIT Inc. (the “Company”) purchased Snow View Plaza, a shopping center containing 100,460 of rentable square feet (unaudited) located at 175 Snow Road in Parma, Ohio, for approximately $12.3 million, exclusive of closing costs. The acquisition and related expenses were funded with proceeds of $8.57 million from a mortgage loan secured by the property, proceeds of $0.9 million from a related-party loan and proceeds of $3.0 million from the Company’s ongoing public offering. The mortgage loan matures on December 15, 2012, and the Company may extend the maturity date to December 15, 2013.

The statements of revenues and certain operating expenses (the “Historical Summaries”) have been prepared for the purpose of complying with the provisions of Rule 3-14 of Regulation S-X promulgated by the United States Securities and Exchange Commission (the “SEC”), which requires certain information with respect to real estate operations to be included in certain filings with the SEC. The Historical Summaries include the historical revenues and certain operating expenses of Snow View Plaza, exclusive of items which may not be comparable to the proposed future operations of Snow View Plaza. The Historical Summaries are not intended to be a complete presentation of the revenues and operating expenses of Snow View Plaza for the nine months ended September 30, 2010 and the year ended December 31, 2009. The statements of revenues and certain operating expenses exclude items which may not be comparable to the future operations of Snow View Plaza, such as prior owner management fees, depreciation, amortization, and interest on debt not assumed.

The statement of revenues and certain operating expenses and notes thereto for the nine months ended September 30, 2010, included in this report, are unaudited. In the opinion of the Company’s management, all adjustments necessary for a fair presentation of such statement of revenues and certain operating expenses have been included. Such adjustments consist of normal recurring items. Interim results are not necessarily indicative of results for a full year.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Reporting and Use of Estimates — The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions of the reported amounts of revenues and certain operating expenses during the reporting period. Actual results may differ from those estimates.

Revenue Recognition — Snow View Plaza leases space to retail tenants under leases with varying terms, which are accounted for as operating leases. Snow View Plaza recognizes minimum rents on the straight-line method over the terms of the leases regardless of when payments are due. The leases also typically provide for tenant recoveries of common area maintenance (CAM) costs, real estate taxes, and other operating expenses. These recoveries are recognized as revenue in the period the applicable costs are incurred. Most tenants pay estimated monthly CAM amounts and are billed the shortfalls or credited the overpayments annually, with the exclusion of tenants with gross leases.

Straight-line rental revenue was higher than the current amount required to be paid by tenants by $69,000 for the nine months ended September 30, 2010 and lower than the current amount required to be paid by tenants by $6,000 for the year ended December 31, 2009.

Repairs and Maintenance — Expenditures for normal, recurring, or periodic maintenance are charged to expense when incurred. Renovations which improve or extend the life of the asset are capitalized.

 

9


Subsequent Events — The Company has evaluated subsequent events through February 22, 2011, the date these financial statements were available to be issued, to determine if either recognition or disclosure of significant events or transactions is required.

3. LEASES

Approximate future rentals to be received under noncancelable operating leases in effect at December 31, 2009, assuming no new or renegotiated leases or option extensions on lease agreements are as follows:

 

Years Ending

December 31

      

2010

   $ 1,149,000   

2011

     1,190,000   

2012

     1,167,000   

2013

     1,120,000   

2014

     1,025,000   

Thereafter

     5,233,000   
        

Total

   $ 10,884,000   
        

The minimum future rental income represents the base rent required to be paid by the tenants under the terms of their leases exclusive of operating expense recoveries.

4. CONCENTRATIONS AND COMMITMENTS

The percentages of rental income from tenants who individually represent more than 10% of the rental income of Snow View Plaza for the year ended December 31, 2009 are as follows:

 

Tenant    Percent of Rental Revenue  

Giant Eagle

     59

* * * * * *

 

10


Phillips Edison – ARC Shopping Center REIT Inc.

Unaudited Pro Forma Condensed Consolidated Financial Information

On December 10, 2010, Phillips Edison – ARC Shopping Center REIT Inc. (the “Company”) purchased Lakeside Plaza, a shopping center containing 82,033 of rentable square feet located at 161 Electric Road in Salem, Virginia, for approximately $8.75 million, exclusive of closing costs. The acquisition was funded with proceeds of $6.125 million from a mortgage loan and proceeds of $2.88 million from the Company’s ongoing public offering. Lakeside Plaza was partially constructed and commenced rental operations in 1988. Construction of Lakeside Plaza was completed in 1989. Lakeside Plaza was purchased from Lakeside Plaza, LLC, which is not affiliated with the Company or the Company’s advisor or sub-advisor.

On December 15, 2010, the Company purchased Snow View Plaza, a shopping center containing 100,460 of rentable square feet located at 175 Snow Road in Parma, Ohio, for approximately $12.3 million, exclusive of closing costs. The acquisition was funded with proceeds of $8.57 million from a mortgage loan, proceeds of $0.9 million from a related-party loan and proceeds of $3.0 million from the Company’s ongoing public offering. Snow View Plaza was partially constructed and commenced rental operations in 1995. Construction of Snow View Plaza was completed in 1996. Snow View Plaza was purchased from EIG Snow View Plaza, LLC, which is not affiliated with the Company or the Company’s advisor or sub-advisor.

In the Company’s opinion, all material adjustments necessary to reflect the effects of the above transactions have been made. Fair value allocations to the assets and liabilities of Lakeside Plaza and Snow View Plaza have been completed, and the Company does not expect to make any future adjustments.

The following unaudited pro forma condensed consolidated balance sheet as of September 30, 2010 is presented as if the Company acquired Lakeside Plaza and Snow View Plaza on September 30, 2010. The following unaudited pro forma condensed consolidated statements of operations for the nine months ended September 30, 2010 and for the year ended December 31, 2009 are presented as if the Company had acquired Lakeside Plaza and Snow View Plaza on January 1, 2009. This unaudited pro forma condensed consolidated financial information should be read in conjunction with the historical financial statements and notes thereto as filed in the Company’s quarterly report on Form 10-Q for the nine months ended September 30, 2010 and are not necessarily indicative of what the actual financial position or results of operations would have been had the Company completed the transaction as of the beginning of the periods presented, nor is it necessarily indicative of future results.

 

11


Phillips Edison – ARC Shopping Center REIT Inc.

Pro Forma Condensed Consolidated Balance Sheet (Unaudited)

(in thousands, except shares)

 

    

September 30,

2010

as Reported

(a)

   

Pro Forma

Adjustments

   

Pro Forma

September 30,

2010

 
ASSETS       

Investment in real estate – net

   $ —        $ 19,131 (b)    $ 19,131   

Cash and cash equivalents

     3,797        (959 )(c)      2,838   

Prepaid expenses and other assets – net

     161        2,612 (b)      2,773   
                        

Total assets

   $ 3,958      $ 20,784      $ 24,742   
                        
LIABILITIES AND STOCKHOLDERS’ EQUITY       

Liabilities:

      

Mortgages and notes payable

   $ —        $ 15,595 (d)    $ 15,595   

Accrued expenses and other liabilities

     2,989        325 (e)      3,314   

Intangible lease liabilities – net

       453 (b)      453   
                        

Total liabilities

     2,989        16,373        19,362   

Commitments and contingencies

      

Stockholders’ Equity:

      

Preferred stock

     —          —          —     

Common stock

     4        2 (c)      6   

Additional paid-in capital

     1,045        4,841 (c)      5,886   

Accumulated deficit

     (80     (432 )(b)      (512
                        

Total stockholders’ equity

     969        4,411        5,380   
                        

Total liabilities and stockholders’ equity

   $ 3,958      $ 20,784      $ 24,742   
                        

See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Information.

 

12


Phillips Edison – ARC Shopping Center REIT Inc.

Pro Forma Condensed Consolidated Statement of Operations (Unaudited)

For the Nine Months Ended September 30, 2010

(in thousands, except per share amounts)

 

    

Nine Months

Ended

September 30, 2010

as Reported

(a)

   

Statements of

Revenues and

Certain

Operating

Expenses

(b)

    

Other Pro

Forma

Adjustments

   

Pro Forma

Nine

Months Ended

September 30,

2010

 

Revenues:

         

Rentals

   $ —        $ 1,459       $ (167 )(c)    $ 1,292   

Recoveries

     —          332         —          332   
                                 

Total revenues

     —          1,791         (167     1,624   

Expenses:

         

Property operating

     —          206         72 (d)      278   

Real estate taxes

     —          273         —          273   

General and administrative

     80        19         160 (e)      259   

Depreciation and amortization

     —          —           735 (f)      735   
                                 

Total expenses

     80        498         967        1,545   

Other expense (income):

         

Interest expense

     —          —           439 (g)      439   
                                 

Net income (loss)

   $ (80 )   $ 1,293       $ (1,573   $ (360 )
                                 

Per share information – basic and diluted:

         

Net loss attributable to common stockholders of Phillips Edison – ARC Shopping Center REIT Inc.

   $ (2.06 )        $ (0.55 )

Weighted-average common shares outstanding – basic and diluted

     38,907             652,441   

See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Information.

 

13


Phillips Edison – ARC Shopping Center REIT Inc.

Pro Forma Condensed Consolidated Statement of Operations (Unaudited)

For the Year Ended December 31, 2009

(in thousands, except per share amounts)

 

    

Year

Ended

December 31, 2009

as Reported

(a)

    

Statements of
Revenues and

Certain

Operating

Expenses

(b)

    

Other Pro

Forma

Adjustments

   

Pro Forma
Year Ended

December 31,
2009

 

Revenues:

          

Rentals

   $ —         $ 1,926       $ (142 )(c)    $ 1,784   

Recoveries

     —           489         —          489   
                                  

Total revenues

     —           2,415         (142     2,273   

Expenses:

          

Property operating

     —           266         107 (d)      373   

Real estate taxes

     —           360         —          360   

General and administrative

     —           9         646 (e)      655   

Depreciation and amortization

     —           —           977 (f)      977   
                                  

Total expenses

     —           635         1,730        2,365   

Other expense (income):

          

Interest expense

     —           —           595 (g)      595   
                                  

Net income (loss)

   $ —         $ 1,780       $ (2,467   $ (687 )
                                  

Per share information – basic and diluted:

          

Net loss attributable to common stockholders of Phillips Edison – ARC Shopping Center REIT Inc.

   $ —              $ (0.39 )

Weighted-average common shares outstanding – basic and diluted

     20,000              652,441   

See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Information.

 

14


Unaudited Pro Forma Condensed Consolidated Balance Sheets

 

a. Reflects the Company’s historical balance sheet as of September 30, 2010.

 

b. Reflects the acquisition of Lakeside Plaza and Snow View Plaza for $8,750,000 and $12,300,000, respectively. Acquisition related costs of $432,000 were expensed as incurred. The Company used proceeds from its offering of common stock to the public and financing proceeds for the acquisitions. The Company has allocated its purchase price to the assets and liabilities below (amounts in thousands):

 

Description    Lakeside
Plaza
    Snow View
Plaza
    Totals  

Land

   $ 4,085      $ 3,061      $ 7,146   

Buildings

     3,225        5,379        8,604   

Land improvements

     710        1,043        1,753   

Tenant improvements

     575        1,053        1,628   
                        

Total investment in real estate

     8,595        10,536        19,131   

Above-market lease values

     151        1,368        1,519   

In-place lease values

     326        527        853   

Below-market lease values

     (322     (131     (453
                        

Total purchase price

   $ 8,750      $ 12,300      $ 21,050   
                        

The Company capitalized $105,000 and $135,000 related to financing the acquisitions for Lakeside Plaza and Snow View Plaza, respectively. These costs, in addition to those allocated from the purchase prices, are included in prepaid expenses and other assets on the pro forma condensed consolidated balance sheet as shown below (amounts in thousands):

 

Description    Lakeside
Plaza
     Snow View
Plaza
     Totals  

Above-market lease values

   $ 151       $ 1,368       $ 1,519   

In-place lease values

     326         527         853   

Deferred financing costs

     105         135         240   
                          

Total prepaid expenses and other assets

   $ 582       $ 2,030       $ 2,612   
                          

The Company has allocated the purchase price to the above tangible and identified intangible assets acquired and intangible liabilities assumed based on their fair values in accordance with generally accepted accounting principles as follows:

Estimates of future cash flows and other valuation techniques that the Company believes are similar to those used by independent appraisers were used to record the purchase of identifiable assets acquired such as land, buildings and improvements, and identifiable intangible assets and liabilities such as amounts related to in-place leases and acquired above- and below-market leases.

The estimated fair value of acquired in-place leases reflect the costs the Company would have incurred to lease the properties to the occupancy level of the properties at the date of acquisition. Such estimates include the fair value of the loss of rental income, leasing commissions, legal costs and other direct costs that would be incurred to lease the properties to such occupancy levels.

Acquired above- and below-market lease values were recorded based on the present value of the difference between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of the current market lease rates for the corresponding in-place leases. The capitalized above- and below-market lease values will be amortized as adjustments to rental revenue over the remaining terms of the respective leases. Should a tenant terminate its lease prior to its contractual term, the unamortized portion of the in-place lease value will be charged to amortization

 

15


expense and the unamortized portion of above-and-below market lease value will be charged to rental revenue.

The following table summarizes the use of the proceeds of the Company’s ongoing public offering in purchasing Lakeside Plaza and Snow View Plaza (amounts in thousands):

 

Description    Lakeside
Plaza
    Snow View
Plaza
    Totals  

Purchase price

   $ 8,750      $ 12,300      $ 21,050   

Acquisition costs

     219        213        432   

Deferred financing costs

     105        135        240   

Payable to advisor

     (136     (189     (325

Mortgage loan proceeds

     (6,125     (8,570     (14,695

Related-party loan proceeds

       (900     (900
                        

Total cash paid to acquire property

   $ 2,813      $ 2,989      $ 5,802   
                        

 

c. Reflects additional offering proceeds of $4,843,000 from the sale of 538,111 shares in the Company’s ongoing public offering through December 10, 2010 as though they were received on September 30, 2010. $2,813,000 and $2,989,000 was paid in cash at closing for the acquisitions of Lakeside Plaza and Snow View Plaza as shown in the table below (amounts in thousands):

 

Description       

Additional offering proceeds

   $ 4,843   

Cash paid to acquire Lakeside Plaza

     (2,813 )

Cash paid to acquire Snow View Plaza

     (2,989
        
   $ (959
        

 

d. Reflects the acquisition related mortgage loans for Lakeside Plaza and Snow View Plaza in the amounts of $6,125,000 and $8,570,000, respectively, in addition to the $900,000 related-party loan related to the acquisition of Snow View Plaza.

 

e. Reflects acquisition fees of $215,000 and financing fees of $110,000 payable to the Company’s advisor.

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the Nine Months

Ended September 30, 2010

 

a. Reflects the Company’s historical operations for the nine months ended September 30, 2010.

 

b. Reflects the historical revenues and certain operating expenses of Lakeside Plaza and Snow View Plaza for the nine months ended September 30, 2010.

 

c. Reflects the sum of the pro forma straight-line amortization of above- and below-market leases over the average remaining terms of the leases and the adjustment to reflect straight-line rental revenues as if the Company acquired the properties as of January 1, 2009.

 

d. Reflects property management fees associated with the current management, a related-party, at a rate of 4.5% of cash receipts from the properties. Property management fees associated with the current management for Lakeside Plaza and Snow View Plaza were $31,000 and $41,000, respectively. No property management fees are included in the historical financial information.

 

e. Reflects the asset management fees to the Company’s related-party advisor associated with Lakeside Plaza and Snow View Plaza, for an annual asset management fee of 1% of the costs of real estate investments.

 

16


f. Reflects the depreciation and amortization of Lakeside Plaza and Snow View Plaza using the straight-line method over the estimated useful life of 30 years for buildings, 15 years for land improvements, and average remaining terms of the leases for tenant improvements and in-place leases.

 

g. Reflects the approximate amount of interest at LIBOR plus 3.0% (using an average LIBOR rate of 0.28%) and amortization of deferred financing costs on acquisition-related debt of $15.6 million that would have been incurred for the Lakeside Plaza and Snow View Plaza acquisitions on January 1, 2009 as shown below (amounts in thousands):

 

Description    Lakeside
Plaza
     Snow View
Plaza
     Totals  

Interest at LIBOR plus 3.0%

   $ 152       $ 237       $ 389   

Amortization of deferred financing costs

     23         27         50   
                          
   $ 175       $ 264       $ 439   
                          

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the Year ended December 31, 2009

 

a. Reflects the Company’s historical operations for the year ended December 31, 2009.

 

b. Reflects the historical revenues and certain operating expenses of Lakeside Plaza and Snow View Plaza for the year ended December 31, 2009.

 

c. Reflects the sum of the pro forma straight-line amortization of above- and below-market leases over the average remaining terms of the leases and the adjustment to reflect straight-line rental revenues as if the Company acquired the properties as of January 1, 2009.

 

d. Reflects property management fees associated with the current management, a related-party, at a rate of 4.5% of cash receipts from the properties. Property management fees associated with the current management for Lakeside Plaza and Snow View Plaza were $37,000 and $70,000, respectively. No property management fees are included in the historical financial information.

 

e. Reflects the sum of the acquisition expenses incurred to acquire Lakeside Plaza and Snow View Plaza and the asset management fees to the Company’s related-party advisor associated with Lakeside Plaza and Snow View Plaza, for an annual asset management fee of 1% of the costs of real estate investments.

 

f. Reflects the depreciation and amortization of Lakeside Plaza and Snow View Plaza using the straight-line method over the estimated useful life of 30 years for buildings, 15 years for land improvements, and average remaining terms of the leases for tenant improvements and in-place leases.

 

g. Reflects the approximate amount of interest at LIBOR plus 3.0% (using an average LIBOR rate of 0.33%) and amortization of deferred financing costs on acquisition-related debt of $15.6 million that would have been incurred for the Lakeside Plaza and Snow View Plaza acquisitions on January 1, 2009 as shown below (amounts in thousands):

 

Description    Lakeside
Plaza
     Snow View
Plaza
     Totals  

Interest at LIBOR plus 3.0%

   $ 207       $ 322       $ 529   

Amortization of deferred financing costs

     30         36         66   
                          
   $ 237       $ 358       $ 595   
                          

 

17


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.

 

  Phillips Edison – ARC Shopping Center REIT Inc.
Dated: February 22, 2011   By:  

/s/ Richard J. Smith

    Richard J. Smith
    Chief Financial Officer

 

18