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): June 30, 2015

 

 

City Office REIT, Inc.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

Maryland

(State or other jurisdiction of
incorporation or organization)

 

001-36409

(Commission
File Number)

 

98-1141883

(I.R.S. Employer
Identification No.)

 

1075 West Georgia Street, Suite 2600,

Vancouver, British Columbia,

(Address of principal executive offices)

  

V6E 3C9

(Zip Code)

(604) 806-3366

(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))

 

 

 


Explanatory Note

This Form 8-K/A amends and supplements the Form 8-K filed by City Office REIT, Inc. (the “Company”) on July 6, 2015 (the “Original Filing”) reporting the acquisition of the property known as DTC Crossroads, a 191,402 square foot Class A multi-tenant office property in the Denver Technological Center submarket of Denver, Colorado (the “Property”), to include the historical financial statements and pro forma information required by Item 9.01(a) and (b) of Form 8-K. This Form 8-K/A should be read in conjunction with the Original Filing.

 

Item 9.01 Financial Statements and Exhibits.

(a) Financial Statements of Property Acquired

The following Statements of Revenues and Certain Expenses for the Property are set forth in Exhibit 99.1, which is incorporated herein by reference.

Report of Independent Auditors.

Statement of Revenues and Certain Expenses for the three months ended March 31, 2015 and the year ended December 31, 2014.

Notes to Statement of Revenues and Certain Expenses for the three months ended March 31, 2015 and the year ended December 31, 2014.

(b) Pro Forma Consolidated Financial Statements

The following pro forma consolidated financial statements for the Company are set forth in Exhibit 99.2, which is incorporated herein by reference.

Unaudited Pro Forma Consolidated Balance Sheet as of March 31, 2015.

Unaudited Pro Forma Consolidated Statement of Operations for the three months ended March 31, 2015 and the year ended December 31, 2014.

Notes to Unaudited Pro Forma Consolidated Financial Statements.

(c) Not applicable.

(d) Exhibits:

 

Exhibit

Number

  

Description

99.1    Statements of Revenues and Certain Expenses for the Property for the three months ended March 31, 2015 and the year ended December 31, 2014.
99.2    Unaudited Pro Forma Consolidated Financial Statements for the Company.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

CITY OFFICE REIT, INC.

Date: July 17, 2015

By:

/s/ James Farrar

Name: James Farrar
Title: Chief Executive Officer


EXHIBIT INDEX

 

Exhibit

Number

  

Description

99.1    Statements of Revenues and Certain Expenses for the Property for the three months ended March 31, 2015 and the year ended December 31, 2014.
99.2    Unaudited Pro Forma Consolidated Financial Statements for the Company.

Exhibit 99.1

REPORT OF INDEPENDENT AUDITORS

To the Board of Directors and the Stockholders of City Office REIT, Inc.

We have audited the accompanying statement of revenues and certain expenses of DTC Crossroads (the Property) for the year ended December 31, 2014, and the related notes to the financial statement.

Management’s Responsibility for the Financial Statement

Management is responsible for the preparation and fair presentation of the statement of revenues and certain expenses in conformity with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the statements of revenue and certain expenses that are free of material misstatement, whether due to fraud or error.

Auditors’ Responsibility

Our responsibility is to express an opinion on the statement of revenues and certain expenses based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the statement of revenues and certain expenses are free of material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the statement of revenues and certain expenses. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the statements of revenues and certain expenses, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Property’s preparation and fair presentation of the statement of revenues and certain expenses in order to design 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. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the statement of revenues and certain expenses.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the statement of revenues and certain expenses referred to above presents fairly, in all material respects, the revenues and certain expenses, as described in note 2, for the year ended December 31, 2014 in conformity with U.S. generally accepted accounting principles.

 

1


Basis of Accounting

As described in note 2 to the financial statement, the statement of revenues and certain expenses has been prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission for inclusion in Form 8-K of City Office REIT, Inc., and is not intended to be a complete presentation of the Property’s revenues and expenses. Our opinion is not modified in this respect.

/s/ KPMG LLP

Vancouver, Canada

July 17, 2015

 

2


DTC CROSSROADS

STATEMENT OF REVENUES AND CERTAIN EXPENSES

(in thousands)

 

     Year Ended
December 31, 2014
     Three Months Ended
March 31, 2015
(unaudited)
 

Revenues:

     

Rental revenue

   $ 3,554       $ 952   
  

 

 

    

 

 

 

Total Revenues

  3,554      952   
  

 

 

    

 

 

 

Certain Expenses:

Property operating expenses

  1,038      262   

Insurance

  23      6   

Property taxes

  608      166   

Management fees

  59      14   
  

 

 

    

 

 

 

Total Certain Expenses

  1,728      448   
  

 

 

    

 

 

 

Revenues in Excess of Certain Expenses

$ 1,826    $ 504   
  

 

 

    

 

 

 

See accompanying notes to statement of revenues and certain expenses.

 

3


DTC CROSSROADS

NOTES TO STATEMENT OF REVENUES AND CERTAIN EXPENSES

1. Organization

The accompanying statement of revenues and certain expenses include the operations of DTC Crossroads (the “Property”) which consists of one six-story office building and parking spaces. The Property is located in the Southeast submarket of Denver, Colorado.

2. Basis of Presentation and Significant Accounting Policies

The accompanying statement of revenues and certain expenses (the “statement”) has been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended. The statement is not intended to be a complete presentation of the revenues and expenses of the Property. Accordingly, the statement excludes expenses not directly related to the future operations of the Property such as depreciation and amortization, amortization of intangible assets and liabilities, asset management fees, finance costs, and other costs not directly related to the proposed future operations of the property.

Revenue Recognition

Minimum rental revenue is recognized on a straight-line basis over the term of the leases. The leases provide for the reimbursement by the tenants of real estate taxes, insurance and certain property operating expenses to the owner of the Property. These reimbursements are recognized as revenue in the period the expenses are incurred.

The Property increased rental income by $485,345 and $149,785 to record revenue on a straight-line basis during the year ended December 31, 2014 and three months ended March 31, 2015, respectively.

Use of Estimates

The preparation of the statement in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the statement and accompanying notes. Actual results could differ from those estimates.

3. Rental Revenue

The Property is leased to tenants under operating leases with expiration dates ranging from 2017 to 2022. One tenant accounted for approximately 75.60% of rental revenue at December 31, 2014. The minimum rental amounts due under the leases are subject to scheduled fixed increases.

 

4


DTC CROSSROADS

NOTES TO STATEMENT OF REVENUES AND CERTAIN EXPENSES

 

Future minimum rents to be received over each of the next five years and thereafter under the non-cancelable operating leases in effect at December 31, 2014 are as follows (in thousands):

 

Year ending December 31,       

2015

   $ 3,784   

2016

     4,204   

2017

     3,876   

2018

     1,956   

2019

     1,857   

Thereafter

     2,530   
  

 

 

 

Total

$ 18,207   
  

 

 

 

Leases generally require reimbursement of the tenant’s proportional share of common area, real estate taxes and other operating expenses which are in excess of a base year operating expense amount. These reimbursements are excluded from the amounts above.

4. Subsequent Events

The Property has evaluated subsequent events through to July 17, 2015, (the date the statement was available to be issued). City Office REIT, Inc. entered into an Agreement of Purchase and Sale on June 1, 2015 to acquire the property from a nonaffiliated third party for approximately $35 million. The transaction closed on June 30, 2015.

 

5

Exhibit 99.2

City Office REIT, Inc.

Pro Forma Consolidated Financial Statements

(Unaudited)

City Office REIT, Inc. (“Company,” “we,” “our” or “us”) was organized in the state of Maryland on November 26, 2013. On April 21, 2014, the Company completed its initial public offering (“IPO”) of shares of the Company’s common stock. The Company contributed the net proceeds of the IPO to City Office REIT Operating Partnership, L.P., a Maryland limited partnership (the “Operating Partnership”), in exchange for common units in our Operating Partnership. Both the Company and the Operating Partnership commenced operations upon completion of the IPO and certain related formation transactions (the “Formation Transactions”).

As previously announced, on June 30, 2015, City Office REIT, Inc. closed on the acquisition of a one six-story office building in the Southeast submarket of Denver, Colorado (“DTC Crossroads”). The contract purchase price of the property was $35.0 million, exclusive of closing costs. The Company does not have a material relationship with the seller of the property and the acquisition is not an affiliated transaction.

Neither the Company nor the Operating Partnership had any business activity prior to completion of the IPO and related Formation Transactions on April 21, 2014. Since completion of the IPO and the related Formation Transactions, the Company, through the Operating Partnership and its subsidiaries, has completed the acquisition of three properties during the year ended December 31, 2014 —the Plaza 25 property purchased on June 4, 2014, the Lake Vista Pointe property purchased on July 18, 2014, and the Florida Research Park property purchased on November 18, 2014. During the first quarter of 2015, the Company acquired the Logan Tower property on February 4, 2015. During the second quarter of 2015, the Company acquired the Superior Pointe property on June 17, 2015 and DTC Crossroads on June 30, 2015.

The accompanying unaudited Pro Forma Consolidated Balance Sheet and Consolidated Statement of Operations are presented to reflect the historical consolidated balance sheet of the Company as of March 31, 2015 and the historical consolidated statement of operations for the three months ended March 31, 2015 which includes the acquisition of Logan Tower, Superior Pointe and DTC Crossroads Property, as if they had been completed on January 1, 2014. The accompanying unaudited Pro Forma Consolidated Statement of Operations for the year ended December 31, 2014 reflects the historical operations of the Predecessor for the period from January 1, 2014 through April 20, 2014 and the historical results of operations of the Company for the period from April 21, 2014 through December 31, 2014 and are presented as if the IPO and related Formation Transactions, and the acquisitions of Plaza 25, Lake Vista Pointe, Florida Research Park, Logan Tower, Superior Pointe and DTC Crossroads properties were completed on January 1, 2014.

Pro forma information is intended to provide investors with information about the impact of transactions by showing how specific transactions might have affected historical financial statements, illustrating the scope of the change in the historical financial position and results of operations. The adjustments made to historical financial information give effect to events that are directly attributable to the acquisition of the property and are factually supportable. The unaudited Pro Forma Consolidated Financial Statements are prepared in accordance with Article 11 of Regulation S-X.

The unaudited Pro Forma Consolidated Financial Statements set forth below are not fact and there can be no assurance that the Company’s results would not have differed significantly from those set forth below if the acquisition had actually occurred on January 1, 2014. Accordingly, the unaudited Pro Forma Consolidated Financial Statements are presented for illustrative purposes only and do not purport to represent, and are not necessarily indicative of, what our actual financial position and results of operations would have been had the


acquisition of the property occurred on the dates indicated, nor are they indicative of our future financial position or results of operations. Readers are cautioned not to place undue reliance on such information and the Company makes no representations regarding the information set forth below or its ultimate performance compared to it. The unaudited Pro Forma Consolidated Financial Statements exclude any non-recurring charges or credits directly attributable to the acquisition.


City Office REIT, Inc.

Pro Forma Consolidated Balance Sheet

As of March 31, 2015

(Unaudited)

(In thousands, except share and per share data)

 

     City Office
REIT, Inc.
    DTC
Crossroads
Acquisition
(A)
     Superior
Pointe
(B)
    Company
Pro Forma
 

Assets

         

Real estate properties, net

   $ 219,404      $ 30,508       $ 22,987      $ 272,899   

Cash and cash equivalents

     23,985        —           (22,801     1,184   

Restricted cash

     9,227        —           —          9,227   

Rents receivable, net

     9,252        —           —          9,252   

Deferred financing costs, net of accumulated amortization

     2,731        —           —          2,731   

Deferred leasing costs, net of accumulated amortization

     3,003        —           —          3,003   

Acquired lease intangibles assets, net

     28,669        4,100         2,867        35,636   

Prepaid expenses and other assets

     322        —           —          322   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Assets

   $ 296,593      $ 34,608       $ 3,053      $ 334,254   
  

 

 

   

 

 

    

 

 

   

 

 

 

Liabilities and Equity

         

Liabilities:

         

Debt

   $ 189,669      $ 34,257       $ 3,000      $ 226,926   

Accounts payable and accrued liabilities

     3,917        —           —          3,917   

Deferred rent

     1,526        —           —          1,526   

Tenant rent deposits

     1,877        —           —          1,877   

Acquired lease intangibles liability, net

     855        351         53        1,259   

Dividends payable

     3,571        —           —          3,571   

Earn-out liability

     8,000        —           —          8,000   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Liabilities

     209,415        34,608         3,053        247,076   

Equity

         

Stockholders’ Equity:

         

Common stock, $0.01 par value, 100,000,000 shares authorized, 12,279,110 shares issued and outstanding

     123        —           —          123   

Additional paid in capital

     91,717        —           —          91,717   

Accumulated deficit

     (15,634     —           —          (15,634
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Stockholders’ Equity

     76,206        —           —          76,206   

Operating Partnership noncontrolling interests

     11,701        —           —          11,701   

Noncontrolling interests in properties

     (729     —           —          (729
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Equity

     87,178        —           —          87,178   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Liabilities and Stockholder Equity

   $ 296,593      $ 34,608       $ 3,053      $ 334,254   
  

 

 

   

 

 

    

 

 

   

 

 

 


City Office REIT, Inc.

Pro Forma Consolidated Statement of Operations

For the Three Months Ended March 31, 2015

(Unaudited)

(In thousands, except share and per share data)

 

     City Office
REIT, Inc.
    DTC
Crossroads
Acquisition
(AA)
    Superior
Pointe
Acquisition
(BB)
    First Quarter
Acquisition -
Logan Tower
(CC)
    Company Pro
Forma
 

Revenue:

          

Rental income

   $ 10,040      $ 952      $ 473      $ 129      $ 11,594   

Expense reimbursement

     891        2        375        —          1,268   

Other

     328        (2     25        19        370   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

  11,259      952      873      148      13,232   

Operating Expenses:

Property operating expenses

  4,116      448      356      57      4,977   

Acquisition costs

  209      —        —        (99   110   

Stock based compensation

  409      —        —        —        409   

General and administrative

  408      —        —        —        408   

Base management fee

  332      —        —        —        332   

Depreciation and amortization

  4,406      492      491      64      5,453   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

  9,880      940      847      22      11,689   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

  1,379      12      26      126      1,543   

Interest Expense:

Contractual interest expense

  (2,009   (263   (23   —        (2,295

Amortization of deferred financing costs

  (169   —        —        —        (169
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  (2,178   (263   (23   —        (2,464

Change in fair value of earn-out

  —        —        —        —        —     

Gain on equity investment

  —        —        —        —        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/ income

  (799   (251   3      126      (921

Less:

Net income attributable to non-controlling interests in properties

  (121   —        —        —        (121

Net loss attributable to Operating Partnership unitholders’ noncontrolling interests

  177      48      (1   (24   200   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/ income attributable to stockholders

$ (743 $ (203 $ 2    $ 102    $ (842
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma weighted average common shares outstanding - basic and diluted

  12,279,110   

Pro forma basic and diluted loss per share

$ (0.07


City Office REIT, Inc.

Pro Forma Consolidated Statement of Operations

For the Year Ended December 31, 2014

(Unaudited)

(In thousands, except share and per share data)

 

    City Office
REIT, Inc.
    DTC
Crossroads
Acquisition
(AA)
    Superior
Pointe
Acquisition
(BB)
    First Quarter
Acquisition -
Logan Tower
(CC)
    Impact of 2014
Acquisitions
(DD)
    Other Pro
Forma
Adjustments
    Company Pro
Forma
 

Revenue:

             

Rental income

  $ 33,236      $ 3,399      $ 1,819      $ 1,383      $ 4,585      $ —        $ 44,422   

Expense reimbursement

    2,869        86        1,359        —          983        —          5,297   

Other

    791        69        —          203        6        —          1,069   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

  36,896      3,554      3,178      1,586      5,574      —        50,788   

Operating Expenses:

Property operating expenses

  14,332      1,728      1,574      611      1,773      —        20,018   

Acquisition costs

  2,133      85      200      99      290      —        2,807   

Stock based compensation

  1,091      —        —        —        —        442    (EE)    1,533   

General and administrative

  1,314      —        —        —        —        476    (FF)    1,790   

Base management fee

  682      —        —        —        —        297    (JJ)    979   

Depreciation and amortization

  14,729      1,928      1,874      877      2,776      —        22,184   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

  34,281      3,741      3,648      1,587      4,839      1,215      49,311   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income/ (loss)

  2,615      (187   (470   (1   735      (1,215   1,477   

Interest Expense:

Contractual interest expense

  (7,854   (1,050   (90   —        —        (254 ) (GG)    (9,248

Amortization of deferred financing costs

  (1,443   —        —        —        —        765    (GG)    (678

Loss on early extinguishment of Predecessor debt

  (1,655   —        —        —        —        1,655    (GG)    —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  (10,952   (1,050   (90   —        —        2,166      (9,926

Change in fair value of earn-out

  (1,048   —        —        —        —        —        (1,048

Gain on equity investment

  4,475      —        —        —        —        (4,475 ) (HH)    —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

  (4,910   (1,237   (560   (1   735      (3,524   (9,497
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less:

Net (income)/loss attributable to non-controlling interests in properties

  (82   —        —        —        —        —        (82

Net income attributable to Predecessor

  (1,973   —        —        —        —        1,973    (II)    —     

Net loss attributable to Operating Partnership unitholders’ noncontrolling interests

  1,955      —        —        —        —        572      2,527   

Net (loss)/income attributable to stockholders

$ (5,010 $ (1,237 $ (560 $ (1 $ 735    $ (979 $ (7,052
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma weighted average common shares outstanding - basic and diluted

  8,475,697   

Pro forma basic and diluted loss per share

$ (0.83
             

 

 

 


City Office REIT, Inc.

Notes and Management’s Assumption to Unaudited Pro Forma Consolidated Financial Statements

1. Notes to the Unaudited Pro Forma Consolidated Balance Sheet as of March 31, 2015

(A) The acquisition of DTC Crossroads was accounted for using preliminary estimates of the fair value of tangible and intangible assets to be acquired and liabilities to be assumed in connection with the acquisition and are therefore subject to change. The Pro Forma adjustment includes the estimated cash paid and borrowings under the Secured Credit Facility to be established upon the acquisition of DTC Crossroads.

(B) The acquisition of Superior Pointe was accounted for using preliminary estimates of the fair value of tangible and intangible assets to be acquired and liabilities to be assumed in connection with the acquisition and are therefore subject to change. The Pro Forma adjustment includes the estimated cash paid and borrowings under the Secured Credit Facility to be established upon the acquisition of Superior Pointe.

(C) During the first quarter of 2015, the Company acquired the Logan Tower property which was paid for in cash. The acquisition of Logan Tower was accounted for in the March 31, 2015 financial statements of the Company using estimates of the fair value of tangible and intangible assets acquired and liabilities assumed in connection with the acquisition and are therefore subject to change.

2. Notes to the Unaudited Pro Forma Consolidated Statement of Operations for the three months ended March 31, 2015 and the year ended December 31, 2014

(AA) Revenue and property expenses for the DTC Crossroads acquisition are based on the historical operations under the previous owners’ ownership. Pro Forma adjustments include estimated depreciation expense and interest expense. Depreciation expense is based on the preliminary estimates of fair value for the tangible and intangible assets to be acquired and is therefore subject to change. Interest expense related to the Company’s borrowings under the Secured Credit Facility are at a variable rate of LIBOR + 2.75%.

(BB) Revenue and property expenses for the Superior Pointe acquisition are based on the historical operations under the previous owners’ ownership. Pro Forma adjustments include estimated depreciation expense and interest expense. Depreciation expense is based on the preliminary estimates of fair value for the tangible and intangible assets to be acquired and is therefore subject to change. Interest expense related to the Company’s borrowings under the Secured Credit Facility are at a variable rate of LIBOR + 2.75%.

(CC) Financial results for Logan Tower are based on estimated revenue and expenses for the property prior to its acquisition by the Company. Pro Forma adjustments include estimated depreciation expense. Depreciation expense is based on the preliminary estimates of fair value for the tangible and intangible assets acquired and is therefore subject to change.

(DD) During the year ended December 31, 2014, the Company acquired Plaza 25, Lake Vista Pointe and Florida Research Park. The impact of these acquisitions on revenue and expenses has been presented as if


they occurred on January 1, 2014. Revenue and property expenses prior to the acquisition of the Plaza 25 property purchased on June 4, 2014, the Lake Vista Pointe property purchased on July 18, 2014, and the Florida Research Park property purchased on November 18, 2014, are based on the historical operations under the previous owners’ ownership. Pro Forma adjustments include estimated depreciation expense and interest expense.

(EE) Reflects a pro rata portion of the expense of stock-based compensation to be granted to the Advisor as part of the formation transactions for the periods presented. The expense will be amortized over the vesting period.

(FF) Reflects the estimated costs to operate the entity as a public company comprised of insurance, directors, public reporting and other miscellaneous costs.

(GG) Reflects the reduction of interest expense from the repayment of mortgage debt upon consummation of the IPO. Additionally, reflects the increase in interest expense for the periods presented on the $95 million and $23.5 million mortgage loans to be guaranteed by the OP as to certain “non-recourse covenants” and secured by a mortgage on the fee simple interest in the Cherry Creek Corporate Campus, City Center and Corporate Parkway properties and the AmberGlen properties. A secured revolving credit facility of $30 million authorized and available was obtained following the formation. Pro forma reflects the amortization of the associated financing costs on the mortgage loans and the secured revolving credit facility for the periods presented. Pro forma also reflects the increase in interest expense relating to presenting the acquisitions of Plaza 25, Lake Vista Pointe and Florida Research Park as if they occurred on January 1, 2014.

In connection with the prepayment of the mortgage loan secured by Cherry Creek Corporate Campus, City Center, Corporate Parkway and Central Fairwinds, $1.1 million of deferred financing costs were written-off. Additionally prepayment costs of approximately $1.7 million were incurred.

(HH) Reflects reversal of gain on equity investment as the acquisition of the remaining 57.7% interest in Cherry Creek are presented as if it occurred on January 1, 2014.

(II) Reflects reversal of net income attributable to the Predecessor as the IPO and related Formation Transactions are presented as if they occurred on January 1, 2014.

(JJ)City Office will pay the advisor an advisory fee in accordance with the advisory agreement. The adjustment reflects the pro-forma impact as the IPO and related Formation Transactions are presented as if they occurred on January 1, 2014.