UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K/A

(Amendment No. 1)

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of report (Date of earliest event reported):

November 15, 2011

 

 

Paladin Realty Income Properties, Inc.

(Exact Name of Registrant as Specified in Charter)

 

 

 

Maryland   000-51860   20-0378980

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

10880 Wilshire Blvd., Suite 1400, Los Angeles, California 90024

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (310) 996-8704

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 (see General Instruction A.2. below):

 

¨ 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 9.01 Financial Statements and Exhibits.

Paladin Realty Income Properties, Inc. (the “Company”) previously filed a Current Report on Form 8-K on November 21, 2011 reporting its acquisition of an indirect interest in Pines of York Apartments, located in Yorktown, Virginia. The Company is filing this Current Report on Form 8-K/A to provide the financial information required by Item 9.01 of Form 8-K.

After reasonable inquiry, the Company is not aware of any material factors relating to Pines of York Apartments that would cause the reported revenues and certain operating expenses relating to it on this Form 8-K/A not to be necessarily indicative of future operating results.

(a) Financial Statements of Real Estate Property Acquired.

The following financial statements are submitted at the end of this Current Report on Form 8-K/A and are filed herewith and incorporated herein by reference.

Pines of York Apartments

 

Report of Independent Registered Public Accounting Firm

     F-1     

Statement of Revenues and Certain Operating Expenses For the Year Ended December 31, 2010

     F-2     

Notes to the Statement of Revenues and Certain Operating Expenses For the Year Ended December 31, 2010

     F-3     

Report of Independent Registered Public Accounting Firm

     F-4     

Statement of Revenues and Certain Operating Expenses For the Nine Months Ended September 30, 2011

     F-5     

Notes to the Statement of Revenues and Certain Operating Expenses For the Nine Months Ended September 30, 2011

     F-6     

(b) Unaudited Pro Forma Financial Information.

The following financial information is submitted at the end of this Current Report on Form 8-K/A and is furnished herewith and incorporated herein by reference.

Paladin Realty Income Properties, Inc. and Subsidiaries

 

Summary of Unaudited Pro Forma Financial Statements

     F-7     

Pro Forma Consolidated Balance Sheet as of September 30, 2011 (unaudited)

     F-8     

Pro Forma Consolidated Statement of Operations For the Nine Months ended September  30, 2011 (unaudited)

     F-9     

Pro Forma Consolidated Statement of Operations For the Year ended December 31, 2010 (unaudited)

     F-10   

(d) Exhibits.

None.


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.

 

 

PALADIN REALTY INCOME

PROPERTIES, INC.

Date: January 31, 2012   By:  

/s/ John A. Gerson

    John A. Gerson
    Chief Financial Officer


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors of

Paladin Realty Income Properties, Inc.

We have audited the accompanying Statement of Revenues and Certain Operating Expenses of Pines of York Apartments, a property located at 3100 Hampton Highway, Yorktown, Virginia (the “Property”) for the year ended December 31, 2010 (the “Historical Summary”). 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 the 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 Historical Summary is free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the Historical Summary. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. 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 as described in note 2 and is not intended to be a complete presentation of the Property’s revenues and operating expenses.

In our opinion, the Historical Summary referred to above presents fairly, in all material respects, the revenues and certain operating expenses of the Property for the year ended December 31, 2010, in conformity with accounting principles generally accepted in the United States of America.

 

/s/  Imowitz Koenig & Co., LLP

New York, New York

January 30, 2012

 

F-1


Pines of York Apartments

Statement of Revenues and Certain Operating Expenses

For the Year Ended December 31, 2010

 

     100%
Ownership
     PRIP Pines,
LLC’s 90%
Ownership
Interest
 

Revenues

     

Rental income

   $ 2,441,033       $ 2,196,930   

Other revenue

     126,199         113,579   
  

 

 

    

 

 

 

Total revenues

     2,567,232         2,310,509   
  

 

 

    

 

 

 

Certain operating expenses

     

Operating expenses

     1,431,605         1,288,445   

Real estate taxes

     79,040         71,136   

Management fees

     101,573         91,416   
  

 

 

    

 

 

 

Total of certain operating expenses

     1,612,218         1,450,997   
  

 

 

    

 

 

 

Excess of revenues over certain operating expenses

   $ 955,014       $ 859,512   
  

 

 

    

 

 

 

See accompanying notes to the statement of revenues and certain operating expenses.

 

F-2


Pines of York Apartments

Notes to the Statement of Revenues and Certain Operating Expenses

For the Year Ended December 31, 2010

 

(1) Organization

Pines of York Apartments is an existing 248 unit multifamily community property (the “Property”) which was built in 1974 and is located at 3100 Hampton Highway, Yorktown, Virginia. On November 16, 2011, an affiliate of Paladin Realty Income Properties, Inc. (“Paladin”), PRIP Pines, LLC (“PRIP Pines”), entered into a joint venture with DF Pines of York, LLC (“DF Pines”). PRIP Pines owns a 90% interest and DF Pines owns the remaining 10%, respectively.

 

(2) Basis of Presentation

The Statement of Revenues and Certain Operating Expenses (the “Historical Summary”) has been prepared for the purpose of complying with the provisions of Article 3-14 of Regulation S-X promulgated by the Securities and Exchange Commission (the “SEC”), which requires certain information with respect to real estate operations to be included with filings with the SEC. The Historical Summary includes revenues and certain operating expenses of the Property, exclusive of interest income, interest expense, depreciation and amortization, and non-recurring items which may not be comparable to the corresponding amounts reflected in the future operations of the Property. The Historical Summary also presents revenues and certain operating expenses of the Property allocable to PRIP Pines’s 90% ownership interest.

 

(3) 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 the Property’s management to make estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

(4) Significant Accounting Policies

 

  a) Revenue Recognition

The Property’s lease agreements are operating leases. Rental income is recognized in accordance with the terms of each lease. Other revenue consists of various tenant related charges and are recognized as revenue in the period in which the applicable charge is incurred.

 

  b) Accounts Receivable

Bad debts are recorded under the specific identification method, whereby, uncollectible receivables are directly written off when identified.

 

  c) Repairs and Maintenance

Expenditures for repairs and maintenance are expensed as incurred.

 

F-3


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors of

Paladin Realty Income Properties, Inc.

We have reviewed the accompanying Statement of Revenues and Certain Operating Expenses of Pines of York Apartments, a property located at 3100 Hampton Highway, Yorktown, Virginia (the “Property”) for the nine months ended September 30, 2011 (the “Historical Summary”). This Historical Summary is the responsibility of the Property’s management.

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of the interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

The accompanying Historical Summary was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission as described in note 2 and is not intended to be a complete presentation of the Property’s revenues and operating expenses.

Based on our review, we are not aware of any material modifications that should be made to the accompanying interim Historical Summary for it to be in conformity with accounting principles generally accepted in the United States of America.

 

/s/  Imowitz Koenig & Co., LLP

New York, New York

January 30, 2012

 

F-4


Pines of York Apartments

Statement of Revenues and Certain Operating Expenses

For the Nine Months Ended September 30, 2011

 

     100%
Ownership
     PRIP Pines,
LLC’s 90%
Ownership
Interest
 

Revenues

     

Rental income

   $ 1,861,908       $ 1,675,717   

Other revenue

     126,850         114,165   
  

 

 

    

 

 

 

Total revenues

     1,988,758         1,789,882   
  

 

 

    

 

 

 

Certain operating expenses

     

Operating expenses

     1,022,252         920,027   

Real estate taxes

     59,280         53,352   

Management fees

     78,613         70,752   
  

 

 

    

 

 

 

Total of certain operating expenses

     1,160,145         1,044,131   
  

 

 

    

 

 

 

Excess of revenues over certain operating expenses

   $ 828,613       $ 745,751   
  

 

 

    

 

 

 

See accompanying notes to the statement of revenues and certain operating expenses.

 

F-5


Pines of York Apartments

Notes to the Statement of Revenues and Certain Operating Expenses

For the Nine Months Ended September 30, 2011

 

(1) Organization

Pines of York Apartments is an existing 248 unit multifamily community property (the “Property”) which was built in 1974 and is located at 3100 Hampton Highway, Yorktown, Virginia. On November 16, 2011, an affiliate of Paladin Realty Income Properties, Inc. (“Paladin”), PRIP Pines, LLC (“PRIP Pines”), entered into a joint venture with DF Pines of York, LLC (“DF Pines”). PRIP Pines owns a 90% interest and DF Pines owns the remaining 10%, respectively.

 

(2) Basis of Presentation

The Statement of Revenues and Certain Operating Expenses (the “Historical Summary”) has been prepared for the purpose of complying with the provisions of Article 3-14 of Regulation S-X promulgated by the Securities and Exchange Commission (the “SEC”), which requires certain information with respect to real estate operations to be included with filings with the SEC. The Historical Summary includes revenues and certain operating expenses of the Property, exclusive of interest income, interest expense, depreciation and amortization, and non-recurring items which may not be comparable to the corresponding amounts reflected in the future operations of the Property. The Historical Summary also presents revenues and certain operating expenses of the Property allocable to PRIP Pines’s 90% ownership interest.

 

(3) 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 the Property’s management to make estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

(4) Significant Accounting Policies

 

  a) Revenue Recognition

The Property’s lease agreements are operating leases. Rental income is recognized in accordance with the terms of each lease. Other revenue consists of various tenant related charges and are recognized as revenue in the period in which the applicable charge is incurred.

 

  b) Accounts Receivable

Bad debts are recorded under the specific identification method, whereby, uncollectible receivables are directly written off when identified.

 

  c) Repairs and Maintenance

Expenditures for repairs and maintenance are expensed as incurred.

 

F-6


PALADIN REALTY INCOME PROPERTIES, INC. AND SUBSIDIARIES

SUMMARY OF UNAUDITED PRO FORMA FINANCIAL STATEMENTS

This pro forma information should be read in conjunction with the consolidated financial statements and notes of Paladin Realty Income Properties, Inc. (“Paladin REIT”) included in Paladin REIT’s Form 10-K for the fiscal year ended December 31, 2010 and Paladin REIT’s Form 10-Q for the quarterly period ended September 30, 2011, as filed with the Securities and Exchange Commission.

The following unaudited pro forma condensed consolidated balance sheet as of September 30, 2011 has been prepared to give effect to the acquisition by PRIP Pines, LLC (“PRIP Pines”) of a 90.0% interest in FP-1, LLC (“FP-1”), which owns the Pines of York Apartments, located at 3100 Hampton Highway, Yorktown, Virginia 23693, as if the Pines of York acquisition occurred on September 30, 2011. The actual acquisition of Pines of York occurred on November 16, 2011. Paladin Realty Income Properties, L.P. (“Paladin OP”) is a Delaware limited partnership that was organized to own and operate properties on behalf of Paladin REIT and is a consolidated subsidiary of Paladin REIT. The 90.0% membership interest in FP-1 is held by PRIP Pines, a Delaware limited liability company and wholly-owned subsidiary of Paladin OP.

The following unaudited pro forma condensed consolidated statements of operations for (i) the nine months ended September 30, 2011 and (ii) for the year ended December 31, 2010 have been prepared to give effect to (1) the acquisition by DT Stone Ridge, LLC , a single-purpose limited liability company in which Paladin REIT holds a 68.5% membership interest, of Stone Ridge Apartments, located at 1000 Watermark Place, Columbia, South Carolina, (2) the acquisition by Evergreen at Coursey Place Sole Member, LLC , a single-purpose limited liability company in which Paladin REIT holds a 51.7% membership interest, of Coursey Place Apartments, located at 13675 Coursey Boulevard, Baton Rouge, Louisiana 70817, and (3) the Pines of York acquisition, as if the Stone Ridge, Coursey Place and Pines of York acquisitions had occurred on January 1, 2010. The actual acquisition of Stone Ridge occurred on March 29, 2011, the actual acquisition of Coursey Place occurred on July 28, 2011 and the actual acquisition of Pines of York occurred on November 16, 2011.

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 acquisition been consummated as of the dates indicated. In addition, the pro forma balance sheet includes pro forma allocations of the purchase price based upon preliminary estimates of the fair market value of the assets and liabilities acquired in connection with the acquisition. These allocations may be adjusted in the future upon finalization of these preliminary estimates.

 

F-7


PALADIN REALTY INCOME PROPERTIES, INC. AND SUBSIDIARIES

PRO FORMA CONSOLIDATED BALANCE SHEET

SEPTEMBER 30, 2011

(UNAUDITED)

 

            Pro Forma Adjustments        
   Paladin Realty Income
Properties, Inc. and
Subsidiaries

Historical (a)
   

 

Acquisition

    Pro Forma
Total
 
     Pines of York
Apartments
   
Assets       

Real estate:

      

Buildings and improvements

   $ 157,455,733      $ 14,016,511 (b)    $ 171,472,244   

Land

     38,646,643        4,939,434 (b)      43,586,077   

Furniture, fixtures and equipment

     6,026,414        821,790 (b)      6,848,204   

In-place leases

     243,735        242,265 (b)      486,000   

Tenant improvements

     1,110,250        —          1,110,250   
  

 

 

   

 

 

   

 

 

 
     203,482,775        20,020,000        223,502,775   

Less: Accumulated depreciation and amortization

     (16,039,269     —          (16,039,269
  

 

 

   

 

 

   

 

 

 

Total real estate, net

     187,443,506        20,020,000        207,463,506   

Investment in real estate joint venture

     16,115        —          16,115   

Cash and cash equivalents

     10,836,181        (4,774,946 )(d)      6,061,235   

Restricted cash

     2,650,713        57,197 (b)      2,707,910   

Prepaid expenses and other assets, net

     3,962,494        559,728 (b)      4,522,222   

Due from affiliate

     63,527        —          63,527   
  

 

 

   

 

 

   

 

 

 

Total Assets

   $ 204,972,536      $ 15,861,979      $ 220,834,515   
  

 

 

   

 

 

   

 

 

 
Liabilities and Shareholders’ Equity       

Mortgages and notes payable

   $ 153,327,252      $ 15,771,000 (c)    $ 169,098,252   

Unaccepted subscriptions for common shares

     139,691        —          139,691   

Accrued expenses and other liabilities

     4,445,959        267,212 (b)      4,713,171   

Dividends payable

     641,536        —          641,536   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     158,554,438        16,038,212        174,592,650   
  

 

 

   

 

 

   

 

 

 

Equity:

      

Company Stockholders’ Equity:

      

Preferred shares, $0.01 par value, 10,000,000 shares authorized; none issued or outstanding

     —          —          —     

Common shares, $0.01 par value, 85,526,316 shares authorized; 6,706,506 shares issued and outstanding as of September 30, 2011

     67,064        —          67,064   

Additional paid-in-capital

     58,741,916        —          58,741,916   

Accumulated deficit and dividends

     (25,541,717     (662,412 )(e)      (26,204,129
  

 

 

   

 

 

   

 

 

 

Total Company Stockholders’ Equity

     33,267,263        (662,412     32,604,851   
  

 

 

   

 

 

   

 

 

 

Noncontrolling interests

     13,150,835        486,179        13,637,014   
  

 

 

   

 

 

   

 

 

 

Total Equity

     46,418,098        (176,233     46,241,865   
  

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND EQUITY

   $ 204,972,536      $ 15,861,979      $ 220,834,515   
  

 

 

   

 

 

   

 

 

 

 

(a) Historical financial information is derived from the unaudited consolidated financial statements of Paladin REIT as of September 30, 2011, which are included in Paladin REIT’s previously filed quarterly report on Form 10-Q for the nine months ended September 30, 2011.
(b) To record the pro forma effect of the acquisition of Pines of York Apartments, assuming that the acquisition had occurred on September 30, 2011.
(c) Reflects the mortgage loan associated with the acquisition of Pines of York Apartments, assuming that the acquisition had occurred on September 30, 2011.
(d) Reflects the net change in cash and cash equivalents contributed to Paladin OP for the acquisition of Pines of York Apartments, assuming that the acquisition had occurred on September 30, 2011.
(e) Reflects costs associated with the acquisition of Pines of York Apartments that are to be expensed rather than capitalized upon acquisition.

 

F-8


PALADIN REALTY INCOME PROPERTIES, INC. AND SUBSIDIARIES

PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2011

(UNAUDITED)

 

           Pro Forma Adjustments        
     Paladin Realty  Income
Properties, Inc. and
Subsidiaries
Historical  (a)
                   
     Acquisitions        
     Stone  Ridge
Apartments
    Coursey  Place
Apartments
    Pines of  York
Apartments
    Pro Forma
Total
 
          
Revenues           

Rental income

   $ 15,404,599      $ 245,814 (b)    $ 1,865,467 (e)    $ 1,861,908 (h)    $ 19,377,788   

Other income

     1,640,051        25,298 (b)      153,750 (e)      126,850 (h)      1,945,949   

Interest income

     12,556        —          —          —          12,556   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

     17,057,206        271,112        2,019,217        1,988,758        21,336,293   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Expenses           

Property operating expenses

     6,678,260        190,012 (b)      733,430 (e)      1,100,865 (h)      8,702,567   

Real property taxes

     1,404,193        46,251 (b)      150,094 (e)      59,280 (h)      1,659,818   

General and administrative expenses

     1,117,144        3,186 (b)      29,615 (e)      42,632 (h)      1,192,577   

Interest expense, including amortization of deferred financing costs

     6,181,474        68,841 (c)      737,595 (f)      556,756 (i)      7,544,666   

Depreciation and amortization expense

     3,920,660        56,138 (b)      448,572 (e)      408,996 (h)      4,834,366   

Acquisition costs

     990,326        —          —          —          990,326   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Expenses

     20,292,057        364,428        2,099,306        2,168,529        24,924,320   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss before equity in earnings and noncontrolling interests

     (3,234,851     (93,316     (80,089     (179,771     (3,588,027

Equity in income from real estate joint venture

     173,104        —          —          —          173,104   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (3,061,747     (93,316     (80,089     (179,771     (3,414,923

Noncontrolling interests

     736,574        28,577 (d)      24,554 (g)      14,180 (j)      803,885   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Company

   $ (2,325,173   $ (64,739   $ (55,535   $ (165,591   $ (2,611,038
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per common share

          

Basic

   $ (0.40         $ (0.45
  

 

 

         

 

 

 

Diluted

   $ (0.40         $ (0.45
  

 

 

         

 

 

 

Weighted average number of common shares outstanding

          

Basic

     5,788,423              5,788,423   
  

 

 

         

 

 

 

Diluted

     5,788,423              5,788,423   
  

 

 

         

 

 

 

 

(a) Historical financial information is derived from the unaudited consolidated financial statements of Paladin REIT as of September 30, 2011 which are included in Paladin REIT’s previously filed quarterly report on Form 10-Q for the nine months ended September 30, 2011.
(b) Pro forma results of Stone Ridge Apartments, assuming the acquisition of Stone Ridge Apartments had occurred on January 1, 2010. General and administrative expenses includes Paladin REIT’s asset management fees of $3,186. Stone Ridge Apartments was acquired on March 29, 2011.
(c) Interest expense on Stone Ridge Apartments mortgage payable of $2,500,000 at 6.5% per annum plus amortization of deferred financing costs of $12,573 assuming the acquisition had occurred on January 1, 2010.
(d) Noncontrolling interests is adjusted to reflect pro forma ownership of 0.3% of Paladin OP by Paladin Realty Advisors, LLC and the ownership of Stone Ridge Apartments by DT Columbia SC Management, LLC of 31.5%, unaffiliated third party.
(e) Pro forma results of Coursey Place Apartments, assuming the acquisition of Coursey Place Apartments had occurred on January 1, 2010. General and administrative expenses includes Paladin REIT’s asset management fees of $29,615. Coursey Place Apartments was acquired on July 28, 2011.
(f) Interest expense on Coursey Place Apartments mortgage payable of $28,500,000 at 5.07% per annum plus amortization of deferred financing costs of $11,106 assuming the acquisition had occurred on January 1, 2010.
(g) Noncontrolling interests is adjusted to reflect pro forma ownership of 0.3% of Paladin OP by Paladin Realty Advisors, LLC and the ownership of Coursey Place Apartments by ERES Coursey, LLC of 48.3%, unaffiliated third party.
(h) Pro forma results of Pines of York Apartments, assuming the acquisition of Pines of York Apartments had occurred on January 1, 2010. General and administrative expenses includes Paladin REIT’s asset management fees of $42,632. Pines of York Apartments was acquired on November 16, 2011.
(i) Interest expense on Pines of York Apartments mortgage payable of $15,771,000 at 4.46% per annum plus amortization of deferred financing costs of $23,355 assuming the acquisition had occurred on January 1, 2010.
(j) Noncontrolling interests is adjusted to reflect pro forma ownership of 0.3% of Paladin OP by Paladin Realty Advisors, LLC and the ownership of Pines of York Apartments by DF Pines of York, LLC of 10.0%, unaffiliated third party.

 

F-9


PALADIN REALTY INCOME PROPERTIES, INC. AND SUBSIDIARIES

PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2010

(UNAUDITED)

 

           Pro Forma Adjustments        
     Paladin Realty  Income
Properties, Inc. and
Subsidiaries
Historical (a)
             
     Acquisitions        
     Stone Ridge
Apartments
    Coursey  Place
Apartments
    Pines of  York
Apartments
    Pro Forma
Total
 
          
Revenues           

Rental income

   $ 18,252,403      $ 983,256 (b)    $ 3,768,636 (e)    $ 2,441,033 (h)    $ 25,445,328   

Other income

     1,786,841        101,192 (b)      141,272 (e)      126,199 (h)      2,155,504   

Interest income

     9,695        —          —          —          9,695   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

     20,048,939        1,084,448        3,909,908        2,567,232        27,610,527   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Expenses           

Property operating expenses

     8,093,028        760,048 (b)      1,450,921 (e)      1,533,178 (h)      11,837,175   

Real property taxes

     1,574,103        185,004 (b)      285,893 (e)      79,040 (h)      2,124,040   

General and administrative expenses

     1,587,251        12,745 (b)      59,230 (e)      56,843 (h)      1,716,069   

Interest expense, including amortization of deferred financing costs

     7,624,089        275,364 (c)      1,487,231 (f)      744,295 (i)      10,130,979   

Depreciation and amortization expense

     5,258,133        224,552 (b)      1,026,144 (e)      787,593 (h)      7,296,422   

Acquisition costs

     —          —          625,449 (e)      704,434 (h)      1,329,883   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Expenses

     24,136,604        1,457,713        4,934,868        3,905,383        34,434,568   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss before equity in earnings and noncontrolling interests

     (4,087,665     (373,265     (1,024,960     (1,338,151     (6,824,041

Equity in income from real estate joint venture

     83,519        —          —          —          83,519   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (4,004,146     (373,265     (1,024,960     (1,338,151     (6,740,522

Noncontrolling interests

     1,178,012        114,307 (d)      325,607 (g)      103,181 (j)      1,721,107   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Company

   $ (2,826,134   $ (258,958   $ (699,353   $ (1,234,970   $ (5,019,415
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per common share

          

Basic

   $ (0.59         $ (1.05
  

 

 

         

 

 

 

Diluted

   $ (0.59         $ (1.05
  

 

 

         

 

 

 

Weighted average number of common shares outstanding

          

Basic

     4,787,071              4,787,071   
  

 

 

         

 

 

 

Diluted

     4,787,071              4,787,071   
  

 

 

         

 

 

 

 

(a) Historical financial information is derived from the audited consolidated financial statements of Paladin REIT for the year ended December 31, 2010, which are included in Paladin REIT’s previously filed annual report on Form 10-K for the year ended December 31, 2010.
(b) Pro forma results of Stone Ridge Apartments, assuming that the acquisition of Stone Ridge Apartments had occurred on January 1, 2010. General and administrative expenses includes Paladin REIT’s asset management fees of $12,745. Stone Ridge Apartments was acquired on March 29, 2011.
(c) Interest expense on Stone Ridge Apartments mortgage payable of $2,500,000 at 6.5% per annum plus amortization of deferred financing costs of $50,292 assuming that the acquisition had occurred on January 1, 2010.
(d) Noncontrolling interests is adjusted to reflect pro forma ownership of 0.3% of Paladin OP by Paladin Realty Advisors, LLC and the ownership of Stone Ridge Apartments by DT Columbia SC Management, LLC of 31.5%, unaffiliated third party.
(e) Pro forma results of Coursey Place Apartments, assuming the acquisition of Coursey Place Apartments had occurred on January 1, 2010. General and administrative expenses includes Paladin REIT’s asset management fees of $59,230. Coursey Place Apartments was acquired on July 28, 2011.
(f) Interest expense on Coursey Place Apartments mortgage payable of $28,500,000 at 5.07% per annum plus amortization of deferred financing costs of $22,212 assuming that the acquisition had occurred on January 1, 2010.
(g) Noncontrolling interests is adjusted to reflect pro forma ownership of 0.3% of Paladin OP by Paladin Realty Advisors, LLC and the ownership of Coursey Place Apartments by ERES Coursey, LLC of 48.3%, unaffiliated third party.
(h) Pro forma results of Pines of York Apartments, assuming that the acquisition of Pines of York Apartments had occurred on January 1, 2010. General and administrative expenses includes Paladin REIT’s asset management fees of $56,843. Pines of York Apartments was acquired on November 16, 2011.
(i) Interest expense on Pines of York Apartments mortgage payable of $15,771,000 at 4.46% per annum plus amortization of deferred financing costs of $31,140 assuming that the acquisition had occurred on January 1, 2010.
(j) Noncontrolling interests is adjusted to reflect pro forma ownership of 0.3% of Paladin OP by Paladin Realty Advisors, LLC and the ownership of Pines of York Apartments by DF Pines of York, LLC of 10.0%, unaffiliated third party.

 

F-10