Maryland
|
1-32039
|
52-2414533
|
(State
or other jurisdiction |
(Commission |
(I.R.S.
Employer |
of
incorporation) |
File
Number) |
Identification
No.) |
110
Maiden Lane, New York, NY
|
10005
|
(Address
of principal executive offices) |
(Zip
Code) |
Item
1.01 |
Entry
into a Material Definitive
Agreement. |
Note |
Payee |
Original
Principal Amount |
Interest
Rate |
Maturity
Date |
Real
estate note |
Wachovia
Bank, N.A. |
$36,000,000 |
5.26% |
March
11, 2015 |
Corporate
credit note |
Caplease,
LP |
$4,047,559 |
5.26% |
March
11, 2015 |
· |
waste
to the mortgaged property or damage to the mortgaged property as a result
of our intentional misconduct or gross
negligence; |
· |
the
existence of hazardous substances or randon on the mortgaged property of
the failure to comply with environmental laws or regulations with respect
to the mortgaged property; and |
· |
a
fraud or material misrepresentation committed by us or any person
authorized to act on our behalf or the failure of us or anyone authorized
to make statements on our behalf to disclose a material
fact. |
Paul
H. McDowell |
$335,000 | |
Shawn
P. Seale |
$290,000 | |
Robert
C. Blanz |
$215,000 |
Paul
H. McDowell |
$275,000 |
||
William
R. Pollert |
$160,000 |
||
Shawn
P. Seale |
$250,000 |
||
Robert
C. Blanz |
$240,000 |
||
Michael
J. Heneghan
|
$185,000
|
Item
2.03 |
Creation
of a Direct Financial Obligation or an Obligation under an Off-Balance
Sheet Arrangement of a
Registrant. |
Item
9.01. |
Financial
Statements and Exhibits. |
· |
the
Pro Forma Condensed Consolidated Balance Sheet (unaudited) as of September
30, 2004; |
· |
the
Pro Forma Condensed Consolidated Statement of Operations (unaudited) for
the year ended December 31, 2003; |
· |
the
Pro Forma Condensed Consolidated Statement of Operations (unaudited) for
the nine months ended September 30, 2004; |
· |
the
notes to Pro Forma Condensed Consolidated Financial Statements
(unaudited); and |
· |
the
Statement of Estimated Taxable Operating Results and Estimated Cash to be
Made Available by Operations (unaudited) for the year ended December 31,
2003. |
Capital
Lease Funding, Inc. Historical |
Pro
Forma Adjustments |
Capital
Lease Funding, Inc. Pro Forma |
|||||||||||
Assets |
|||||||||||||
Cash
and cash equivalents |
$ |
12,286 |
$ |
(12,250 |
) |
(a) |
|
$ |
36 |
||||
Mortgage
loans held for investment |
181,386
|
–
|
181,386
|
||||||||||
Real
estate investments, at cost: |
|||||||||||||
Land |
14,965
|
12,000
|
(a) |
|
26,965
|
||||||||
Building
and improvements |
86,012
|
36,134
|
(a) |
|
122,146
|
||||||||
Less:
Accumulated depreciation |
(240 |
) |
–
|
(240 |
) | ||||||||
Real
estate investments, net |
100,737
|
48,134
|
(a) |
|
148,871
|
||||||||
Securities
available for sale |
79,093
|
–
|
79,093
|
||||||||||
Structuring
fees receivable |
4,560
|
–
|
4,560
|
||||||||||
Receivables
and other assets |
4,784
|
116
|
(b) |
|
4,900
|
||||||||
Accrued
rental income |
142
|
–
|
142
|
||||||||||
Furniture,
fixtures and equipment (net of depreciation) |
233
|
–
|
233
|
||||||||||
Total
Assets |
$ |
383,221 |
$ |
36,000 |
$ |
419,221 |
|||||||
Liabilities
and Stockholders' Equity |
|||||||||||||
Accounts
payable and accrued expenses |
$ |
1,611 |
-
|
$ |
1,611 |
||||||||
Deposits
and escrows |
23,994
|
-
|
23,994
|
||||||||||
Due
to servicer and dealers |
4,734
|
-
|
4,734
|
||||||||||
Repurchase
agreement obligation due to affiliates and members |
94,812
|
-
|
94,812
|
||||||||||
Mortgages
on real estate investments |
–
|
36,000
|
(b) |
|
|
36,000
|
|||||||
Derivative
liabilities |
7,202
|
-
|
7,202
|
||||||||||
Dividends
payable |
2,749
|
-
|
2,749
|
||||||||||
Total
Liabilities |
135,102
|
36,000
|
171,102
|
||||||||||
Commitments
and contingencies |
–
|
-
|
–
|
||||||||||
Stockholders'
equity: |
|||||||||||||
Preferred
stock, $.01 par value, 100,000,000 shares authorized, no shares issued and
outstanding |
–
|
-
|
–
|
||||||||||
Common
stock, $0.01 par value, 500,000,000 shares authorized, 27,491,700 shares
issued and outstanding at September 30, 2004 |
275
|
-
|
275
|
||||||||||
Additional
paid in capital |
256,201
|
-
|
256,201
|
||||||||||
Accumulated
other comprehensive income (loss) |
(4,639 |
) |
(4,639 |
) | |||||||||
Deferred
compensation expense |
(1,976 |
) |
-
|
(1,976 |
) | ||||||||
Retained
earnings |
(1,742 |
) |
-
|
(1,742 |
) | ||||||||
Total
Stockholders' Equity |
248,119
|
–
|
248,119
|
||||||||||
Total
Liabilities and Stockholders' Equity |
$ |
383,221 |
$ |
36,000 |
$ |
419,221 |
|||||||
Capital
Lease Funding, Inc. Historical |
Pro
Forma Adjustments |
Capital
Lease Funding, Inc. Pro Forma |
|||||||||||
Revenues: |
|||||||||||||
Interest
income from mortgage loans and securities |
$ |
7,317 |
–
|
$ |
7,317 |
||||||||
Gain
on sales of mortgage loans and securities |
11,652
|
–
|
11,652
|
||||||||||
Rental
revenue |
–
|
3,800
|
(c) |
|
3,800
|
||||||||
Other
revenue |
151
|
–
|
151
|
||||||||||
Total
revenues |
19,120
|
3,800
|
22,920
|
||||||||||
Expenses: |
|||||||||||||
Interest
expense |
1,219
|
–
|
1,219
|
||||||||||
Interest
expense to affiliates |
838
|
1,930
|
(b) |
|
|
2,768
|
|||||||
Loss
on derivatives and short sales of securities |
3,129
|
–
|
3,129
|
||||||||||
General
and administrative expenses |
7,187
|
–
|
7,187
|
||||||||||
Property
expenses |
–
|
30
|
(c) |
|
|
30
|
|||||||
Depreciation
and amortization expense on real property |
–
|
903
|
(d) |
|
|
903
|
|||||||
Loan
processing expenses |
114
|
–
|
114
|
||||||||||
Total
expenses |
12,487
|
2,863
|
15,350
|
||||||||||
Net
income |
$ |
6,633 |
$ |
937 |
$ |
7,570 |
|||||||
Pro
forma earnings per share (unaudited): |
|||||||||||||
Net
income per share, basic and diluted |
$ |
1.61 |
$ |
1.84 |
|||||||||
Weighted
average number of shares outstanding, basic and
diluted |
4,108
|
4,108
|
|||||||||||
Capital
Lease Funding, Inc. Historical |
Pro
Forma Adjustments |
Capital
Lease Funding, Inc. Pro Forma |
|||||||||||
Revenues: |
|||||||||||||
Interest
income from mortgage loans and securities |
$ |
8,507 |
–
|
$ |
8,507 |
||||||||
Gain
on sales of mortgage loans and securities |
229
|
–
|
229
|
||||||||||
Rental
revenue |
903
|
2,850
|
(c) |
|
|
3,753
|
|||||||
Other
revenue |
142
|
–
|
142
|
||||||||||
Total
revenues |
9,781
|
2,850
|
12,631
|
||||||||||
Expenses: |
|||||||||||||
Interest
expense |
426
|
–
|
426
|
||||||||||
Interest
expense to affiliates |
449
|
1,448
|
(b) |
|
|
1,897
|
|||||||
Loss
on derivatives and short sales of securities |
724
|
–
|
724
|
||||||||||
General
and administrative expenses |
6,063
|
–
|
6,063
|
||||||||||
General
and administrative expenses-stock based compensation |
3,500
|
–
|
3,500
|
||||||||||
Property
expenses |
–
|
22
|
(c) |
|
|
22
|
|||||||
Depreciation
and amortization expense on real property |
240
|
678
|
(d) |
|
|
918
|
|||||||
Loan
processing expenses |
121
|
–
|
121
|
||||||||||
Total
expenses |
11,523
|
2,147
|
13,670
|
||||||||||
Net
(loss) income |
$ |
(1,742 |
) |
$ |
702 |
$ |
(1,040 |
) | |||||
Pro
forma earnings per share (unaudited): |
|||||||||||||
Net
loss per share, basic and diluted |
$ |
(0.09 |
) |
$ |
(0.05 |
) | |||||||
Weighted
average number of shares outstanding, basic and
diluted |
20,323
|
20,323
|
|||||||||||
1. |
Basis
of Presentation |
2. |
Pro
Forma Adjustments |
(a)
|
Adjustment
to reflect the Company’s purchase of the Property, for approximately $48.1
million, inclusive of acquisition and closing costs. The Company has
allocated the purchase price to land, buildings and improvements in the
accompanying pro forma consolidated balance sheet. The Company is in the
process of determining if any intangible assets were acquired which may
result in future adjustments to the allocation of the purchase price. See
Note 2(c).
| |
(b)
|
Adjustment
to reflect the Company’s long-term financing on the Property. Subsequent
to the purchase date and during February 2005, the Company obtained
long-term mortgage financing on the Property with Wachovia Bank, N.A., in
the principal amount of $36.0 million at an interest rate of 5.26%.
Inclusive of costs incurred related to the financing, the Company’s
effective interest rate on the financing is 5.30%. The mortgage loan with
Wachovia Bank, N.A. requires monthly payment of interest only during the
first twelve months of the loan term and interest and principal during the
remaining term, with a maturity date of March 2015.
| |
(c)
|
Adjustment
required for the estimated rental revenues and operating expenses for the
Property. Operating expenses include estimated unreimbursed property
expenses. Rental income is recognized on a straight-line basis. The
Company intends to account for the acquisition in accordance with
Statements of Financial Accounting Standards No. 141, “Business
Combinations”, and No. 142, “Goodwill and Other Intangibles”, and is
currently in the process of analyzing the fair value of the acquired
property’s in-place leases. No value has yet been assigned to the leases
and, therefore, the purchase price allocation is preliminary and subject
to change.
| |
(d)
|
Adjustment
required to reflect depreciation on the Property, based on the total
allocated cost of the acquisition to depreciable assets. For GAAP
purposes, the Company depreciates the Property using the straight-line
method with an estimated useful life of 40 years. As discussed in Notes
2(a) and 2(c), the Company has not finalized the allocation of the
purchase price. Any change to the allocation may result in changes to
depreciation.
|
Revenues |
$ |
22,520 |
||
Expenses: |
||||
Interest
expense |
1,219
|
|||
Interest
expense to affiliates |
2,768
|
|||
Loss
on derivatives and short sales of securities |
3,129
|
|||
General
and administrative expenses |
7,187
|
|||
Property
expenses |
30
|
|||
Depreciation
and amortization expense on real property |
927
|
|||
Loan
processing expenses |
114
|
|||
Total
expenses |
15,373
|
|||
Estimated
taxable operating income |
7,147
|
|||
Add
back: Depreciation and amortization expense on real
property |
927
|
|||
Estimated
cash to be made available by operations |
$ |
8,073 |
1. |
Basis
of Presentation |
Exhibit |
Description |
10.1 |
Promissory
Note, dated February 25, 2005, of CLF Parsippany LLC in favor of Wachovia
Bank, National Association
|
10.2 |
Promissory
Note, dated February 25, 2005, of CLF Parsippany LLC in favor of Caplease,
LP
|
CAPITAL LEASE FUNDING, INC. | ||
|
|
|
Date: March 3, 2005 | By: | /s/ Shawn P. Seale |
Shawn P. Seale | ||
Senior Vice President, Chief
Financial Officer and Treasurer |
Exhibit |
Description |
10.1 |
Promissory
Note, dated February 25, 2005, of CLF Parsippany LLC in favor of Wachovia
Bank, National Association
|
10.2 |
Promissory
Note, dated February 25, 2005, of CLF Parsippany LLC in favor of Caplease,
LP |