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): February 10, 2006

 

Cole Credit Property Trust II, Inc.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

 

 

 

 

 

 

 

Maryland

 

333-121094 (1933 Act)

 

20-1676382

(State or other jurisdiction of incorporation or organization)

 

(Commission File Number)

 

 

(I.R.S. Employer

Identification No.)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2555 East Camelback Road, Suite 400, Phoenix, Arizona 85016

(Address of principal executive offices)

(Zip Code)

 

(602) 778-8700

(Registrant’s telephone number, including area code)

 

None

(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:

 

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o

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, as amended, Cole Credit Property Trust II, Inc. (which may be referred to as the “Registrant,” the “Company,” “we,” “our,” and “us”) hereby amends the following Current Report on Form 8-K to provide the required financial information:

 

 

(i)

Current Report on Form 8-K filed on February 14, 2006 to provide the required financial information relating to our acquisition of a single-tenant retail building located in Chandler, Arizona (the “MF Chandler Property”), as described in such Current Report

 

After reasonable inquiry, we are not aware of any material factors relating to the property discussed above that would cause the reported financial information relating to it not to be necessarily indicative of future operating results.

 

Item 9.01. Financial Statements and Exhibits.

 

 

(a)

Financial Statements of Businesses Acquired.

 

Independent Auditors’ Report.

 

Statement of Revenues and Certain Operating Expenses for the Year Ended December 31, 2005.

 

Notes to the Statement of Revenues and Certain Operating Expenses.

 

(b)  Pro Forma Financial Information.

 

Pro Forma Consolidated Balance Sheet as of December 31, 2005 (Unaudited).

 

Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2005 (Unaudited).

 

 

Notes to Pro Forma Consolidated Financial Statements (Unaudited).

 

 

(c)

Shell Company Transactions.

 

None.

 

 

(d)

Exhibits.

 

None.

 

 

 



 

 

Independent Auditors’ Report

 

 

To the Board of Directors and Stockholders of

Cole Credit Property Trust II, Inc.

Phoenix, AZ

 

We have audited the accompanying statement of revenues and certain operating expenses (the “Historical Summary”) of the MF Chandler Property (the “Property”) for the year ended December 31, 2005. This Historical Summary is the responsibility of Cole Credit Property Trust II, Inc. 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 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 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 the Form 8-K/A of Cole Credit Property Trust II, Inc) as described 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, such Historical Summary presents fairly, in all material respects, the revenue and certain operating expenses described in Note 1 to the Historical Summary of the MF Chandler Property for the year ended December 31, 2005, in conformity with accounting principles generally accepted in the United States of America.

 

 

/s/ Deloitte & Touche LLP

 

Phoenix, Arizona

March 23, 2006

 

 



 

 

 

 

 

MF Chandler Property

 

Statement of Revenues and Certain Operating Expenses

 

For the Year Ended December 31, 2005

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

Rental revenue

 

$

556,803

 

Tenant reimbursement income

 

 

15,331

 

Total revenues

 

 

572,134

 

 

 

 

 

 

Certain Operating Expenses:

 

 

 

 

Property operating expenses

 

 

12,318

 

Utilities

 

 

3,013

 

Total certain operating expenses

 

 

15,331

 

 

 

 

 

 

Revenues in excess of certain operating expenses

 

$

556,803

 

 

 

 

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

 



 

 

MF Chandler Property

Notes to the Statement of Revenues and Certain Operating Expenses

For the Year Ended December 31, 2005

 

1. Basis of Presentation

 

On February 10, 2006, Cole Credit Property Trust II, Inc. (the “Company”) acquired a single-tenant retail building containing approximately 31,063 square feet of rentable space located on an approximately 2.92 acre site in Chandler, Arizona (the “MF Chandler Property”). The MF Chandler Property is 100% leased to Mountainside Fitness Centers of Ocotillo, LLC (“Mountainside”), a wholly-owned subsidiary of Hatten Holdings, Inc, which guarantees the lease, pursuant to a net lease.

 

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 certain filings with the SEC. These Historical Summaries include the historical revenues and certain operating expenses of the MF Chandler Property, exclusive of items which may not be comparable to the proposed future operations of the MF Chandler Property. Material amounts that would not be directly attributable to future operating results of the MF Chandler Property are excluded, and the financial statements are not intended to be a complete presentation of the MF Chandler Property’s revenues and expenses. Items excluded consist of depreciation and interest expense.

 

2. Significant Accounting Policies

 

Revenue Recognition

 

The lease is accounted for as an operating lease and minimum rental income is recognized on a straight-line basis over the remaining term of the lease.

 

Repairs and Maintenance

 

Expenditures for repairs and maintenance are expensed as incurred

 

Use of Estimates

 

The preparation of historical summaries in conformity with generally accepted accounting principles requires the Company’s management to make estimates and assumptions that affect the reported amounts of revenues and certain operating expenses during the reporting period. Actual results could differ from those estimates.

 

3. Lease

 

The aggregate annual minimum future rental payments on the non-cancelable operating lease in effect as of December 31, 2005 are as follows: 

 

Year ending December 31:

 

 

 

 

2006

 

$

469,051

 

2007

 

 

493,461

 

2008

 

 

523,101

 

2009

 

 

523,101

 

2010

 

 

523,101

 

Thereafter

 

 

6,983,733

 

Total

 

$

9,515,548

 

 

The minimum future rental income represents the base rent required to be paid under the terms of the lease exclusive of charges for contingent rents, electrical services, real estate taxes, and operating cost escalations.

 

 



 

 

4. Tenant Concentration

 

For the year ended December 31, 2005, our sole tenant, Mountainside, accounted for 100% of the annual rental income for the MF Chandler Property. If the tenant were to default on their lease, future revenue of the MF Chandler Property would be materially and adversely impacted.

 

5. Commitments and Contingencies

 

Litigation

 

The MF Chandler Property may be subject to legal claims in the ordinary course of business as a property owner. The Company believes that the ultimate settlement of any potential claims will not have a material impact on the MF Chandler Property’s results of operations.

 

Environmental Matters

 

In connection with the ownership and operation of real estate, the MF Chandler Property may be potentially liable for costs and damages related to environmental matters. The MF Chandler Property has not been notified by any governmental authority of any non-compliance, liability or other claim, and the Company is not aware of any other environmental condition that they believe will have a material adverse effect on the MF Chandler Property’s results of operations.

 

 

 

 

 

 



 

 

Cole Credit Property Trust II, Inc.

Pro Forma Consolidated Balance Sheet

As of December 31, 2005

(Unaudited)

 

The following unaudited Pro Forma Consolidated Balance Sheet is presented as if the Company had acquired the MF Chandler Property and the prior acquisitions on December 31, 2005. Pursuant to a Registration Statement on Form S-11 under the Securities Act of 1933, as amended, the Company is offering for sale to the public on a “best efforts” basis a minimum of 250,000 and a maximum of 45,000,000 shares of its common stock at a price of $10 per share, subject to volume and other discounts (the “Offering”). On September 23, 2005, the Company issued the initial shares under the Offering and commenced its principal operations. Prior to such date, the Company was considered a development stage company and did not have any operations.

 

This Pro Forma Consolidated Balance Sheet should be read in conjunction with the historical financial statements and notes thereto as filed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2005. The Pro Forma Consolidated Balance Sheet is unaudited and is not necessarily indicative of what the actual financial position would have been had the Company completed the above transaction on December 31, 2005, nor does it purport to represent its future financial position.

 

 

 

 

December 31, 2005

As Reported

 

Total

Prior Acquisitions

Pro Forma Adjustments

 

Current

Acquisition

Pro Forma

Adjustments

 

Pro Forma December 31, 2005

ASSETS

 

 

(a)

 

 

(b)

 

 

(c)

 

 

 

Real estate assets, at cost:

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

$

23,854,308

 

$

11,964,568

 

$

1,150,374

 

$

36,969,250

Buildings and improvements, less accumulated depreciation of $151,472 at December 31, 2005

 

 

57,338,359

 

 

38,695,479

 

 

4,505,438

 

 

100,539,276

Intangible lease assets, less accumulated amortization of $71,881 at December 31, 2005

 

 

10,425,618

 

 

8,251,327

 

 

334,244

 

 

19,011,189

Total real estate assets

 

 

91,618,285

 

 

58,911,374

 

 

5,990,056

 

 

156,519,715

Cash

 

 

4,575,144

 

 

(4,575,144)

 

 

 

 

Restricted Cash

 

 

1,813,804

 

 

 

 

 

 

1,813,804

Rents and tenant receivables

 

 

36,001

 

 

 

 

 

 

36,001

Prepaid expenses and other assets

 

 

11,928

 

 

 

 

 

 

11,928

Deferred financing costs, less accumulated amortization of $17,964 at December 31, 2005

 

 

754,676

 

 

600,792

 

 

 

 

1,355,468

Total assets

 

$

98,809,838

 

$

54,937,022

 

$

5,990,056

 

$

159,736,916

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable

 

$

66,804,041

 

$

40,420,000

 

$

 

$

107,224,041

Notes payable to affiliates

 

 

4,453,000

 

 

2,275,000

 

 

4,690,400

 

 

11,418,400

Accounts payable and accrued expenses

 

 

282,797

 

 

 

 

 

 

282,797

Due to affiliates

 

 

41,384

 

 

 

 

 

 

41,384

Acquired below market leases, less accumulated amortization of $52

 

 

14,637

 

 

 

 

 

 

14,637

Distributions payable

 

 

195,209

 

 

 

 

 

 

 

 

195,209

Escrowed investor proceeds liability

 

 

1,813,804

 

 

 

 

 

 

1,813,804

Total liabilities

 

 

73,604,872

 

 

42,695,000

 

 

4,690,400

 

 

120,990,272

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, $.01 par value, 10,000,000 shares authorized, none issued and outstanding at December 31, 2005

 

 

 

 

 

 

 

 

Common stock, $.01 par value, 90,000,000 share authorized, 2,832,387 issued and outstanding at December 31, 2005

 

 

28,324

 

 

13,602

 

(k)

(l)

 

1,444

 

 

(l)

 

43,370

Capital in excess of par value

 

 

25,291,233

 

 

12,228,420

 

 

1,298,212

 

 

38,817,865

Accumulated deficit

 

 

(114,591)

 

 

 

 

 

 

(114,591)

Total stockholders’ equity

 

 

25,204,966

 

 

12,242,022

 

 

1,299,656

 

 

38,746,644

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

98,809,838

 

$

54,937,022

 

$

5,990,056

 

$

159,736,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Cole Credit Property Trust II, Inc.

Pro Forma Consolidated Statement of Operations

For the Year Ended December 31, 2005

(Unaudited)

 

The following unaudited Pro Forma Consolidated Statement of Operations is presented as if the Company had acquired the MF Chandler Property and the prior acquisitions on January 1, 2005. The Company was considered a development stage company and did not have any operations prior to September 23, 2005, and as a result, a Pro Forma Consolidated Statement of Operations for the year ended December 31, 2004 has not been presented.

 

This Pro Forma Consolidated Statement of Operations should be read in conjunction with the historical financial statements and notes thereto as filed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2005. The Pro Forma Consolidated Statement of Operations is unaudited and is not necessarily indicative of what the actual results of operation would have been had the Company completed the above transaction on January 1, 2005, nor does it purport to represent its future operations.

 

 

 

 

For the Year Ended

December 31, 2005

As Reported

 

 

 

 

Total

Prior Acquisitions

Pro Forma Adjustments

 

Current

Acquisition

Pro Forma

Adjustments

 

 

 

Pro Forma, For the Year Ended December 31, 2005

Revenues:

 

(a)

 

(d)

 

(e)

 

 

 

Rental income

$

741,669

$

10,461,401

$

579,152

(f)

$

11,782,222

Expenses:

 

 

 

 

 

 

 

 

 

General and administrative

 

156,252

 

20,000

 

2,000

 

 

178,252

Property and asset management fees

 

38,768

 

571,818

 

26,241

(g)

 

636,827

 

 

 

 

 

 

 

(h)

 

 

Depreciation

 

151,472

 

2,597,701

 

147,730

(i)

 

2,896,903

Amortization

 

69,939

 

1,221,792

 

20,343

(i)

 

1,312,074

Total operating expenses

 

416,431

 

4,411,311

 

196,313

 

 

5,024,056

Real estate operating income

 

325,238

 

6,050,090

 

382,838

 

 

6,758,166

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Interest income

 

27,557

 

 

 

 

27,557

Interest expense

 

(467,386)

 

(5,563,151)

 

(313,788)

(j)

 

(6,344,325)

Total other income (expense)

 

(439,829)

 

(5,563,151)

 

(313,788)

 

 

(6,316,768)

Net Income (Loss)

$

(114,591)

$

486,939

$

69,050

 

$

441,398

 

 

 

 

 

 

 

 

 

 

Weighted average number of Common shares outstanding

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

411,909

 

3,780,703

(k)(l)

144,406

(l)

 

4,337,018

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

Basic and Diluted

$

(0.28)

 

 

 

 

 

$

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Cole Credit Property Trust II, Inc.

Notes to Pro Forma Consolidated Financial Statements

December 31, 2005

(Unaudited)

 

 

a.

Reflects the Company’s historical balance sheet as of December 31, 2005, and the historical results of operations of the Company for the year ended December 31, 2005. On September 23, 2005, the Company issued the initial shares under the Offering and commenced its principal operations. Prior to such date, the Company was considered a development stage company and did not have any operations.

 

 

b.

Reflects preliminary purchase price allocations related to the following acquisitions: a single-tenant retail building 100% leased to Academy Corp, located in Macon, Georgia (the “AS Macon Property”), which was previously reported in a Current Report, as amended, on Form 8-K/A filed on March 22, 2006; a single-tenant retail building 100% leased to David’s Bridal, located in Lenexa, Kansas (the “DB Lenexa Property”), which was previously reported in a Current Report, as amended, on Form 8-K/A filed on March 23, 2006; a single-tenant retail building 100% leased to Revco Discount Drug Centers, Inc, located in Portsmouth, Ohio (the “CV Scioto Trail Property”), which was previously reported in a Current Report, as amended, on Form 8-K/A filed on March 23, 2006; a single-tenant distribution center 100% leased to Drexel Heritage Furniture Industries, Inc. located in Hickory, North Carolina (the “DH Hickory Property”), which was previously reported in a Current Report, as amended, on Form 8-K/A filed on March 23, 2006; and a single-tenant retail building 100% leased to Harco, Inc. located in Enterprise, Alabama (the “RA Enterprise Property”), a single-tenant retail building 100% leased to Rite Aid of Ohio, Inc. located in Wauseon, Ohio (the “RA Wauseon Property”), a single-tenant retail building 100% leased to Rite Aid of Maine, Inc. located in Saco, Maine (the “RA Saco Property”), a single-tenant retail building 100% leased to Staples the Office Superstore East, Inc. located in Crossville, Tennessee (the “ST Crossville Property”), which were previously reported in a Current Report, as amended, on Form 8-K/A filed on March 23, 2006; and a multi-tenant retail center in Spring, Texas (the “MT Spring Property”), which was previously reported in a Current Report, as amended, on Form 8-K/A filed on March 23, 2006; the acquisition of two single-tenant retail buildings 100% leased to two tenants located in Denver, Colorado (the “MT Denver Property”) which was previously reported in a Current Report, as amended, on Form 8-K/A filed on March 23, 2006.

 

 

c.

Reflects the preliminary purchase price allocations related to the acquisition of the MF Chandler Property as if it had been acquired on December 31, 2005.

 

 

d.

Reflects the proforma results of operations for the following acquisitions: a single-tenant retail building 100% leased to Tractor Supply Company, located in Parkersburg, West Virginia (the “TS Parkersburg Property”), which was previously reported in a Current Report, as amended, on Form 8-K/A filed on December 9, 2005; a single-tenant retail building 100% leased to Walgreens, located in Brainerd, Minnesota (the “WG Brainerd Property”), which was previously reported in a Current Report, as amended, on Form 8-K/A filed on December 16, 2005; a single-tenant research and development building 100% leased to LDM Technologies, Inc., located in Auburn Hills, Michigan (the “PT Auburn Hills Property”), which was previously reported in a Current Report filed on December 20, 2005; a single-tenant retail building 100% leased to Rite Aid, located in Alliance, Ohio (the “RA Alliance Property”), three single-tenant retail buildings 100% leased to Walgreens, located in St. Louis, Missouri, collectively (the “WG SL Properties”), a single-tenant retail building 100% leased to Walgreens, located in Olivette, MO (the “WG Olivette Property”), a single-tenant retail building 100% leased to Walgreens located in Columbia, Missouri (the “WG Columbia Property”), a single-tenant retail building 100% leased to CVS Corporation located in Alpharetta, Georgia (the “CV Alpharetta Property), a single-tenant retail building 100% leased to CVS Corporation located in Richland Hills, Texas (the “CV RH Property”), a single-tenant retail building 100% leased to Lowes Enterprises located in Enterprise, Missouri (the “LO Enterprise Property”), a single-tenant retail distribution facility 100% leased to FedEx Ground Packaging System, Inc. located in Rockford, Illinois (the “FE Rockford Property”), a single-tenant retail building 100% leased to La-Z-Boy located in Glendale, Arizona (the “LZ Glendale Property”), which were previously reported in a Current Report, as amended, on Form 8-K/A filed on December 23, 2005; the AS Macon Property; the DB Lenexa Property; the CV Scioto Trail Property; the DH Hickory Property; the RA Enterprise Property; the RA Wauseon Property; the RA Saco Property; the ST Crossville Property; the MT Spring Property; and the MT Denver Property.

 

 

e.

Reflects the Pro Forma results of operations of the MF Chandler Property for the year ended December 31, 2005.

 

 



 

 

 

f.

Represents the straight line rental revenues for the MF Chandler Property in accordance with its lease agreement.

 

 

g.

Reflects the annualized asset management fee of 0.25% (a monthly rate of 0.02083%) of the MF Chandler Property asset value payable to our Advisor.

 

 

h.

Reflects the property management fee equal to 2% of gross revenues of the MF Chandler Property payable to an affiliate of our Advisor.

 

 

i.

Represents depreciation and amortization expense for the MF Chandler Property. Depreciation and amortization expense are based on the Company’s preliminary purchase price allocation. All assets are depreciated on a straight line basis. The estimated useful lives of our assets by class are generally as follows:

 

 

Building

40 years

 

 

Tenant improvements

Lesser of useful life or lease term

 

Intangible lease assets

Lesser of useful life or lease term

 

 

 

j.

Represents interest expense associated with the debt incurred to finance the acquisition of the MF Chandler Property. The loan terms are as follows:

 

Property

Loan Amount

Interest Rate

Maturity

MF Chandler Property

$12,025,000

5.57%

March 1, 2011

MF Chandler Property

$2,275,000

One Month LIBOR+2%

December 31, 2006

 

 

k.

Represents a pro forma adjustment to the weighted average common shares outstanding to reflect all shares outstanding on December 31, 2005 as though they were issued on January 1, 2005. As the Company had insufficient capital at January 1, 2005 to acquire the respective properties which are included in the pro forma results of operations, it is necessary to assume all of the shares outstanding as of December 31, 2005 were outstanding on January 1, 2005. Each of the respective properties was acquired prior to December 31, 2005 and is included in the Company’s consolidated balance sheet as of December 31, 2005.

 

 

l.

Reflects the additional shares of common stock required to be issued by the Company subsequent to December 31, 2005 in order to fund the acquisition of the respective properties. The shares are assumed to be issued at $10.00 per share less commissions, dealer manager fees and organizational costs of $0.70, $0.15 and $0.15 per share, respectively. The weighted average shares required to be issued was calculated assuming all of the shares were issued on January 1, 2005.

 

 

 



 

 

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 thereunto duly authorized.

 

 

Dated: March 23, 2006

COLE CREDIT PROPERTY TRUST II, INC

 

 

By:

/s/ Blair D. Koblenz

Name:

Blair D. Koblenz

Title:

Executive Vice President and Chief Financial Officer