Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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): March 31, 2011

 

 

KBS REAL ESTATE INVESTMENT TRUST II, INC.

(Exact name of registrant specified in its charter)

 

 

 

Maryland   000-53649   26-0658752

(State or other jurisdiction of

incorporation or organization)

  (Commission File Number)  

(IRS Employer

Identification No.)

620 Newport Center Drive, Suite 1300

Newport Beach, California 92660

(Address of principal executive offices)

Registrant’s telephone number, including area code: (949) 417-6500

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))

 

 


Table of Contents

ITEM 8.01    OTHER EVENTS

This Current Report on Form 8-K is being filed by KBS Real Estate Investment Trust II, Inc. (the “Company”) to present the financial statements for the probable acquisition of the real property described below as well as the related pro forma financial statements for the Company. These financial statements are being filed on Form 8-K in order to be incorporated by reference into the Company’s registration statements.

On March 31, 2011, the Company, through an indirect wholly owned subsidiary, entered into a purchase and sale agreement to acquire an 18-story office building containing 295,933 rentable square feet located in West Palm Beach, Florida (“CityPlace Tower”) for a purchase price of approximately $126.5 million plus closing costs.

ITEM 9.01    FINANCIAL STATEMENTS AND EXHIBITS

 

(a)       Financial Statements of Real Estate Acquired   
  CityPlace Tower   
  Report of Independent Registered Public Accounting Firm      F-1   
  Statement of Revenues Over Certain Operating Expenses for the Year Ended December 31, 2010      F-2   
  Notes to Statement of Revenues Over Certain Operating Expenses for the Year Ended December 31, 2010      F-3   
(b)       Pro Forma Financial Information   
  KBS Real Estate Investment Trust II, Inc.   
  Summary of Unaudited Pro Forma Financial Statements      F-6   
  Unaudited Pro Forma Balance Sheet as of December 31, 2010      F-7   
  Unaudited Pro Forma Statement of Operations for the Year Ended December 31, 2010      F-9   

 

1


Table of Contents

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 hereunto duly authorized.

 

    KBS REAL ESTATE INVESTMENT TRUST II, INC.
      Dated: April 4, 2011     BY:  

  /s/ Charles J. Schreiber, Jr.

        Charles J. Schreiber, Jr.
        Chief Executive Officer


Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of

KBS Real Estate Investment Trust II, Inc.

We have audited the accompanying statement of revenues over certain operating expenses of CityPlace Tower for the year ended December 31, 2010. This statement is the responsibility of CityPlace Tower’s management. Our responsibility is to express an opinion on the statement based on our audit.

We conducted our audit in accordance with the auditing standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the statement of revenues over certain operating expenses is free of material misstatement. We were not engaged to perform an audit of CityPlace Tower’s internal control over financial reporting. Our audit included consideration of internal control over financial reporting 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 CityPlace Tower’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the statement of revenues over certain operating expenses, assessing the accounting principles used and significant estimates made by management, and evaluating the overall presentation of the statement of revenues over certain operating expenses. We believe that our audit provides a reasonable basis for our opinion.

The accompanying statement of revenues over certain operating expenses was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission, as described in Note 2 to the statement, and is not intended to be a complete presentation of CityPlace Tower’s revenues and expenses.

In our opinion, the statement of revenues over certain operating expenses referred to above presents fairly, in all material respects, the revenues and certain operating expenses, as described in Note 2 to the statement, of CityPlace Tower for the year ended December 31, 2010, in conformity with U.S. generally accepted accounting principles.

 

/s/ Friedman LLP

New York, New York

April 4, 2011

 

F-1


Table of Contents

CITYPLACE TOWER

STATEMENT OF REVENUES OVER CERTAIN OPERATING EXPENSES

(in thousands)

     Year Ended
    December 31, 2010    
 

Revenues:

  

Rental income

   $ 6,992    

Tenant reimbursements

     2,553    

Parking and other income

     436    
        

Total revenues

     9,981    

Expenses:

  

Real estate taxes and insurance

     1,592    

General and administrative

     1,584    

Repairs and maintenance

     1,402    

Utilities

     480    

Parking

     249    
        

Total expenses

     5,307    
        

Revenues over certain operating expenses

   $ 4,674    
        

See accompanying notes.

 

F-2


Table of Contents

CITYPLACE TOWER

NOTES TO STATEMENT OF REVENUES OVER CERTAIN OPERATING EXPENSES

For the Year Ended December 31, 2010

 

1. DESCRIPTION OF REAL ESTATE PROPERTY

On March 31, 2011, KBS Real Estate Investment Trust II, Inc. (“KBS REIT II”), through an indirect wholly owned subsidiary, entered into a purchase and sale agreement to acquire an 18-story office building containing 295,933 rentable square feet located in West Palm Beach, Florida (“CityPlace Tower”) from Cityplace Office I, L.L.C. (the “Seller”). The Seller is not affiliated with KBS REIT II or its advisor, KBS Capital Advisors LLC. CityPlace Tower is located on approximately 1.25 acres of land. The purchase price of CityPlace Tower is $126.5 million plus closing costs. KBS REIT II intends to fund the purchase of CityPlace Tower with proceeds from its initial public offering. Pursuant to the purchase and sale agreement, KBS REIT II would be obligated to purchase CityPlace Tower only after satisfactory completion of agreed upon closing conditions. There can be no assurance that KBS REIT II will complete the acquisition. KBS REIT II has made deposits of $5.0 million, and in some circumstances, if KBS REIT II fails to complete the acquisition, it may forfeit up to $5.0 million of earnest money.

KBS REIT II is a Maryland corporation formed to invest in and manage a diverse portfolio of real estate properties located throughout the United States and real estate-related investments.

 

2. BASIS OF PRESENTATION

The accompanying statement of revenues over certain operating expenses has been prepared to comply with the rules and regulations of the Securities and Exchange Commission (“SEC”).

CityPlace Tower is not a legal entity and the accompanying statement of revenues over certain operating expenses is not representative of the actual operations for the period presented, as certain revenues and expenses have been excluded that may not be comparable to the revenues and expenses KBS REIT II expects to incur in the future operations of CityPlace Tower. Excluded items include interest, depreciation and amortization, and general and administrative costs not directly comparable to the future operations of CityPlace Tower.

An audited statement of revenues over certain operating expenses is being presented for the most recent fiscal year available instead of the three most recent years based on the following factors: (i) CityPlace Tower will be acquired from an unaffiliated party and (ii) based on due diligence of CityPlace Tower by KBS REIT II, management is not aware of any material factors relating to CityPlace Tower that would cause this financial information not to be indicative of future operating results.

Square footage, acreage, occupancy and other measures used to describe real estate included in these notes to the statement of revenues over certain operating expenses are presented on an unaudited basis.

 

3. SIGNIFICANT ACCOUNTING POLICIES

Rental Revenues

Minimum rent, including rental abatements and contractual fixed increases attributable to operating leases, is recognized on a straight-line basis over the term of the related lease and amounts expected to be received in later years are recorded as deferred rent. The adjustment to record deferred rent increased rental revenue by approximately $1.3 million for the year ended December 31, 2010.

Use of Estimates

The preparation of the statement of revenues over certain operating expenses, as described in Note 2 and in conformity with U.S. generally accepted accounting principles, requires management to make estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting period. Actual results could materially differ from those estimates.

 

F-3


Table of Contents

CITYPLACE TOWER

NOTES TO STATEMENT OF REVENUES OVER CERTAIN OPERATING EXPENSES (CONTINUED)

For the Year Ended December 31, 2010

 

 

4. DESCRIPTION OF LEASING ARRANGEMENTS

As of December 31, 2010, CityPlace Tower was 80% leased to 17 tenants. For the year ended December 31, 2010, CityPlace Tower earned approximately 44% of its rental income from three tenants in the following industries: financial services, health care and social services and legal services.

The tenant in the financial services industry occupies 50,284 square feet, or approximately 17% of the total rentable square feet. This tenant’s lease expires on August 31, 2019, with two five-year extension options. For the year ended December 31, 2010, CityPlace Tower earned 22% of its rental income from this tenant.

The tenant in the health care and social services industry occupies 29,812 square feet, or approximately 10% of the total rentable square feet. This tenant’s lease expires on September 30, 2019, with two five-year extension options. Subject to certain conditions, the tenant has an option to terminate its lease after September 15, 2015, subject to a termination fee. For the year ended December 31, 2010, CityPlace Tower earned 11% of its rental income from this tenant.

The tenant in the legal industry occupies 26,597 square feet, or approximately 9% of the total rentable square feet. This tenant’s lease expires on January 31, 2019, with two five-year extension options. This tenant has the one-time option to expand the size of its leased space between 4,500 and 6,500 square feet no later than May 27, 2012, the fourth anniversary of its rent commencement. This tenant also has the one-time option to reduce the size of its leased space by up to 20% effective any time after May 27, 2013, subject to a termination fee. For the year ended December 31, 2010, CityPlace Tower earned 11% of its rental income from this tenant.

No other tenant leases represented more than 10% of rental income for the year ended December 31, 2010.

 

5. FUTURE MINIMUM RENTAL COMMITMENTS

As of December 31, 2010, expected future minimum rental receipts due under operating leases for the years ending December 31 were as follows (in thousands):

 

2011

   $ 7,288   

2012

     7,883   

2013

     8,184   

2014

     8,375   

2015

     8,438   

Thereafter

     32,572   
        
   $         72,740   
        

 

6. COMMITMENTS AND CONTINGENCIES

Tenant Lease Termination Options

Certain tenants have lease termination options built into their leases, which are subject to termination fees. In the event that a tenant does exercise its option to terminate its lease early and the terminated space is not subsequently leased out, the total amount of future minimum rent received by CityPlace Tower will be reduced.

Environmental

CityPlace Tower is subject to various environmental laws of federal, state and local governments. Compliance with existing environmental laws is not expected to have a material adverse effect on CityPlace Tower’s financial condition or results of operations.

 

F-4


Table of Contents

CITYPLACE TOWER

NOTES TO STATEMENT OF REVENUES OVER CERTAIN OPERATING EXPENSES (CONTINUED)

For the Year Ended December 31, 2010

 

 

 

7. SUBSEQUENT EVENTS

KBS REIT II evaluates subsequent events up until the date the statement of revenues over certain operating expenses is issued. The accompanying statement of revenues over certain operating expenses was issued on April 4, 2011.

 

F-5


Table of Contents

KBS REAL ESTATE INVESTMENT TRUST II, INC.

SUMMARY OF UNAUDITED PRO FORMA FINANCIAL STATEMENTS

The following pro forma information should be read in conjunction with the consolidated balance sheets of KBS Real Estate Investment Trust II, Inc. (“KBS REIT II”) as of December 31, 2010, the related consolidated statements of operations, stockholders’ equity, and cash flows for the year then ended, and the notes thereto. The consolidated financial statements of KBS REIT II as of and for the year ended December 31, 2010 have been included in KBS REIT II’s Annual Report on Form 10-K for the year ended December 31, 2010, filed with the SEC. In addition, this pro forma information should be read in conjunction with the statements of revenues over certain operating expenses and the notes thereto of the 300 N. LaSalle Building, the Union Bank Plaza, Granite Tower, National City Tower and I-81 Industrial Portfolio, which have been filed with the SEC, and the statement of revenues over certain operating expenses and the notes thereto of CityPlace Tower, which is included herein.

The following unaudited pro forma balance sheet as of December 31, 2010 has been prepared to give effect to the acquisitions of I-81 Industrial Portfolio and CityPlace Tower as if the acquisitions occurred on December 31, 2010.

The following unaudited pro forma statement of operations for the year ended December 31, 2010 has been prepared to give effect to the acquisitions of (i) the 300 N. LaSalle Building acquired on July 29, 2010, (ii) Union Bank Plaza acquired on September 15, 2010, (iii) Granite Tower acquired on December 16, 2010, (iv) National City Tower acquired on December 17, 2010 and (v) I-81 Industrial Portfolio acquired on February 16, 2011 and the probable acquisition of CityPlace Tower, all as if the acquisitions occurred on January 1, 2010.

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 of the 300 N. LaSalle Building, the Union Bank Plaza, Granite Tower, National City Tower, I-81 Industrial Portfolio and CityPlace Tower been consummated as of January 1, 2010. The audited statement of revenues over certain operating expenses of the 300 N. LaSalle Building has been previously filed on Form 8-K/A with the SEC on September 27, 2010, the audited statement of revenues over certain operating expenses of the Union Bank Plaza has been previously filed on Form 8-K/A with the SEC on November 23, 2010, the audited statement of revenues over certain operating expenses of Granite Tower has been previously filed on Form 8-K with the SEC on January 27, 2011, the audited statement of revenues over certain operating expenses of National City Tower has been previously filed on Form 8-K with the SEC on January 27, 2011, and the audited statement of revenues over certain operating expenses of I-81 Industrial Portfolio was filed on Form 8-K with the SEC on April 1, 2011. The audited statement of revenues over certain operating expenses of CityPlace Tower is included herein. In addition, the pro forma balance sheet includes pro forma preliminary estimates of the fair value of the assets and liabilities acquired in connection with the acquisition. These preliminary estimates may be adjusted in the future upon finalization of the purchase accounting.

 

F-6


Table of Contents

KBS REAL ESTATE INVESTMENT TRUST II, INC.

UNAUDITED PRO FORMA BALANCE SHEET

As of December 31, 2010

(in thousands, except share and per share amounts)

 

           Pro Forma Adjustments               
     KBS Real Estate
Investment Trust II
Historical (a)
    I-81 Industrial
Portfolio (b)
     CityPlace Tower (c)      Pro Forma
Total
 

Assets

                  

Real estate:

                  

Land

   $ 190,507      $ 7,250      (d)      $ 4,620      (d)      $ 202,377   

Buildings and improvements

     1,511,105        62,655      (d)        96,337      (d)                  1,670,097   

Tenant origination and absorption costs

     252,264        12,820      (d)        23,003      (d)        288,087   
                                          

Total real estate, cost

     1,953,876                      82,725                         123,960             2,160,561   

Less accumulated depreciation and amortization

     (80,473     -             -             (80,473
                                          

Total real estate, net

     1,873,403        82,725             123,960             2,080,088   

Real estate loans receivable, net

     336,759        -             -             336,759   
                                          

Total real estate and real estate-related investments, net

     2,210,162        82,725             123,960             2,416,847   

Cash and cash equivalents

     82,413        -             -             82,413   

Restricted cash

     937        -             -             937   

Rents and other receivables, net

     20,582        -             -             20,582   

Above-market leases, net

     48,456        7,275      (d)        3,042      (d)        58,773   

Deferred financing costs, prepaid expenses and other assets

     17,104        272      (e)        -             17,376   
                                          

Total assets

   $ 2,379,654      $ 90,272           $ 127,002           $ 2,596,928   
                                          

Liabilities and stockholders’ equity

                  

Notes payable

   $ 828,157      $ 51,085      (f)      $ -           $ 879,242   

Accounts payable and accrued liabilities

     20,287        -             -             20,287   

Due to affiliates

     373        -             -             373   

Distributions payable

     9,179        -             -             9,179   

Below-market leases, net

     35,487        -             502      (d)        35,989   

Other liabilities

     18,536        -             -             18,536   
                                          

Total liabilities

     912,019        51,085             502             963,606   
                                          

Commitments and contingencies

                  

Redeemable common stock

     43,306        -             -             43,306   

Stockholders’ equity:

                  

Preferred stock, $.01 par value; 10,000,000 shares authorized,
no shares issued and outstanding

     -        -             -             -   

Common stock, $.01 par value;
1,000,000,000 shares authorized, 176,739,865 shares issued
and outstanding, 195,112,580 pro forma shares

     1,767        44             141             1,952   

Additional paid-in capital

     1,537,403        39,143             126,359             1,702,905   

Cumulative distributions in excess of net income

     (112,711     -             -             (112,711

Accumulated other comprehensive loss

     (2,130     -             -             (2,130
                                          

Total stockholders’ equity

     1,424,329        39,187             126,500             1,590,016   
                                          

Total liabilities and stockholders’ equity

   $ 2,379,654      $ 90,272           $ 127,002           $ 2,596,928   
                                          

 

F-7


Table of Contents

KBS REAL ESTATE INVESTMENT TRUST II, INC.

NOTES TO UNAUDITED PRO FORMA BALANCE SHEET

As of December 31, 2010

 

(a) Historical financial information derived from KBS REIT II’s Annual Report on Form 10-K as of December 31, 2010.

 

(b) Represents the acquisition of I-81 Industrial Portfolio. The purchase price of I-81 Industrial Portfolio was $90.0 million. This amount was funded from financing of $51.1 million, which is part of a five-year portfolio loan, and proceeds, net of offering costs, received from KBS REIT II’s initial public offering through the acquisition date. The pro forma adjustments assume the proceeds were raised as of December 31, 2010 and KBS REIT II received a gross offering price of $10 per share.

 

(c) Represents the acquisition of CityPlace Tower, which is probable as of the time of this filing. The purchase price of CityPlace Tower is $126.5 million plus closing costs and KBS REIT II expects to fund the acquisition with proceeds, net of offering costs, received from KBS REIT II’s initial public offering but may later place mortgage debt on the property. The pro forma adjustments assume the proceeds were raised as of December 31, 2010 and KBS REIT II received a gross offering price of $10 per share.

 

(d) KBS REIT II determined the cost of tangible assets, identifiable intangibles and assumed liabilities (consisting of above and below-market leases and tenant origination and absorption costs) acquired in the business combination based on their estimated fair values. The purchase accounting for these acquisitions is preliminary and subject to change.

 

(e) Represents loan fees incurred in conjunction with the financing of I-81 Industrial Portfolio.

 

(f) Represents amounts from a $360.0 million five-year portfolio loan directly used to finance the acquisition of I-81 Industrial Portfolio.

 

F-8


Table of Contents

KBS REAL ESTATE INVESTMENT TRUST II, INC.

UNAUDITED PRO FORMA STATEMENT OF OPERATIONS

For the Year Ended December 31, 2010

(in thousands, except share and per share amounts)

 

          Pro Forma Adjustments            
    KBS Real Estate
Investment Trust II
Historical (a)
    300 N. LaSalle
Building
  Union Bank
Plaza
   Granite Tower     National City 
Tower
   I-81 Industrial 
Portfolio
   CityPlace Tower    Pro Forma
Total
 

Revenues:

                           

Rental income

  $ 110,294      $         23,165       (b)   $         15,678       (b)   $         14,856       (b)   $         14,137       (b)   $         7,090      (b)   $         7,139       (b)   $ 192,359   

Tenant reimbursements

    18,066        7,133       (c)     1,555       (c)     257       (c)     1,269       (c)     931      (c)     2,553       (c)     31,764   

Interest income from real estate loans receivable

    28,255                                                              28,255   

Other operating income

    3,518        577       (d)     3,130       (d)     1,221       (d)     1,115       (d)              436       (d)     9,997   
                                                                           

Total revenues

    160,133        30,875           20,363           16,334           16,521           8,021          10,128           262,375   
                                                                           

Expenses:

                           

Operating, maintenance and management

    28,715        10,706       (e)     5,325       (e)     3,880       (e)     5,440       (e)     711      (e)     3,715       (e)     58,492   

Real estate taxes and insurance

    12,977        479       (f)     1,842       (f)     1,530       (f)     1,152       (f)     151      (f)     1,592       (f)     19,723   

Asset management fees to affiliate

    10,005        2,865       (g)     1,108       (g)     1,078       (g)     834       (g)     690      (g)     949       (g)     17,529   

Real estate acquisition fees to affiliates

    10,692                                            685      (h)     962       (i)     12,339   

Real estate acquisition fees and expenses

    7,487                                            -          673       (i)     8,160   

General and administrative expenses

    3,947        (264)      (j)                                -                   3,683   

Depreciation and amortization

    61,686        9,746       (k)     6,055       (k)     7,525       (k)     8,191       (k)     3,686      (k)     4,913       (k)     101,802   

Interest expense

    19,389        8,599       (l)     2,691       (m)              2,824       (n)     2,113      (o)              35,616   
                                                   

Total expenses

    154,898        32,131           17,021           14,013           18,441           8,036          12,804           257,344   
                                                   

Other income:

                           

Other interest income

    273        -                                     -                         273   
                                                   

Net income (loss)

  $ 5,508      $ (1,256)        $ 3,342         $ 2,321         $ (1,920)        $ (15)        $ (2,676)        $ 5,304   
                                                   

Net income per common share, basic and diluted

  $ 0.04                              $ 0.03   
                                       

Weighted-average number
of common shares outstanding, basic and diluted

    125,894,756                                      191,982,192   
                                       

 

F-9


Table of Contents

KBS REAL ESTATE INVESTMENT TRUST II, INC.

NOTES TO UNAUDITED PRO FORMA STATEMENT OF OPERATIONS

For the Year Ended December 31, 2010

 

(a) Historical financial information derived from KBS REIT II’s Annual Report on Form 10-K for the year ended December 31, 2010.

 

(b) Represents base rental income (not reflected in the historical statement of operations of KBS REIT II), including amortization of above-market lease assets and below-market lease liabilities, for the year ended December 31, 2010. Base rent is recognized on a straight-line basis beginning on the pro forma acquisition date of January 1, 2010. Above-market lease assets and below-market lease liabilities are amortized over the remaining non-cancelable terms of the respective lease, including any below-market renewal periods.

 

(c) Represents operating cost reimbursements from tenants (not reflected in the historical statement of operations of KBS REIT II) for the year ended December 31, 2010, based on historical operations of the previous owners.

 

(d) Represents other operating income from tenants (not reflected in the historical statement of operations of KBS REIT II) for the year ended December 31, 2010, based on historical operations of the previous owners.

 

(e) Represents operating expenses (not reflected in the historical statement of operations of KBS REIT II) for the year ended December 31, 2010, based on historical operations of the previous owners.

 

(f) Represents real estate taxes and insurance expense incurred by the respective properties (not reflected in the historical statement of operations of KBS REIT II) for the year ended December 31, 2010 based on management’s estimates and on historical operations of the previous owners.

 

(g) Represents asset management fees (not reflected in the historical statement of operations of KBS REIT II) for the year ended December 31, 2010 that would be due to affiliates of KBS REIT II, had the assets been acquired on January 1, 2010. The asset management fee is a monthly fee equal to one-twelfth of 0.75% of the amount paid to acquire the investment. This amount includes any portion of the investment that was debt financed and is inclusive of acquisition fees and expenses related thereto.

 

(h) Represents acquisition fees to affiliates (not reflected in the historical statement of operations of KBS REIT II) for the year ended December 31, 2010, based on the pro forma acquisition date of January 1, 2010.

 

(i) Represents estimated acquisition fees to affiliates and non-affiliates (not reflected in the historical statement of operations of KBS REIT II) related to the probable acquisition of CityPlace Tower for the year ended December 31, 2010, based on the pro forma acquisition date of January 1, 2010.

 

(j) Represents the amortization of an acquisition contingency related to a lease with the seller for the year ended December 31, 2010.

 

(k) Represents depreciation and amortization expense (not reflected in the historical statement of operations of KBS REIT II) for the year ended December 31, 2010, based on the pro forma acquisition date of January 1, 2010. Depreciation expense related to buildings is recognized using the straight-line method and a 39-year life. Depreciation and amortization expense related to tenant improvements and lease intangibles is recognized using the straight-line method over the life of the related lease.

 

(l) Represents interest expense and loan fee amortization incurred on a mortgage loan secured by the 300 N. LaSalle Building, which bears interest at a fixed rate of 4.25% per annum, maturing August 1, 2015. Amortization of loan fees is recognized using the interest method over the life of the loan.

 

(m) Represents interest expense and loan fee amortization incurred on a mortgage loan secured by the Union Bank Plaza, which bears interest at a swapped fixed rate of 3.445% per annum, maturing September 15, 2015. Amortization of loan fees is recognized using the interest method over the life of the loan.

 

(n) Represents interest expense and loan fee amortization incurred on a mortgage loan secured by National City Tower, which bears interest at a swapped fixed rate of 4.085% per annum, maturing December 16, 2015. Amortization of loan fees is recognized using the interest method over the life of the loan.

 

(o) Represents interest expense and loan fee amortization incurred relating to I-81 Industrial Portfolio’s portion of the Portfolio Loan. Of the $51.1 million, $18.8 million bears interest at a swapped fixed rate of 4.085% per annum and the swap matures on June 16, 2015, and $27.0 million bears interest at a swapped fixed rate of 4.305% per annum and the swap matures on January 1, 2016. The $5.3 million unswapped portion bears interest at a floating rate of 215 basis points over one-month LIBOR and matures on January 27, 2016. The loan is secured by I-81 Industrial Portfolio and other real estate properties owned by KBS REIT II. Amortization of loan fees is recognized using the interest method over the life of the loan.

 

F-10