UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 8-K/A

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): January 13, 2010 (May 8, 2009)

 

Behringer Harvard Multifamily REIT I, Inc.

(Exact Name of Registrant as Specified in Its Charter)

 

Maryland

 

000-53195

 

20-5383745

(State or other jurisdiction of
incorporation or organization)

 

(Commission File

Number)

 

(I.R.S. Employer

Identification No.)

 

15601 Dallas Parkway, Suite 600, Addison, Texas 75001

(Address of principal executive offices) (Zip Code)

 

(866) 655-3600

(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))

 

 

 



 

EXPLANATORY NOTE

 

On May 8, 2009, Behringer Harvard Multifamily REIT I, Inc. (the “Registrant”) filed a Current Report on Form 8-K (the “May 8, 2009 Form 8-K”) to present information about the prior performance of programs sponsored by Robert M. Behringer and his affiliates, who control Behringer Harvard Multifamily Advisors I LP, the Registrant’s advisor, in order to incorporate this prior performance information by reference into the Registrant’s Registration Statement on Form S-11 (File No. 333-148414), as amended.  This amendment is being filed to correct (i) figures and accompanying footnotes presented for Behringer Harvard Strategic Opportunity Fund I LP and Behringer Harvard Strategic Opportunity Fund II LP in Table I and Table II, (ii) figures presented in the 2006 and 2007 columns for Behringer Harvard Strategic Opportunity Fund I LP in Table III, (iii) figures presented in the 2008 column for Behringer Harvard Strategic Opportunity Fund II LP in Table III, (iv) the acquisition date with respect to the acquisition of Lakeway – Land by Behringer Harvard Strategic Opportunity Fund I LP presented in Table V and (v) the acquisition date, original mortgage financing and total for cost of properties including closing and soft costs with respect to the acquisition of Waterkant Grundstucksgesellschaft GmbH by Behringer Harvard Strategic Opportunity Fund II LP presented in Table V.

 

Item 8.01               Other Events.

 

The following prior performance information supersedes and replaces similar information in the May 8, 2009 Form 8-K in its entirety.

 

PRIOR PERFORMANCE SUMMARY

 

Prior Investment Programs

 

As used herein, the terms, “we”, “our” and “us” refer to Behringer Harvard Multifamily REIT I, Inc.

 

The information presented in this section represents the historical experience of certain real estate programs sponsored by Robert M. Behringer, our Chairman of the Board and founder.  Mr. Behringer has served as general partner, chief executive officer or director of 48 programs over the last 20 years, which includes this program, six other public programs and 41 private programs.  We refer to real estate programs sponsored by Mr. Behringer as Behringer Harvard-sponsored programs in this prospectus, as supplemented.  Investors in this offering should not assume that they will experience returns, if any, comparable to those experienced by investors in any of the prior Behringer Harvard-sponsored programs.  Investors who purchase our shares will not acquire any ownership interest in any of the other Behringer Harvard-sponsored programs discussed in this section.

 

The information in this section and in the Prior Performance Tables contained herein shows relevant summary information concerning Behringer Harvard-sponsored programs.  As described below, Robert M. Behringer and his affiliates have sponsored public and private real estate programs that have a mix of fund characteristics, including targeted investment types, investment objectives and criteria and anticipated fund terms, which are substantially similar to ours, many of which are still operating and may acquire additional properties in the future.  We consider the prior programs to have investment objectives similar to ours to the extent that the prospectus or private offering memorandum for the program lists substantially the same primary investment objectives as we do, regardless of the particular emphasis that a program places on each objective.

 

The information in this summary represents the historical experience of Behringer Harvard-sponsored programs as of December 31, 2008.  The Prior Performance Tables contained herein set forth information as of the dates indicated regarding certain of these prior programs as to: (1) experience in raising and investing funds (Table I); (2) compensation to sponsor (Table II); (3) annual operating results of prior real estate programs (Table III); (4) results of completed programs (Table IV); and (5) results of sales or disposals of property (Table V).  The purpose of this prior performance information is to enable you to evaluate accurately our sponsor’s experience with like programs.  The following discussion is intended to summarize briefly the objectives and performance of the prior real estate programs and to disclose any material adverse business developments sustained by them.

 

From time to time, Behringer Harvard Holdings and its affiliates have agreed to waive or defer all or a portion of the acquisition, asset management or other fees due them, enter into lease agreements for unleased space, pay general and administrative expenses or otherwise supplement investor returns in order to increase the amount of cash available to make distributions to investors.  More specifically, Behringer Harvard REIT I’s advisor and Behringer Harvard Short-Term Opportunity Fund I’s general partners each waived asset management fees of approximately $1.0 million for the year ended December 31, 2007.  In addition, on December 31, 2007, Behringer Harvard Holdings forgave Behringer Harvard Short-Term Opportunity Fund I $7.5 million of principal borrowings and accrued interest thereon under a loan agreement entered into between the parties on November 9, 2007.   The interest rate under this loan was 5% per annum.  The results of operations and distributions from these programs would likely have been lower without such arrangements.

 

Public Programs

 

Affiliates of Robert M. Behringer are sponsoring or have recently sponsored six public real estate programs with similar investment objectives as ours.  These programs and the status of their offerings are:

 

·                  Behringer Harvard REIT I, Inc. — The initial public offering for this program terminated on February 19, 2005, and it initiated a follow-on offering immediately after the termination of its initial offering.  The first follow-on offering was terminated on October 20, 2006, and following the termination of that offering, it initiated a second follow-on offering.  The second follow-on offering was terminated on December 31, 2008.  Behringer Harvard REIT I currently is offering up to 60,000,000 shares of common stock at a price of $9.50 per share pursuant to its distribution reinvestment plan. 

 

1



 

Behringer Harvard REIT I has stated that it targets a liquidity event by the twelfth anniversary of the termination of its initial public offering.

 

·                  Behringer Harvard REIT II, Inc. — This program has filed a registration statement, but it has not yet been declared effective by the SEC, in connection with its proposed initial public offering, under which it intends to offer and sell up to 200,000,000 shares of common stock at $10.00 per share in its primary offering, plus an additional 50,000,000 shares of common stock at $9.50 per share pursuant to its distribution reinvestment plan.   Behringer Harvard REIT II has stated that it targets a liquidity event by the eighth anniversary of the termination of its proposed primary offering.

 

·                  Behringer Harvard Opportunity REIT I, Inc. — The primary offering component of the initial public offering for this program terminated on December 28, 2007; the distribution reinvestment plan component of that public offering previously had terminated on November 16, 2007.  Behringer Harvard Opportunity REIT I currently is offering up to 6,315,790 shares of common stock at a price of $9.50 per share pursuant to its distribution reinvestment plan.  Behringer Harvard Opportunity REIT I has stated that it targets a liquidity event by the sixth anniversary of the termination of the primary offering.

 

·                  Behringer Harvard Opportunity REIT II, Inc. — This program is currently conducting its initial public offering for the offer and sale of up to 100,000,000 shares of common stock at $10.00 per share in its primary offering, plus an additional 25,000,000 shares of common stock at $9.50 per share pursuant to its distribution reinvestment plan.   Behringer Harvard Opportunity REIT II has stated that it targets a liquidity event by the sixth anniversary of the termination of its current primary offering.

 

·                  Behringer Harvard Short-Term Opportunity Fund I LP — The initial public offering for this program terminated on February 19, 2005.  Behringer Harvard Short-Term Opportunity Fund has stated that it targets a liquidity event by the fifth anniversary of the termination of its initial public offering.

 

·                  Behringer Harvard Mid-Term Value Enhancement Fund I LP — The initial public offering for this program terminated on February 19, 2005.  Behringer Harvard Mid-Term Value Enhancement Fund I has stated that it targets a liquidity event by the eighth anniversary of the termination of its initial public offering.

 

                As of December 31, 2008, Behringer Harvard REIT I, Behringer Harvard Opportunity REIT I, Behringer Harvard Opportunity REIT II, Behringer Harvard Short-Term Opportunity Fund I and Behringer Harvard Mid-Term Value Enhancement Fund I had raised approximately $3.6 billion of gross offering proceeds from approximately 103,000 investors.  With a combination of net offering proceeds and debt, as of December 31, 2008, Behringer Harvard REIT I, Behringer Harvard Opportunity REIT I, Behringer Harvard Opportunity REIT II, Behringer Harvard Short-Term Opportunity Fund I and Behringer Harvard Mid-Term Value Enhancement Fund had invested approximately $6.3 billion (including acquisition and development costs) in 139 properties and invested approximately $57.3 million in development or mezzanine loans.

 

                Following is a table showing the breakdown by property type of the aggregate amount of acquisition and development costs of the 139 properties purchased by Behringer Harvard REIT I, Behringer Harvard Opportunity REIT I, Behringer Harvard Opportunity REIT II, Behringer Harvard Short-Term Opportunity Fund I and Behringer Harvard Mid-Term Value Enhancement Fund I as of December 31, 2008:

 

Type of Property

 

New

 

Used

 

Construction

 

Office

 

 

92.6%

 

 

Industrial

 

 

 

 

Development Property

 

0.5%

 

 

1.8%

 

Hospitality and Leisure

 

 

5.1%

 

 

 

2



 

The following is a breakdown of the aggregate amount of acquisition and development costs of the properties purchased by Behringer Harvard REIT I, Behringer Harvard Opportunity REIT I, Behringer Harvard Opportunity REIT II, Behringer Harvard Short-Term Opportunity Fund I and Behringer Harvard Mid-Term Value Enhancement Fund I as of December 31, 2008, by 100% fee ownership interests, ownership of tenant-in-common interests and ownership of joint venture interests:

 

Fund

 

100% Owned

 

Tenant-in-Common
Interests

 

Joint Ventures

 

Behringer Harvard REIT I

 

92.4%

 

0.7%

 

6.9%

 

Behringer Harvard Opportunity REIT I

 

44.2%

 

 

55.8%

 

Behringer Harvard Opportunity REIT II

 

100.0%

 

 

 

Behringer Harvard Short-Term Opportunity Fund I

 

63.5%

 

 

36.5%

 

Behringer Harvard Mid-Term Value Enhancement Fund I

 

100.0%

 

 

 

 

The following is a breakdown of the aggregate amount of acquisition and development costs of the properties purchased by these five public programs as of December 31, 2008, by property type:

 

Fund

 

Office

 

Development

 

Hospitality
and Leisure

 

Behringer Harvard REIT I

 

99.8%

 

0.2%

 

 

Behringer Harvard Opportunity REIT I

 

52.0%

 

13.9%

 

34.1%*

 

Behringer Harvard Opportunity REIT II

 

100.0%

 

 

 

Behringer Harvard Short-Term Opportunity Fund I

 

56.1%

 

14.4%

 

29.5%*

 

Behringer Harvard Mid-Term Value Enhancement Fund I

 

100.0%

 

 

 

 


* Includes hospitality properties that also have rentable office space, retail shops and condominium units.

 

Based on the aggregate amount of acquisition and development costs, as of December 31, 2008, the diversification of these 139 properties by geographic region is as follows: 0.4% in Alabama, 0.2% in Arizona, 4.8% in California, 2.0% in Colorado, 2.2% in Florida, 4.8% in Georgia, 18.8% in Illinois, 0.5% in Kansas, 2.8% in Kentucky, 1.6% in Louisiana, 2.6% in Maryland, 2.2% in Massachusetts, 3.5% in Minnesota, 3.1% in Missouri, 0.5% in New Hampshire, 2.0% in New Jersey, 0.9% in New York, 1.7% in Nevada, 3.3% in North Carolina, 2.8% in Ohio, 0.4% in Oregon, 7.3% in Pennsylvania, 2.6% in Tennessee, 24.4% in Texas, 0.1% in Virginia, 3.2% in Washington, D.C., 0.9% in Europe and 0.4% in the Bahamas.

 

Historically, the public programs sponsored by affiliates of our advisor have experienced losses during the first several quarters of operations.  Many of these losses can be attributed to initial start-up costs and a lack of revenue-producing activity prior to the programs’ initial property investments.  Losses also may reflect the delay between the date a property investment is made and the period when revenues from such property investment begin to accrue.  Furthermore, only Behringer Harvard REIT I, Behringer Harvard Short-Term Opportunity Fund I and Behringer Harvard Mid-Term Value Enhancement Fund I have sold properties, as described in Table V, as of December 31, 2008, and thus, any appreciation or depreciation of the properties is not reflected in the net income of the programs.

 

In addition, cash flows from the operations of Behringer Harvard REIT I, Behringer Harvard Opportunity REIT I, Behringer Harvard Opportunity REIT II, Behringer Harvard Mid-Term Value Enhancement Fund I and Behringer Harvard Short-Term Opportunity Fund I have been insufficient in certain years to fund the distributions paid to their respective investors.  Distributions that constituted a return of capital have reduced the funds available to these public programs for the acquisition of properties, which could reduce the overall return of investors.

 

In fiscal years 2008, 2007 and 2006, Behringer Harvard REIT I declared cash distributions aggregating approximately $153.8 million, $114.5 million and $62.9 million, respectively, to its common stockholders.  Of these amounts, approximately $111.9 million, $108.5 million and $59.9 million, in fiscal years 2008, 2007 and 2006, respectively, was paid using funds from operations.  The remaining portion was paid from sources other than funds from operations, such as cash flow from financing activities, a component of which includes cash flows from offering proceeds, cash advanced to the company by, or reimbursements for expenses or waiver of fees from, its advisor and proceeds from loans including those secured by its assets.

 

In fiscal years 2008, 2007 and 2006, Behringer Harvard Opportunity REIT I declared cash distributions aggregating approximately $16.4 million, $11.0 million and $1.1 million, respectively, to its stockholders.  Of these amounts, approximately $8.7 million of distributions made in fiscal year 2007 and all distributions made in fiscal year 2006 were paid using funds from operations.  The remaining portion for 2007 and all of the distributions for 2008 were paid from sources other than funds from operations, such as cash flow from financing activities, a component of which includes cash flows from offering proceeds, cash advanced to the company by, or reimbursements for expenses or waiver of fees from, its advisor and proceeds from loans including those secured by its assets.

 

3



 

In fiscal years 2008, 2007 and 2006, Behringer Harvard Mid-Term Value Enhancement Fund I declared cash distributions aggregating approximately $2.6 million, $2.6 million and $2.6 million, respectively, to its stockholders.  Of these amounts, approximately $1.6 million, $2.3 million and $2.4 million, in fiscal years 2008, 2007 and 2006, respectively, was paid using funds from operations.  The remaining portion was paid from sources other than funds from operations, such as cash flow from financing activities, a component of which includes cash flows from offering proceeds and cash advanced to the company by, or reimbursements for expenses or waiver of fees from, its advisor.

 

In fiscal years 2008, 2007 and 2006, Behringer Harvard Short-Term Opportunity Fund I declared cash distributions aggregating approximately $3.1 million, $3.1 million and $8.2 million, respectively, to its stockholders.  Of these amounts, approximately $3.8 million of distributions made in fiscal year 2006 were paid using funds from operations.  The remaining portion was paid from sources other than funds from operations, such as cash flow from financing activities, a component of which includes cash flows from offering proceeds, cash advanced to the company by, or reimbursements for expenses and waiver of fees from, its advisor and proceeds from loans including those secured by its assets.

 

In fiscal year 2008, Behringer Harvard Opportunity REIT II declared cash distributions aggregating approximately $865,000.  Of this amount, approximately $150,000 of distributions made in fiscal year 2008 were paid using funds from operations.  The remaining portion was paid from sources other than funds from operations, such as cash flow from financing activities, a component of which includes cash flows from offering proceeds, cash advanced to the company by, or reimbursements for expenses and waiver of fees from, its advisor and proceeds from loans including those secured by its assets.

 

Upon request, prospective investors may obtain from us without charge copies of public offering materials and any public reports prepared in connection with any of the Behringer Harvard-sponsored public programs, including a copy of the most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission.  For a reasonable fee, we also will furnish upon request copies of the exhibits to any such Form 10-K.  Any such request should be directed to our corporate secretary.  Many of the public offering materials and reports prepared in connection with the Behringer Harvard-sponsored public programs are also available on the Behringer Harvard website at www.behringerharvard.com.  Neither the contents of that website nor any of the materials or reports relating to other Behringer Harvard-sponsored public programs are incorporated by reference in or otherwise a part of this prospectus, as supplemented.  In addition, the Securities and Exchange Commission maintains a website at www.sec.gov that contains reports, proxy and information statements and other information regarding registrants that file electronically with the Securities and Exchange Commission.

 

Private Programs

 

As of December 31, 2008, the private programs sponsored by affiliates of our advisor include 28 single-asset real estate limited partnerships, nine tenant-in-common offerings, two private REITs and two private multi-asset real estate limited partnerships.  These 41 private programs had raised approximately $520 million of gross offering proceeds from approximately 3500 investors as of December 31, 2008.  See Tables I and II of the Prior Performance Tables contained herein for more detailed information about the experience of the affiliates of our advisor in raising and investing funds for the private offerings closed during the last three years and compensation paid to the sponsors of these programs.

 

With a combination of debt and offering proceeds, as of December 31, 2008, these private programs invested approximately $1.0 billion (including acquisition and development costs) in 83 real estate investments.  Based on the aggregate amount of acquisition and development costs of these investments, approximately 81.9% was spent on existing or used properties, approximately 14.5% was spent on construction properties and approximately 3.6% was spent on acquiring or developing land.  Also based the aggregate amount of acquisition and development costs of these investments, approximately 59.3% was spent on the acquisition or development of office buildings, approximately 18.2% was spent on the acquisition or development of multifamily residential properties, approximately 21.6% was spent on the acquisition or development of hospitality and leisure properties, approximately 0.6% was spent on the acquisition or development of retail centers and approximately 0.3% was spent on the acquisition or development of storage facilities.

 

4



 

The following table shows a breakdown by percentage of the aggregate amount of the acquisition and development costs of the properties purchased by the private real estate programs as of December 31, 2008:

 

Type of Property

 

New

 

Used

 

Construction

 

Office

 

 

98.7%

 

1.3%

 

Multifamily Residential

 

3.9%

 

40.7%

 

55.4%

 

Hospitality and Leisure

 

 

97.9%

 

2.1%

 

Retail

 

 

100.0%

 

 

Land

 

 

100.0%

 

 

Storage Facilities

 

 

100.0%

 

 

 

As a percentage of acquisition and development costs, the diversification of these 83 real estate investments by geographic area is as follows:  5.3% in Arkansas, 4.5% in California, 5.8% in Colorado, 10.8% in Florida, 0.6% in Georgia, 7.2% in Maryland, 11.2% in Minnesota, 3.4% in Missouri, 4.6% in Nevada, 33.2% in Texas, 2.5% in Virginia, 4.9% in Washington, D.C., 0.5% in the U.S. Virgin Islands and 5.5% in other international locations.

 

During the three years ended December 31, 2008, these private programs invested approximately $376 million (including acquisition and development costs) in 22 real estate investments.  Based on the aggregate amount of acquisition and development costs, of these 22 real estate investments approximately 12.0% were in office properties, approximately 42.0% were in multifamily residential properties and approximately 46.0% were in hospitality and leisure properties.  Also based on the aggregate amount of acquisition and development costs, during the three years ending December 31, 2008, the diversification of the properties by geographic region is as follows:  12.5% in California, 2.8% in Colorado, 26.9% in Florida, 1.7% in Georgia, 2.9% in Maryland, 12.7% in Nevada, 18.4% in Texas, 7.0% in Virginia and 15.1% in other international locations.  These properties were financed with a combination of debt and offering proceeds.

 

These programs have sold 39 of the 83 real estate investments they had purchased as of December 31, 2008, or approximately 47.0% of such real estate investments.  The original purchase price of the properties sold was approximately $224 million, and the aggregate sales price of such properties was approximately $263 million.  See Tables III, IV and V of the Prior Performance Tables contained herein for more detailed information as to the operating results of such programs whose offerings closed since January 1, 2004, results of such programs that have completed their operations since January 1, 2004 and the sales or other disposals of properties with investment objectives similar to ours since January 1, 2006.

 

As of December 31, 2008, the percentage of these programs with investment objectives similar to ours is approximately 93.6%.  These 19 private programs with similar investment objectives invested approximately $974 million (including acquisition and development costs) in investments in 60 properties.  Based on the aggregate amount of acquisition and development costs, of these 60 real estate investments, approximately 63.4% were office real estate investments (42 properties), approximately 18.5% were multifamily residential real estate investments (15 properties), approximately 17.7% were hospitality and leisure real estate investments (2 properties) and approximately 0.4% was a retail property.  The aggregate acquisition and development cost of these investments was approximately $974 million, of which $552 million was purchase mortgage financing used to acquire them.  Also based on the aggregate amount of acquisition and development costs, as of December 31, 2008, the diversification of the properties by geographic region is as follows: 5.7% in Arkansas, 4.8% in California, 6.2% in Colorado, 10.4% in Florida, 0.7% in Georgia, 7.7% in Maryland, 11.9% in Minnesota, 3.7% in Missouri, 4.9% in Nevada, 30.3% in Texas, 2.7% in Virginia, 5.2% in Washington, D.C. and 5.8% in other international locations.  These investments had an aggregate of approximately 4.7 million square feet of gross leasable space.

 

In addition to the foregoing, from time to time, programs sponsored by us or affiliates of our advisor may conduct other private offerings of securities.

 

Real Estate Market

 

Certain prior programs sponsored by affiliates of our advisor have been adversely affected by the cyclical nature of the real estate market.  They have experienced decreases in net income when economic conditions declined.  BRP (Renner Plaza), LP experienced a bankruptcy of its single tenant, which in turn forced the lender to foreclose its loan and acquire the building in April 2006.  However, Behringer Harvard Holdings paid supplemental returns to the investors in this program so that none lost money.  See Prior Performance Tables IV (Results of Completed Programs) and V (Results of Sales or Disposals of Property) contained herein for further information regarding BRP (Renner Plaza), LP.  Additionally, certain Behringer Harvard-sponsored tenant-in-common programs (including Behringer Harvard Colorado Building S, LLC; Behringer Harvard Travis Tower S LP; Behringer Harvard Pratt S, LLC; and Behringer Harvard Alamo Plaza S, LLC, each of which has Behringer Harvard REIT I as its largest tenant-in-common investor) acquired tenant-in-common interests in certain commercial office properties with the expectation that the near term occupancy levels would improve to a level sufficient to meet the initial targeted return for the respective properties.  The increase in occupancy rates in the submarkets where these properties are located, and the leasing increases at those properties, have been slower than anticipated.  Although these real estate investments all are providing positive returns and these properties continue to seek increased occupancy, the slower growth in occupancy levels in the near term has resulted in lower current income and lower current

 

5



 

distributions generated by these investments than were anticipated.  In certain instances, Behringer Harvard Holdings, the sponsor of these programs, or its affiliates, has agreed to make certain accommodations to benefit the owners of these properties, including leases for vacant space and the deferral of asset management fees otherwise payable to the sponsor or its affiliates.  See Prior Performance Tables I (Experience in Raising and Investing Funds), II (Compensation to Sponsor) and III (Annual Operating Results of Prior Real Estate Programs) contained herein for further information regarding these tenant-in-common programs.  Our business may be affected by similar conditions.

 

No assurance can be made that our program or other Behringer Harvard-sponsored programs will ultimately be successful in meeting their investment objectives.

 

Adverse Business Developments

 

The credit crisis and resulting real estate market disruptions have decreased the liquidity of certain real estate programs sponsored by our sponsor.  Credit from third parties is more difficult to obtain in this environment, and, as a result, two of our sponsor’s private programs and one public program have turned to our sponsor for unsecured credit facilities.  The amount drawn under each such credit facility is material to each of the respective programs.  Although the terms of these facilities compare favorably to those available from third parties, reliance on our sponsor for credit may decrease a program’s liquidity as compared to reliance on large lenders in light of the financial wherewithal of the respective lenders.  In addition, the market disruptions appear to have led to a greater volume of redemption requests, and honoring these requests has further decreased the liquidity of certain real estate programs sponsored by our sponsor.  In order to improve their liquidity, two of our sponsor’s public programs (Behringer Harvard REIT I and Behringer Harvard Opportunity REIT I) have suspended redemptions other than redemptions upon death, disability or need for long-term care.

 

Pending Litigation

 

One of the tenant-in-common programs, Behringer Harvard Beau Terre S, LLC, is currently underperforming relative to projections, which were based on certain seller representations regarding operating expenses and revenues for Beau Terre Office Park that Behringer Harvard Holdings believes to be false.  The private placement offering of tenant-in-common interests in Behringer Harvard Beau Terre S, LLC commenced on May 12, 2004 and was completed on August 18, 2004.  Behringer Harvard Beau Terre S, LLC raised total gross offering proceeds of approximately $17.6 million from the sale of 28 tenant-in-common interests.  Behringer Harvard Holdings relied on seller representations and third party due diligence, which included independent appraisals, regarding revenues related to the Beau Terre Office Park and has since learned that certain leases were fraudulent and a building had not been built.  When acquired in June 2004, Behringer Harvard Holdings projected an annualized yield to investors of 8.86%, 8.74%, 8.68% and 7.68% for the years ended December 31, 2005, 2006, 2007 and 2008, respectively.  In December 2005, Behringer Harvard Holdings completed a settlement with investors in the Beau Terre Office Park tenant-in-common program to support these projected returns.  Under the terms of the settlement, Behringer Harvard Holdings agreed to, among other things, increase the lease payments under certain leases at the property, replace the existing property manager, build a new office building on an undeveloped lot at that property and pay $1.25 million.  In connection with the settlement with investors, Behringer Harvard Holdings revised its projections to 6.92% and 5.62% for the years ended December 31, 2007 and 2008, respectively.   Further, the investors approved the 2007 budget with an annualized yield to investors of 1.64%.  Actual results for December 31, 2007 and 2008 were 2.25% and 2.31%, respectively.

 

As a result of the lower than anticipated performance of this asset, Behringer Harvard Holdings allowed the property management agreement with the on-site property manager to expire according to its terms.  The on-site property manager was replaced with Trammell Crow Company beginning in January 2006, which was replaced by Colliers Dickson Flake Partners in April 2007.  The former on-site property manager, an agent of the seller, filed a lawsuit against Behringer Harvard Holdings in Dallas, Texas alleging breach of contract, among other things.  Behringer Harvard Holdings believes that the lawsuit lacks merit and is actively defending those claims and pursuing its own claims against the seller and others.  In November 2007, Behringer Harvard Holdings and the investors completed a settlement with the seller and its agent.  In June 2008, Behringer Harvard Holdings and the investors completed a settlement with the appraiser and its successor in interest.  Also in June 2008, the investors dismissed  all of their remaining causes of action against the remaining parties and are no longer parties to the lawsuit.  As of the date of this supplement, this lawsuit between Behringer Harvard Holdings and the former on-site property manager and its affiliates is ongoing and is in the discovery phase.

 

6



 

Prior Performance Tables

 

The information presented here in the Prior Performance Tables replaces and supersedes pages A-1—A-25 of the prospectus as follows:

 

The following Prior Performance Tables (the “Tables”) provide information relating to closed or completed real estate investment programs (the “Prior Real Estate Programs”) sponsored by Robert M. Behringer and his affiliates, who control our advisor.  We consider each of the Prior Real Estate Programs presented to have investment objectives similar to ours to the extent that the prospectus or private offering memorandum for the program lists substantially the same primary investment objectives as we do, regardless of the particular emphasis that a program places on each objective.  See “Investment Objectives and Criteria” elsewhere in our prospectus, as supplemented.

 

Prospective investors should read these Tables carefully together with the summary information concerning the Prior Real Estate Programs as set forth in the “Prior Performance Summary” contained herein.

 

Investors in Behringer Harvard Multifamily REIT I will not own any interest in any Prior Real Estate Program and should not assume that they will experience returns, if any, comparable to those experienced by investors in the Prior Real Estate Programs.

 

Our advisor is responsible for the acquisition, operation, maintenance and resale of the real estate properties.  Mr. Behringer controls our advisor and was a general partner and/or chief executive officer of the Prior Real Estate Programs and related companies.  The financial results of the Prior Real Estate Programs thus provide an indication of Prior Real Estate Programs for which Mr. Behringer was ultimately responsible and the performance of these programs during the periods covered.  However, general economic conditions affecting the real estate industry and other factors contribute significantly to financial results.

 

The following tables are included herein:

 

Table I - Experience in Raising and Investing Funds (As a Percentage of Investment)

 

Table II - Compensation to Sponsor (in Dollars)

 

Table III - Annual Operating Results of Prior Real Estate Programs

 

Table IV - Results of Completed Programs

 

Table V - Results of Sales or Disposals of Property

 

The following are definitions of certain terms used in the Tables:

 

“Acquisition Fees” means fees and commissions paid by a Prior Real Estate Program in connection with its purchase or development of a property, except development fees paid to a person not affiliated with the Prior Real Estate Program or with a general partner or advisor of the Prior Real Estate Program in connection with the actual development of a project after acquisition of land by the Prior Real Estate Program.

 

“Organization Expenses” include legal fees, accounting fees, securities filing fees, printing and reproduction expenses and fees paid to the sponsor in connection with the planning and formation of the Prior Real Estate Program.

 

“Underwriting Fees” include selling commissions and wholesaling fees paid to broker-dealers for services provided by the broker-dealers during the offering.

 

7



 

TABLE I

(UNAUDITED)

EXPERIENCE IN RAISING AND INVESTING FUNDS

 

This Table sets forth a summary of the experience of the sponsors of Prior Real Estate Programs that have closed offerings since January 1, 2006 and that have similar or identical investment objectives to Behringer Harvard Multifamily REIT I.  Information is provided with regard to the manner in which the proceeds of the offerings have been applied.  Also set forth is information pertaining to the timing and length of these offerings and the time period over which the proceeds have been invested in the properties.  All figures are as of December 31, 2008.

 

 

 

Behringer Harvard
 REIT I, Inc. —
First Follow-on
Offering(1)

 

 

 

Behringer Harvard
 REIT I, Inc. —
Second Follow-on
Offering(2)

 

 

 

Behringer Harvard
Opportunity REIT I, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar amount offered

 

$

952,000,000

 

 

 

$

2,475,000,000

 

 

 

$

601,870,650

 

 

 

Dollar amount raised

 

828,826,059

 

87.1

%

1,890,550,131

 

76.4

%

552,006,913

 

91.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less offering expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling commissions and discounts

 

70,296,243

 

8.5

%

163,215,937

 

8.6

%

46,217,996

 

8.4

%

Organizational and offering expenses

 

16,380,897

 

2.0

%

26,115,012

 

1.4

%

11,786,023

 

2.1

%

Marketing expenses

 

 

0.0

%

 

0.0

%

 

0.0

%

Reserve for operations

 

 

0.0

%

 

0.0

%

 

0.0

%

Other

 

 

0.0

%

 

0.0

%

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount available for investment

 

$

742,148,919

 

89.5

%

$

1,701,219,182

 

90.0

%

$

494,002,894

 

89.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash invested

 

$

667,436,558

 

31.3

%

$

1,310,656,356

 

47.0

%

$

438,085,482

 

48.3

%

Acquisition fees(3)

 

58,610,093

 

2.7

%

79,960,190

 

2.9

%

27,107,001

 

3.0

%

Loan costs

 

16,102,268

 

0.8

%

18,051,925

 

0.6

%

11,256,724

 

1.2

%

Proceeds from mortgage financing

 

1,392,529,566

 

65.2

%

1,378,276,492

 

49.5

%

430,728,903

 

47.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acquisition costs(4)

 

$

2,134,678,485

 

 

 

$

2,786,944,963

 

 

 

$

907,178,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent leveraged

 

65.2%

 

 

 

49.5%

 

 

 

47.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date offering began

 

02/11/05

 

 

 

10/06/06

 

 

 

09/20/05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Length of offering (in months)

 

20

 

 

 

25

 

 

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Months to invest 90% of amount available for investment (measured from date of offering)

 

22

 

 

 

 

 

 

 

 

 

 

8



 

TABLE I

(UNAUDITED)

EXPERIENCE IN RAISING AND INVESTING FUNDS (contd.)

 

 

 

Behringer Harvard Strategic Opportunity
Fund I LP

 

 

 

Behringer Harvard
Strategic Opportunity
Fund II LP

 

 

 

Behringer Harvard
Multifamily REIT I, Inc.-
Private Offering (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar amount offered

 

$

80,000,000

 

 

 

$

150,000,000

 

 

 

$

400,000,000

 

 

 

Dollar amount raised

 

64,415,125

 

80.5

%

62,222,751

 

41.5

%

127,307,057

 

31.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less offering expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling commissions and discounts

 

5,575,595

 

8.7

%

4,779,232

 

7.7

%

11,107,720

 

8.7

%

Organizational and offering expenses

 

1,043,567

 

1.6

%

1,246,455

 

2.0

%

1,909,606

 

1.5

%

Marketing expenses

 

 

0.0

%

 

0.0

%

 

0.0

%

Reserve for operations

 

 

0.0

%

 

0.0

%

 

0.0

%

Other

 

 

0.0

%

 

0.0

%

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount available for investment

 

$

57,795,963

 

89.7

%

$

56,197,064

 

90.3

%

$

114,289,731

 

89.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash invested

 

$

46,530,156

 

27.1

%

$

46,609,521

 

25.1

%

$

92,553,100

 

94.5

%

Acquisition fees(3)

 

5,806,695

 

3.4

%

4,651,815

 

2.5

%

4,409,909

 

4.5

%

Loan costs

 

2,829,607

 

1.7

%

2,622,957

 

1.4

%

925,000

 

0.9

%

Proceeds from mortgage financing

 

116,244,016

 

67.8

%

131,817,083

 

71.0

%

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acquisition costs(4)

 

$

171,410,474

 

 

 

$

185,701,376

 

 

 

$

97,888,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent leveraged

 

67.8%

 

 

 

71.0%

 

 

 

0.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date offering began

 

01/20/05

 

 

 

02/13/06

 

 

 

11/22/06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Length of offering (in months)

 

14

 

 

 

19

 

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Months to invest 90% of amount available for investment (measured from date of offering)

 

15

 

 

 

 

 

 

 

 

 

 


(1)          The information provided for Behringer Harvard REIT I, Inc. — First Follow-on Offering references only that company’s first follow-on public offering.

(2)          The information provided for Behringer Harvard REIT I, Inc. — Second Follow-on Offering references only that company’s second follow-on public offering.  Behringer Harvard REIT I, Inc. terminated the “best efforts” portion of the Second Follow-on Offering effective as of the close of business on December 31, 2008 and the distribution reinvestment plan portion of the Second Follow-on Offering effective as of the close of business on January 3, 2009.  Includes amounts sold on January 3, 2009 pursuant to the company’s distribution reinvestment plan.

(3)          Acquisition fees include finders fees and due diligence reimbursements paid to affiliates of the advisors or general partners.

(4)          Total acquisition costs include cash invested, acquisition fees and loan costs as well as the proceeds from mortgage financing. Total acquisition costs for Behringer Harvard Strategic Opportunity Fund I LP and Behringer Harvard Strategic Opportunity Fund II LP exclude any amounts loaned by Behringer Harvard Holdings, LLC to the respective investment programs.

(5)          The information provided for Behringer Harvard Multifamily REIT I, Inc. relates to that company’s private offering, which terminated on December 28, 2007.  Behringer Harvard Multifamily REIT I, Inc. is currently offering $2.475 billion of its common stock pursuant to its initial public offering which commenced on September 5, 2008.

 

9



 

TABLE II

(UNAUDITED)

COMPENSATION TO SPONSOR

 

This Table sets forth the compensation received by affiliates of Behringer Harvard Multifamily Advisors I LP, including compensation paid out of offering proceeds and compensation paid in connection with the ongoing operations, for Prior Real Estate Programs that have closed offerings since January 1, 2006 and that have similar or identical investment objectives to Behringer Harvard Multifamily REIT I.  All figures are as of December 31, 2008.

 

 

 

Behringer
Harvard
REIT I, Inc. —
First Follow-on
Offering

 

Behringer Harvard
REIT I, Inc. —
Second Follow-on
Offering(1)

 

Behringer
Harvard
Opportunity
REIT I, Inc.

 

Behringer Harvard
Strategic Opportunity
Fund I LP

 

Behringer Harvard
Strategic
Opportunity
Fund II LP

 

Behringer Harvard
Multifamily
REIT I, Inc. —
Private Offering(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date offering commenced

 

02/11/05

 

10/06/06

 

09/20/05

 

01/20/05

 

02/13/06

 

11/22/06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar amount raised

 

$

828,826,059

 

$

1,890,550,131

 

$

552,006,913

 

$

64,415,125

 

$

62,222,751

 

$

127,307,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount paid to sponsor from proceeds of offering:

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting fees(3)

 

7,062,503

 

23,890,745

 

4,528,921

 

946,423

 

734,847

 

2,261,060

 

Acquisition fees:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate commissions

 

 

 

 

 

 

 

Broker-dealer fees

 

 

 

 

 

 

 

Other fees(4)

 

58,610,093

 

79,960,190

 

27,107,001

 

5,806,695

 

4,651,815

 

4,409,909

 

Total amount paid to sponsor

 

$

65,672,596

 

$

103,850,935

 

$

31,635,922

 

$

6,753,118

 

$

5,386,662

 

$

6,670,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar amount of cash generated from (used in) operations before deducting payments to sponsor

 

$

270,634,458

 

$

270,634,458

 

$

(28,327,761

)

$

(9,996,415

)

$

(6,564,372

)

$

3,730,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount paid to sponsor from operations(5):

 

 

 

 

 

 

 

 

 

 

 

 

 

Property management fees

 

31,974,135

 

31,974,135

 

2,561,935

 

 

 

 

Partnership management fees(6)

 

48,476,269

 

48,476,269

 

7,120,765

 

1,834,465

 

1,365,835

 

1,102,048

 

Reimbursements

 

 

 

 

 

 

 

Leasing commissions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar amount of property sales and refinancing before deducting payments to sponsor:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

 

75,526,511

 

 

10,000,000

 

21,800,184

 

 

Other

 

 

28,408,556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount paid to sponsor from property sales and refinancing:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate commissions

 

 

 

 

 

 

 

Financing fees

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 


(1)   Behringer Harvard REIT I, Inc. terminated the “best efforts” portion of the Second-Follow-on Offering effective as of the close of business on December 31, 2008 and the distribution reinvestment plan portion of the Second Follow-on Offering effective as of the close of business on January 3, 2009.  Includes amounts sold on January 3, 2009 pursuant to the company’s distribution reinvestment plan.

(2)   The information provided for Behringer Harvard Multifamily REIT I, Inc. relates to that company’s private offering, which terminated on December 28, 2007.  Behringer Harvard Multifamily REIT I, Inc. is currently offering $2.475 billion of its common stock pursuant to its initial public offering which commenced on September 5, 2008.

(3)   “Underwriting fees” consist of dealer-manager fees received by an affiliate of the sponsor less any amounts reallowed to participating broker-dealers.

(4)          “Other fees” are acquisition fees, which include finders fees and due diligence reimbursements paid to affiliates of the advisors or general partners.

(5)          An affiliate of the sponsor provides management services for certain properties acquired in the respective programs.  Management fees have not exceeded 4.5% of the gross receipts from the properties managed.

(6)          Amounts paid to affiliates of the sponsor excludes amounts that have been capitalized for properties under development.

 

10



 

TABLE III

(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS

 

This Table sets forth the annual operating results of Prior Real Estate Programs that have closed offerings since January 1, 2004 and that have similar or identical investment objectives to Behringer Harvard Multifamily REIT I.  All results are through December 31, 2008.

 

Behringer Harvard REIT I, Inc.

 

 

 

2004

 

2005(1)

 

2006 (1)

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

129,981

 

$

31,056,714

 

$

161,306,497

 

$

314,220,575

 

$

605,433,359

 

Equity in earnings of investments in tenant-in-common interests

 

1,402,847

 

3,114,599

 

4,803,590

 

5,117,040

 

1,330,819

 

Interest income

 

389,737

 

2,665,006

 

4,962,720

 

25,540,692

 

7,026,644

 

Gain on sale of assets

 

 

 

 

43,812

 

5,252,812

 

Gain on early extinguishment of debt

 

 

 

 

 

1,257,848

 

Income (Loss) from discontinued operations

 

 

 

 

 

13,633,728

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

764,823

 

9,775,993

 

57,692,604

 

118,543,371

 

251,357,490

 

Interest expense

 

1,689,994

 

13,136,655

 

50,876,700

 

100,728,701

 

191,327,680

 

Property and asset management fees

 

295,111

 

3,358,959

 

10,046,091

 

22,849,834

 

45,240,718

 

General and administrative

 

711,603

 

1,254,381

 

1,614,745

 

2,969,033

 

7,334,099

 

Asset impairment loss

 

 

 

 

 

21,113,589

 

Depreciation and amortization

 

 

15,033,072

 

73,275,009

 

141,462,443

 

278,213,262

 

Minority Interest

 

 

 

 

 

(231,337

)

Net income — GAAP basis

 

$

(1,538,966

)

$

(5,722,741

)

$

(22,432,342

)

$

(41,631,263

)

$

(160,420,291

)

 

 

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

(827,126

)

(3,475,249

)

(8,782,949

)

(12,874,294

)

(40,749,782

)(2)

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

(331,599

)

9,038,885

 

49,178,016

 

63,794,244

 

68,484,262

 

Cash generated from sales

 

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

(331,599

)

$

9,038,885

 

$

49,178,016

 

$

63,794,244

 

$

68,484,262

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

153,552

 

3,176,757

 

6,987,108

 

9,676,388

 

 

- from sales and refinancing

 

 

 

 

 

 

- from other(3)

 

1,611,415

 

8,168,802

 

23,325,723

 

45,617,256

 

70,454,349

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

(2,096,566

)

$

(2,306,674

)

$

18,865,185

 

$

8,500,600

 

$

(1,970,087

)

 

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock

 

106,851,838

 

427,687,842

 

454,838,168

 

692,662,878

 

638,915,322

 

Acquisition of land and buildings

 

(81,957,536

)

(320,969,585

)

(480,621,662

)

(735,918,044

)

(388,095,875

)

Increase in other assets

 

(2,936,151

)

1,892,146

 

548,458

 

4,753,401

 

(6,338,548

)

Other(4)

 

1,058,702

 

(3,628,562

)

2,576,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

20,920,287

 

$

102,675,167

 

$

(3,793,851

)

$

(30,001,165

)

$

242,510,812

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

(7

)

(6

)

(8

)

(7

)

(16

)

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

- from investment income

 

1

 

5

 

7

 

5

 

 

- from return of capital

 

14

 

14

 

21

 

25

 

27

 

Total distributions on GAAP basis

 

$

15

 

$

19

 

$

28

 

$

30

 

$

27

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

1

 

5

 

7

 

5

 

 

- from sales

 

 

 

 

 

 

- from return of capital

 

14

 

14

 

21

 

25

 

27

 

Total distributions on cash basis

 

$

15

 

$

19

 

$

28

 

$

30

 

$

27

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

100

%

 


(1)          Includes all amounts for 2005 and 2006, most of which may be attributed to Behringer Harvard REIT I, Inc.’s first follow-on offering.

(2)          Subject to adjustment based on final 2008 tax return.

(3)          Includes offering proceeds and borrowings.

(4)          Includes financing costs, redemptions of shares, change in receivables from or payables to affiliates and deposits on properties to be acquired.

 

11



 

TABLE III

(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Opportunity REIT I, Inc.

 

 

 

2004

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

 

$

 

$

4,660,664

 

$

35,227,624

 

$

73,387,185

 

Equity in income of joint ventures

 

 

 

 

(1,201,219

)

(2,861,652

)

Interest income

 

313

 

55,930

 

2,748,918

 

3,779,424

 

3,537,523

 

Loss on debt extinguishment

 

 

 

 

(2,455,058

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

 

 

1,987,606

 

16,939,932

 

44,250,484

 

Interest expense

 

 

 

560,018

 

4,805,467

 

17,438,061

 

Property and asset management fees

 

 

 

355,527

 

3,231,994

 

7,095,054

 

General and administrative

 

 

159,163

 

855,494

 

1,562,161

 

4,934,858

 

Impairment Charge

 

 

 

 

 

19,413,313

 

Depreciation and amortization

 

 

 

1,351,054

 

13,069,023

 

25,660,996

 

Minority Interest

 

 

 

(90,935

)

(401,218

)

(10,028,342

)

Net income — GAAP basis

 

$

313

 

$

(103,233

)

$

2,390,818

 

$

(3,856,588

)

$

(34,701,368

)

 

 

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

313

 

(98,734

)

 

(3,619,099

)

(9,783,355

)(1)

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

313

 

(100,537

)

3,927,562

 

(12,566,090

)

(29,283,099

)

Cash generated from sales

 

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

313

 

$

(100,537

)

$

3,927,562

 

$

(12,566,090

)

$

(29,283,099

)

 

 

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

 

 

247,632

 

 

 

- from sales and refinancing

 

 

 

 

 

 

- from other(2)

 

 

 

 

3,438,506

 

4,005,905

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

313

 

$

(100,537

)

$

3,679,930

 

$

(16,004,596

)

$

(33,289,004

)

 

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock

 

 

16,302,092

 

145,405,261

 

315,903,029

 

(3,737,946

)

Acquisition of land and buildings

 

 

 

(113,128,995

)

(273,946,771

)

(15,478,005

)

Increase in other assets

 

 

 

 

(154,450

)

 

Other(3)

 

 

2,158,017

 

122,018

 

(1,938,272

)

(733,501

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

313

 

$

18,359,572

 

$

36,078,214

 

$

23,858,940

 

$

(53,238,456

)

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

2

 

(6

)

 

(8

)

(20

)

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

- from investment income

 

 

 

2

 

 

 

- from return of capital

 

 

 

 

7

 

8

 

Total distributions on GAAP basis

 

$

 

$

 

$

2

 

$

7

 

$

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

 

 

2

 

 

 

- from sales

 

 

 

 

 

 

- from return of capital

 

 

 

 

7

 

8

 

Total distributions on cash basis

 

$

 

$

 

$

2

 

$

7

 

$

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

100

%

 


(1)          Subject to adjustment based on final 2008 tax return.

(2)          Includes offering proceeds and borrowings.

(3)          Includes financing costs, redemptions of shares, change in receivables from or payables to affiliates and deposits on properties to be acquired.

 

12



 

TABLE III

(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Mid-Term Value Enhancement Fund I LP

 

 

 

2004

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

 1,183,349

 

$

 4,169,024

 

$

 4,253,765

 

$

 4,128,395

 

$

 3,865,587

 

Interest income

 

44,913

 

214,002

 

41,582

 

368,033

 

162,230

 

Discontinued operations

 

 

 

614,175

 

4,503

 

 

Gain on sale of assets

 

 

 

 

50,570

 

 

Less:  Operating expenses

 

522,740

 

1,696,954

 

1,527,013

 

1,489,269

 

1,555,230

 

Interest expense

 

 

 

 

 

 

Property and asset management fees

 

71,166

 

281,381

 

293,742

 

297,909

 

282,252

 

General and administrative

 

313,821

 

609,986

 

509,390

 

408,355

 

573,634

 

Depreciation and amortization

 

309,500

 

1,352,375

 

1,569,492

 

1,599,838

 

1,475,729

 

Net income — GAAP basis

 

$

 11,035

 

$

 442,330

 

$

 1,009,885

 

$

 756,130

 

$

 140,972

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

186,771

 

1,215,032

 

1,549,532

 

1,399,369

 

699,124

 

- from gain on sale

 

 

 

 

50,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

547,352

 

1,715,622

 

2,866,196

 

1,864,724

 

1,558,524

 

Cash generated from sales

 

 

 

6,099,022

 

93,917

 

 

Cash generated from financing / refinancing

 

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

 547,352

 

$

 1,715,622

 

$

 8,965,218

 

$

 1,958,641

 

$

 1,558,524

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:  Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

346,371

 

2,352,159

 

2,630,730

 

2,585,786

 

2,582,461

 

- from sales and refinancing

 

 

 

 

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

 200,981

 

$

 (636,537

)

$

 6,334,488

 

$

 (627,145

)

$

 (1,023,937

)

 

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

25,534,480

 

10,893,050

 

(706,879

)

(276,271

)

(342,568

)

General partners’ capital contributions

 

 

 

 

 

 

Acquisition of land and buildings

 

(18,247,941

)

(16,228,867

)

 

 

 

Increase in other assets

 

(214,689

)

(192,387

)

(6,016,705

)

5,874,176

 

 

Other(1)

 

(61,366

)

(959

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

 7,211,465

 

$

 (6,165,700

)

$

 (389,096

)

$

 4,970,760

 

$

 (1,366,505

)

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

7

 

34

 

47

 

45

 

24

 

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

- from investment income

 

13

 

66

 

79

 

82

 

90

 

- from return of capital

 

 

 

 

 

 

Total distributions on GAAP basis

 

$

13

 

$

66

 

$

79

 

$

82

 

$

90

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

13

 

66

 

79

 

82

 

90

 

- from sales

 

 

 

 

 

 

- from refinancing

 

 

 

 

 

 

Total distributions on cash basis

 

$

13

 

$

66

 

$

79

 

$

82

 

$

90

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

83.0

%

83.0

%

83.0

%

 


(1)          Includes financing costs, redemptions of limited partnership units, change in receivables from or payables to affiliates and deposits on properties to be acquired.

 

13



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Short-Term Opportunity Fund I LP

 

 

 

2004

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

 2,616,051

 

$

 14,574,826

 

$

 19,617,725

 

$

 38,274,350

 

$

 28,217,391

 

Equity in income of joint ventures

 

(414,052

)

(801,497

)

 

 

 

Interest income

 

149,996

 

701,615

 

692,677

 

373,027

 

78,320

 

Discontinued operations

 

 

 

2,255,575

 

(2,100

)

615,974

 

Forgiveness of Debt Income

 

 

 

 

 

 

Gain (Loss) on derivative instruments

 

 

 

 

 

(883,130

)

Less:  Operating expenses

 

1,614,808

 

4,519,091

 

10,752,083

 

32,251,927

 

23,917,356

 

Interest expense

 

519,848

 

1,997,985

 

4,269,003

 

10,261,591

 

8,025,177

 

Inventory valuation adjustment

 

 

 

 

 

 

 

2,443,689

 

16,789,863

 

Property and asset management fees

 

188,524

 

860,063

 

1,293,416

 

1,080,606

(1)

1,853,268

 

General and administrative

 

400,231

 

814,285

 

761,421

 

924,866

 

1,442,322

 

Depreciation and amortization

 

936,881

 

7,504,612

 

9,728,078

 

8,953,411

 

8,272,379

 

Minority interest

 

6,789

 

(99,361

)

(1,150,433

)

(3,811,338

)

(1,727,371

)

Net income — GAAP basis

 

$

 (1,315,086

)

$

 (1,121,731

)

$

 (3,087,591

)

$

 (13,459,475

)

$

 (30,544,439

)

 

 

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

(243,050

)

4,409,487

 

2,145,107

 

(893,038

)

(12,529,848

)

- from gain on sale

 

 

1,096,396

 

1,799,122

 

 

1,881,339

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

697,530

 

4,512,271

 

6,978,937

 

(16,011,954

)

(15,092,995

)

Cash generated from sales

 

 

 

9,836,318

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

 697,530

 

$

 4,512,271

 

$

 16,815,255

 

$

 (16,011,954

)

$

 (15,092,995

)

 

 

 

 

 

 

 

 

 

 

 

 

Less:  Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

278,218

 

4,102,145

 

3,248,942

 

3,059,882

 

3,068,341

 

- from sales and refinancing

 

 

 

4,983,268

 

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

 419,312

 

$

 410,126

 

$

 8,583,045

 

$

 (19,071,836

)

$

 (18,161,336

)

 

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

56,130,110

 

35,209,224

 

 

 

 

General partners’ capital contributions

 

 

 

 

 

1,671,172

 

Acquisition of land and buildings

 

(23,144,074

)

(62,425,986

)

(2,260,217

)

3,101,209

 

17,098,233

 

Increase in other assets

 

(1,462,929

)

1,343,893

 

10,000

 

 

 

Other(2)

 

(11,427

)

4,729,154

 

(1,265,414

)

40,366

 

(931,759

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

 31,930,992

 

$

 (20,733,589

)

$

 5,067,414

 

$

 (15,930,261

)

$

 (323,690

)

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

(4

)

50

 

28

 

(13

)

(352

)

- from recapture

 

 

 

 

 

53

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

12

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

- from investment income

 

5

 

46

 

108

 

45

 

86

 

- from return of capital

 

 

 

 

 

 

Total distributions on GAAP basis

 

$

 5

 

$

 46

 

$

 108

 

$

 45

 

$

 86

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

5

 

46

 

42

 

45

 

86

 

- from sales

 

 

 

66

 

 

 

- from refinancing

 

 

 

 

 

 

Total distributions on cash basis

 

$

 5

 

$

 46

 

$

 108

 

$

 45

 

$

 86

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

98.8

%

92.0

%

92.5

%

92.5

%

 


(1)          Behringer Harvard Short-Term Opportunity Fund I’s general partners waived asset management fees of approximately $1.0 million for the year ended December 31, 2007.  In addition, on December 31, 2007, Behringer Harvard Holdings forgave Behringer Harvard Short-Term Opportunity Fund I $7.5 million of principal borrowings and accrued interest thereon under a loan agreement entered into between the parties on November 9, 2007.  The interest rate under this loan was 5% per annum.  The waiver of fees and forgiveness of indebtedness materially impacted the results presented for Behringer Harvard Short-Term Opportunity Fund I.

(2)          Includes financing costs, redemptions of limited partnership units, change in receivables from or payables to affiliates and deposits on properties to be acquired.

 

14



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Strategic Opportunity Fund I LP

 

 

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

10,499,889

 

$

 22,198,914

 

$

 21,187,205

 

$

 28,758,842

 

Equity in income of joint ventures

 

(25,654

)

(536,654

)

(717,985

)

(624,369

)

Interest income

 

304,737

 

389,147

 

326,247

 

111,630

 

Gain on sale

 

 

6,626,046

 

120,492

 

 

 

 

 

 

 

 

 

 

 

 

Less:  Operating expenses

 

9,676,802

 

20,723,510

 

21,555,560

 

27,507,895

 

Interest expense

 

2,176,844

 

4,885,369

 

4,640,498

 

7,081,840

 

Property and asset management fees

 

453,661

 

1,288,013

 

1,280,029

 

1,307,653

 

General and administrative

 

234,326

 

297,649

 

387,037

 

593,761

 

Depreciation and amortization

 

1,354,586

 

2,683,244

 

3,717,281

 

5,177,185

 

Minority interest

 

(11,956

)

(70,268

)

(717,464

)

(82,260

)

Net income — GAAP basis

 

$

 (3,105,291

)

$

 (1,130,064

)

$

 (9,946,982

)

$

 (13,339,971

)

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

- from operations

 

(2,911,983

)

(6,245,092

)

(10,409,980

)

(10,662,648

)

- from gain on sale

 

 

6,626,046

 

120,492

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

516,527

 

(446,216

)

(3,393,036

)

(11,559,826

)

Cash generated from sales

 

 

14,450,576

 

4,129,809

 

 

Cash generated from financing / refinancing

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

 516,527

 

$

 14,004,360

 

$

 736,773

 

$

 (11,559,826

)

 

 

 

 

 

 

 

 

 

 

Less:  Cash distributions to investors

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

 

 

 

 

- from sales and refinancing

 

 

 

636,242

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

 516,527

 

$

 14,004,360

 

$

 100,531

 

$

 (11,559,826

)

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

59,666,296

 

4,748,929

 

 

 

General partners’ capital contributions

 

500

 

 

 

 

Acquisition of land and buildings

 

(23,781,793

)

(35,063,935

)

(9,710,525

)

8,240,867

 

Increase in other assets

 

(229,376

)

 

 

 

Other(1)

 

(5,604,174

)

135,723

 

1,821,689

 

(118,263

)

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

 30,567,980

 

$

 (16,174,923

)

$

 (7,788,305

)

$

 (3,437,222

)

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

- from operations

 

(58

)

(116

)

(246

)

(368

)

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

123

 

3

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

- from investment income

 

 

 

 

 

- from return of capital

 

 

 

 

 

Total distributions on GAAP basis

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

- from operations

 

 

 

 

 

- from sales

 

 

 

 

 

- from refinancing

 

 

 

 

 

Total distributions on cash basis

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

94.3

%

94.3

%

94.4

%

 


(1)          Includes financing costs, redemptions of limited partnership units, change in receivables from or payables to affiliates and deposits on properties to be acquired.

 

15



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Strategic Opportunity Fund II LP

 

 

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

 1,151,853

 

$

 32,868,261

 

$

 29,446,150

 

Equity in income of joint ventures

 

(16,357

)

(644,615

)

 

Interest income

 

150,563

 

620,582

 

345,967

 

Gain on sale

 

 

1,408,377

 

1,624,040

 

Discontinued operations

 

 

(738,236

)

(406,395

)

 

 

 

 

 

 

 

 

Less:  Operating expenses

 

424,249

 

29,810,742

 

31,353,995

 

  Interest expense

 

698,717

 

6,918,724

 

7,175,907

 

  Asset impairment loss

 

 

 

3,205,696

 

  Property and asset management fees

 

140,587

 

2,245,592

 

1,045,601

 

  General and administrative

 

 

 

831,955

 

  Depreciation and amortization

 

1,168,773

 

4,347,754

 

6,867,458

 

  Minority interest

 

(190,056

)

(1,578,121

)

(4,227,683

)

Net income — GAAP basis

 

$

 (956,211

)

$

 (8,230,322

)

$

 (15,243,167

)

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

  - from operations

 

(345,183

)

(6,122,963

)

(16,399,557

)

  - from gain on sale

 

 

 

2,962,695

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

508,989

 

(3,800,954

)

(6,775,777

)

Cash generated from sales

 

 

10,480,253

 

16,873,878

 

Cash generated from financing / refinancing

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

 508,989

 

$

 6,679,299

 

$

10,098,101

 

 

 

 

 

 

 

 

 

Less:  Cash distributions to investors

 

 

 

 

 

 

 

  - from operating cash flow

 

 

 

 

  - from sales and refinancing

 

 

 

 

  - from other

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

 508,989

 

$

 6,679,299

 

$

10,098,101

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

  Limited partners’ capital contributions

 

27,593,625

 

34,629,125

 

 

  General partners’ capital contributions

 

500

 

 

 

  Acquisition of land and buildings

 

(17,885,429

)

(41,308,873

)

(15,381,694

)

  Increase in other assets

 

3,976,262

 

3,469,953

 

3,740,637

 

  Other(1)

 

(3,460,211

)

(2,292,447

)

(577,842

)

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

 10,733,736

 

$

 1,177,057

 

$

(2,120,798

)

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

  - from operations

 

(14

)

(128

)

(484

)

  - from recapture

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

87

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

  Source (on GAAP basis)

 

 

 

 

 

 

 

  - from investment income

 

 

 

 

  - from return of capital

 

 

 

 

Total distributions on GAAP basis

 

$

 —

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

  Source (on cash basis)

 

 

 

 

 

 

 

  - from operations

 

 

 

 

  - from sales

 

 

 

 

  - from refinancing

 

 

 

 

Total distributions on cash basis

 

$

 —

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

 


(1)          Includes financing costs, redemptions of limited partnership units, change in receivables from or payables to affiliates and deposits on properties to be acquired.

 

16



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Multifamily REIT I, Inc.(1)

 

 

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

 —

 

$

 —

 

$

 —

 

Equity in income of joint ventures

 

 

793,218

 

4,275,881

 

Interest income

 

 

343,240

 

884,506

 

Gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

Less:  Operating expenses

 

 

 

 

Interest expense

 

 

642,124

 

 

Property and asset management fees

 

 

217,837

 

884,211

 

General and administrative

 

 

483,604

 

1,599,208

 

Depreciation and amortization

 

 

 

46,705

 

Minority interest

 

 

 

 

Net income — GAAP basis

 

$

 —

 

$

 (207,107

)

$

 2,630,263

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

- from operations

 

(11,003

)

 

3,946,462

(2)

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

 

245,311

 

2,383,436

 

Cash generated from sales

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

 —

 

$

 245,311

 

$

 2,383,436

 

 

 

 

 

 

 

 

 

Less:  Cash distributions to investors

 

 

 

 

 

 

 

- from operating cash flow

 

 

123,651

 

3,805,472

 

- from sales and refinancing

 

 

 

 

- from other(3)

 

 

391,563

 

1,960,394

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

 —

 

$

 (269,903

)

$

 (3,382,430

)

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

Issuance of common stock

 

 

114,520,437

 

10,711,736

 

Acquisition of land and buildings

 

 

 

 

Increase in other assets

 

 

(60,791,740

)

(35,419,544

)

Other(4)

 

 

(101,213

)

(1,516,141

)

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

 —

 

$

 53,357,581

 

$

 (29,606,379

)

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

- from operations

 

 

 

34

 

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

- from investment income

 

 

1

 

33

 

- from return of capital

 

 

4

 

17

 

Total distributions on GAAP basis

 

$

 —

 

$

 5

 

$

 50

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

- from operations

 

 

1

 

32

 

- from sales

 

 

 

 

- from refinancing

 

 

 

 

Total distributions on cash basis

 

$

 —

 

$

 1

 

$

 32

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

 


(1)          Behringer Harvard Multifamily REIT I, Inc. conducted a private offering from November 22, 2006 until December 28, 2007.  Behringer Harvard Multifamily REIT I, Inc. is currently offering $2.475 billion of its common stock pursuant to an initial public offering which commenced on September 5, 2008.

(2)          Subject to adjustment based on final 2008 tax return.

(3)          Includes offering proceeds and borrowings.

(4)          Includes financing costs, redemptions of shares, change in receivables from or payables to affiliates and deposits on properties to be acquired.

 

17



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Enclave S LP(1)

 

 

 

2004

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

3,049,976

 

$

4,428,393

 

$

4,612,687

 

$

4,572,453

 

$

2,394,932

 

Interest income

 

2,773

 

3,177

 

6,764

 

7,400

 

2,906

 

Gain (Loss) on Sale

 

 

 

 

 

14,187,799

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

1,227,256

 

1,830,214

 

2,054,587

 

1,989,239

 

1,090,803

 

Interest expense

 

781,359

 

1,073,237

 

1,057,482

 

1,040,846

 

513,896

 

Depreciation and amortization

 

1,100,893

 

1,655,453

 

1,655,510

 

1,654,892

 

827,446

 

Net income — GAAP basis

 

$

(56,759

)

$

(127,334

)

$

(148,128

)

$

(105,124

)

$

14,153,492

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

506,425

 

354,694

 

598,399

 

698,328

 

363,316

 

- from gain on sale

 

 

 

 

 

11,199,542

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

1,621,323

 

1,133,131

 

2,059,930

 

1,595,692

 

6,846,283

 

Cash generated from sales

 

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

1,621,323

 

$

1,133,131

 

$

2,059,930

 

$

1,595,692

 

$

6,846,283

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

658,000

 

1,073,000

 

1,130,000

 

1,225,000

 

660,000

 

- from sales and refinancing

 

 

 

 

 

380,000

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

963,323

 

$

60,131

 

$

929,930

 

$

370,692

 

$

5,806,283

 

 

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

 

 

 

 

 

General partners’ capital contributions

 

 

 

 

 

 

Amortization of principal on loan

 

147,689

 

280,662

 

296,346

 

312,907

 

18,953,277

 

Acquisition of land and buildings

 

 

 

 

 

 

Increase in other assets

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

815,634

 

$

(220,531

)

$

633,584

 

$

57,785

 

$

(13,146,994

)

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

46

 

32

 

54

 

63

 

33

 

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

1,015

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

- from investment income

 

60

 

97

 

102

 

111

 

94

 

- from return of capital

 

 

 

 

 

 

Total distributions on GAAP basis

 

$

60

 

$

97

 

$

102

 

$

111

 

$

94

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

60

 

97

 

102

 

111

 

60

 

- from sales

 

 

 

 

 

34

 

- from refinancing

 

 

 

 

 

 

Total distributions on cash basis

 

$

60

 

$

97

 

$

102

 

$

111

 

$

94

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

100

%

 


(1)          This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.   As of December 31, 2004, 2005, 2006 and 2007, unaffiliated third-party investors owned 63.69% of the tenant-in-common interests and  Behringer Harvard REIT I, Inc. owned the remaining 36.31% of the tenant-in-common interests.  Behringer Harvard REIT I, Inc. purchased its interests outside the Regulation D offering.  On July 1, 2008, the asset was sold to an unaffiliated third party.  The information contained herein represents the combined tenant-in-common ownership in the asset.

 

18



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Beau Terre S, LLC(1)

 

 

 

2004

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

3,067,860

 

$

5,705,955

 

$

5,616,451

 

$

5,607,634

 

$

5,862,726

 

Interest income

 

5,863

 

14,815

 

17,083

 

13,725

 

8,171

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

1,129,397

 

1,921,476

 

1,980,463

 

1,968,812

 

1,987,723

 

Interest expense

 

1,375,876

 

2,361,400

 

2,333,264

 

2,303,328

 

2,278,070

 

Depreciation and amortization

 

551,348

 

1,964,510

 

1,809,738

 

1,759,346

 

1,752,328

 

Net income — GAAP basis

 

$

17,102

 

$

(526,616

)

$

(489,931

)

$

(410,127

)

$

(147,224

)

 

 

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

(160,188

)

(512,997

)

(433,448

)

(223,821

)

(42,484

)

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

568,450

 

1,437,894

 

1,319,807

 

1,412,032

 

1,158,826

 

Cash generated from sales

 

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

568,450

 

$

1,437,894

 

$

1,319,807

 

$

1,412,032

 

$

1,158,826

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

715,000

 

1,088,000

 

876,472

 

406,472

 

411,888

 

- from sales and refinancing

 

 

 

 

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

(146,550

)

$

349,894

 

$

443,335

 

$

1,005,560

 

$

746,938

 

 

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

 

 

 

 

 

General partners’ capital contributions

 

 

 

 

 

 

Amortization of principal on loan

 

168,485

 

437,649

 

465,638

 

495,417

 

520,542

 

Acquisition of land and buildings

 

 

 

 

 

 

Increase in other assets

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

(315,035

)

$

(87,755

)

$

(22,303

)

$

510,143

 

$

226,396

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

(9

)

(29

)

(24

)

(13

)

(2

)

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

- from investment income

 

40

 

61

 

49

 

23

 

23

 

- from return of capital

 

 

 

 

 

 

Total distributions on GAAP basis

 

$

40

 

$

61

 

$

49

 

$

23

 

$

23

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

40

 

61

 

49

 

23

 

23

 

- from sales

 

 

 

 

 

 

- from refinancing

 

 

 

 

 

 

Total distributions on cash basis

 

$

40

 

$

61

 

$

49

 

$

23

 

$

23

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

100

%

 


(1)          This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset office park that consists of multiple buildings to unaffiliated third-party investors.  As of December 31, 2004, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 99.0%, 99.0%, 95.63%, 95.63%  and 95.63% of the tenant-in-common interests, respectively and  Behringer Harvard Holdings, LLC owned the remaining 1.0%, 1.0%, 4.37% and 4.37% of the tenant-in-common interests, respectively.  Behringer Harvard Holdings, LLC purchased its interests outside the Regulation D offering.  The information contained herein represents the combined tenant-in-common ownership in the asset.  In December 2005, the sponsor of this program completed a settlement with investors in this program to support future returns projected in connection with the asset’s acquisition.  Under the terms of the settlement, the sponsor agreed to, among other things, increase the lease payments under certain leases at the property, replace the existing property manager, build a new office building on an undeveloped lot at that property and pay $1.25 million.

 

19



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard St. Louis Place S, LLC(1)

 

 

 

2004

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

2,698,910

 

$

5,441,366

 

$

5,717,159

 

$

6,027,514

 

$

6,262,518

 

Interest income

 

5,108

 

6,806

 

12,904

 

13,665

 

10,641

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

1,176,652

 

2,276,759

 

2,361,885

 

2,911,663

 

3,057,237

 

Interest expense

 

623,346

 

1,219,314

 

1,204,627

 

1,189,010

 

1,175,804

 

Depreciation and amortization

 

888,922

 

1,804,901

 

1,806,482

 

1,774,670

 

2,001,348

 

Net income — GAAP basis

 

$

15,098

 

$

147,198

 

$

357,069

 

$

165,836

 

$

38,770

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

466,052

 

76,379

 

837,331

 

788,368

 

999,527

 

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

1,347,333

 

1,602,416

 

1,646,672

 

2,152,639

 

1,911,271

 

Cash generated from sales

 

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

1,347,333

 

$

1,602,416

 

$

1,646,672

 

$

2,152,639

 

$

1,911,271

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

500,000

 

1,200,000

 

1,470,000

 

870,000

 

635,000

 

- from sales and refinancing

 

 

 

 

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

847,333

 

$

402,416

 

$

176,672

 

$

1,282,639

 

$

1,276,271

 

 

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

 

 

 

 

 

General partners’ capital contributions

 

 

 

 

 

 

Amortization of principal on loan

 

88,817

 

230,459

 

245,069

 

260,605

 

273,743

 

Acquisition of land and buildings

 

 

 

 

 

 

Increase in other assets

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

758,516

 

$

171,957

 

$

(68,397

)

$

1,022,034

 

$

1,002,528

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

30

 

5

 

54

 

51

 

64

 

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

- from investment income

 

32

 

77

 

94

 

56

 

41

 

- from return of capital

 

 

 

 

 

 

Total distributions on GAAP basis

 

$

32

 

$

77

 

$

94

 

$

56

 

$

41

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

32

 

77

 

94

 

56

 

41

 

- from sales

 

 

 

 

 

 

- from refinancing

 

 

 

 

 

 

Total distributions on cash basis

 

$

32

 

$

77

 

$

94

 

$

56

 

$

41

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

100

%

 


(1)          This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.  As of December 31, 2004, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 64.29% of the tenant-in-common interests and Behringer Harvard REIT I, Inc. owned the remaining 35.71% of the tenant-in-common interests.  Behringer Harvard REIT I, Inc. purchased its interests outside the Regulation D offering.  The information contained herein represents the combined tenant-in-common ownership in the asset.

 

20



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Colorado Building S, LLC(1)

 

 

 

2004

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

1,649,088

 

$

4,777,891

 

$

5,650,172

 

$

5,821,226

 

$

6,080,361

 

Interest income

 

678

 

(739

)

18,059

 

19,631

 

16,374

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

748,878

 

1,924,481

 

2,310,130

 

2,450,292

 

2,879,232

 

Interest expense

 

663,694

 

1,729,350

 

1,724,625

 

1,724,625

 

1,729,350

 

Depreciation and amortization

 

643,906

 

1,997,580

 

2,127,423

 

2,277,833

 

2,258,729

 

Net income — GAAP basis

 

$

(406,712

)

$

(874,259

)

$

(493,947

)

$

(611,893

)

$

(770,576

)

 

 

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

(530,579

)

(583,776

)

(231,045

)

97,228

 

179,891

 

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

419,020

 

606,925

 

736,287

 

1,387,920

 

1,330,117

 

Cash generated from sales

 

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

419,020

 

$

606,925

 

$

736,287

 

$

1,387,920

 

$

1,330,117

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

512,000

 

725,000

 

910,000

 

1,020,000

 

635,000

 

- from sales and refinancing

 

 

 

 

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

(92,980

)

$

(118,075

)

$

(173,713

)

$

367,920

 

$

695,117

 

 

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

 

 

 

 

 

General partners’ capital contributions

 

 

 

 

 

 

Amortization of principal on loan

 

 

 

 

 

 

Acquisition of land and buildings

 

 

 

 

 

 

Increase in other assets

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

(92,980

)

$

(118,075

)

$

(173,713

)

$

367,920

 

$

695,117

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

(23

)

(26

)

(10

)

4

 

8

 

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

- from investment income

 

23

 

32

 

40

 

45

 

28

 

- from return of capital

 

 

 

 

 

 

Total distributions on GAAP basis

 

$

23

 

$

32

 

$

40

 

$

45

 

$

28

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

23

 

32

 

40

 

45

 

28

 

- from sales

 

 

 

 

 

 

- from refinancing

 

 

 

 

 

 

Total distributions on cash basis

 

$

23

 

$

32

 

$

40

 

$

45

 

$

28

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

100

%

 


(1)          This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.  As of December 31, 2004, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 20.52%, 20.52%, 18.51%, 4.80% and 0.0% of the tenant-in-common interests, respectively and Behringer Harvard REIT I, Inc. owned the remaining 79.48%, 79.48%, 81.49%, 95.20% and 100.0% of the tenant-in-common interests, respectively.  Behringer Harvard REIT I, Inc. purchased its interests outside the Regulation D offering.  The information contained herein represents the combined tenant-in-common ownership in the asset.  The increase in occupancy rates in the submarket where this property is located, and the leasing increases at this property, have been slower than anticipated.  As a result, the sponsor of this program or its affiliates has agreed to make certain accommodations to benefit the owners of this property, including leases for vacant space and the deferral of asset management fees otherwise payable to the sponsor or its affiliates.

 

21



 

TABLE III

(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Pratt S, LLC (1)

 

 

 

2004

 

2005

 

2006

 

2007

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

308,917

 

$

7,321,386

 

$

7,964,640

 

$

8,312,024

 

Interest income

 

 

48,910

 

138,518

 

79,322

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

148,465

 

3,721,403

 

4,195,360

 

4,513,143

 

Interest expense

 

130,363

 

1,988,041

 

1,982,609

 

2,028,147

 

Depreciation and amortization

 

 

3,952,748

 

3,944,495

 

4,422,323

 

Net income — GAAP basis

 

$

30,089

 

$

(2,291,896

)

$

(2,019,306

)

$

(2,572,267

)

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

- from operations

 

(460,154

)

(60,391

)

593,928

 

 

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

245,817

 

2,140,844

 

2,155,249

 

(1,547,019

)

Cash generated from sales

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

245,817

 

$

2,140,844

 

$

2,155,249

 

$

(1,547,019

)

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

 

1,509,000

 

990,000

 

 

- from sales and refinancing

 

 

 

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

245,817

 

$

631,844

 

$

1,165,249

 

$

(1,547,019

)

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

 

 

 

 

General partners’ capital contributions

 

 

 

 

 

Amortization of principal on loan

 

 

 

 

452,252

 

Acquisition of land and buildings

 

 

 

 

 

Increase in other assets

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

245,817

 

$

631,844

 

$

1,165,249

 

$

(1,999,271

)

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

- from operations

 

(17

)

(2

)

23

 

 

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

- from investment income

 

 

57

 

38

 

 

- from return of capital

 

 

 

 

 

Total distributions on GAAP basis

 

$

 

$

57

 

$

38

 

$

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

- from operations

 

 

57

 

38

 

 

- from sales

 

 

 

 

 

- from refinancing

 

 

 

 

 

Total distributions on cash basis

 

$

 

$

57

 

$

38

 

$

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

 


(1)          This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.  As of December 31, 2004, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 49.32%, 49.32%, 0.0%, 0.0% and 0.0% of the tenant-in-common interests, respectively and Behringer Harvard REIT I, Inc. owned the remaining 50.68%, 50.68%, 100.0%, 100.0% and 100.0% of the tenant-in-common interests, respectively.  Behringer Harvard REIT I, Inc. purchased its interests outside the Regulation D offering.  The information contained herein represents the combined tenant-in-common ownership in the asset.  The increase in occupancy rates in the submarket where this property is located, and the leasing increases at this property, have been slower than anticipated.  As a result, the sponsor of this program or its affiliates has agreed to make certain accommodations to benefit the owners of this property, including leases for vacant space and the deferral of asset management fees otherwise payable to the sponsor or its affiliates.  This program ceased operations on December 31, 2007.

 

22



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Alamo Plaza S, LLC (1)

 

 

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

3,977,001

 

$

5,221,922

 

$

5,191,949

 

$

5,508,779

 

Interest income

 

37,667

 

83,745

 

118,659

 

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

1,704,381

 

2,126,581

 

2,224,654

 

2,296,834

 

Interest expense

 

1,468,114

 

1,723,028

 

1,723,028

 

1,727,749

 

Depreciation and amortization

 

3,288,950

 

2,861,433

 

2,436,541

 

2,385,735

 

Net income — GAAP basis

 

$

(2,446,777

)

$

(1,405,375

)

$

(1,073,615

)

$

(901,539

)

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

- from operations

 

154,499

 

(190,279

)

427,618

 

(3,401

)

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

2,017,924

 

(1,084,237

)

1,833,916

 

(1,537,769

)

Cash generated from sales

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

2,017,924

 

$

(1,084,237

)

$

1,833,916

 

$

(1,537,769

)

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

997,000

 

1,229,000

 

1,660,000

 

1,635,000

 

- from sales and refinancing

 

 

 

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

1,020,924

 

$

(2,313,237

)

$

173,916

 

$

(3,172,769

)

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

 

 

 

 

General partners’ capital contributions

 

 

 

 

 

Amortization of principal on loan

 

 

 

 

 

Acquisition of land and buildings

 

 

 

 

 

Increase in other assets

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

1,020,924

 

$

(2,313,237

)

$

173,916

 

$

(3,172,769

)

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

- from operations

 

9

 

(10

)

24

 

24

 

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

- from investment income

 

55

 

68

 

92

 

90

 

- from return of capital

 

 

 

 

 

Total distributions on GAAP basis

 

$

55

 

$

68

 

$

92

 

$

90

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

- from operations

 

55

 

68

 

92

 

90

 

- from sales

 

 

 

 

 

- from refinancing

 

 

 

 

 

Total distributions on cash basis

 

$

55

 

$

68

 

$

92

 

$

90

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

 


(1)          This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.  As of December 31, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 69.42%, 69.42%, 66.07% and 66.07% of the tenant-in-common interests, respectively and Behringer Harvard REIT I, Inc. owned the remaining 30.58%, 30.58%, 33.93% and 33.93% of the tenant-in-common interests, respectively.  Behringer Harvard REIT I, Inc. purchased its interests outside the Regulation D offering.  The information contained herein represents the combined tenant-in-common ownership in the asset.  The increase in occupancy rates in the submarket where this property is located, and the leasing increases at this property, have been slower than anticipated.  As a result, the sponsor of this program or its affiliates has agreed to make certain accommodations to benefit the owners of this property, including leases for vacant space and the deferral of asset management fees otherwise payable to the sponsor or its affiliates.

 

23



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Firestone S LP(1)

 

 

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

1,593,663

 

$

4,238,803

 

$

4,201,058

 

$

4,475,354

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

571,627

 

1,616,211

 

1,655,828

 

1,735,270

 

Interest expense

 

617,206

 

1,617,051

 

1,591,656

 

1,564,681

 

Depreciation and amortization

 

747,288

 

2,241,864

 

2,285,864

 

2,312,379

 

Net income — GAAP basis

 

$

(342,458

)

$

(1,236,323

)

$

(1,332,290

)

$

(1,136,976

)

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

- from operations

 

170,823

 

(1,482,539

)

(1,101,857

)

(790,840

)

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

404,830

 

1,005,541

 

953,574

 

1,175,403

 

Cash generated from sales

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

404,830

 

$

1,005,541

 

$

953,574

 

$

1,175,403

 

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

 

762,800

 

747,888

 

763,488

 

- from sales and refinancing

 

 

 

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

404,830

 

$

242,741

 

$

205,686

 

$

411,915

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

 

 

 

 

General partners’ capital contributions

 

 

 

 

 

Amortization of principal on loan

 

162,963

 

373,276

 

431,465

 

458,304

 

Acquisition of land and buildings

 

 

 

 

 

Increase in other assets

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

241,867

 

$

(130,535

)

$

(225,779

)

$

(46,389

)

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

- from operations

 

14

 

(122

)

(90

)

(65

)

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

- from investment income

 

 

63

 

61

 

63

 

- from return of capital

 

 

 

 

 

Total distributions on GAAP basis

 

$

 

$

63

 

$

61

 

$

63

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

- from operations

 

 

63

 

61

 

63

 

- from sales

 

 

 

 

 

- from refinancing

 

 

 

 

 

Total distributions on cash basis

 

$

 

$

63

 

$

61

 

$

63

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

 


(1)          This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset apartment community to unaffiliated third-party investors.  As of December 31, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 56.6% of the tenant-in-common interests and Behringer Harvard Strategic Opportunity Fund I LP owned the remaining 43.4% of the tenant-in-common interests.  Behringer Harvard Strategic Opportunity Fund I LP purchased its interests outside the Regulation D offering.  The information contained herein represents the combined tenant-in-common ownership in the asset. 

 

24



 

TABLE III
(UNAUDITED)

ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (contd.)

 

Behringer Harvard Travis Tower S LP (1)

 

 

 

2004

 

2005

 

2006

 

2007

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

$

2,247,989

 

$

9,593,810

 

$

10,426,368

 

$

10,845,512

 

$

7,826,870

 

Interest income

 

5,210

 

33,024

 

37,400

 

40,955

 

32,609

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Operating expenses

 

1,014,197

 

4,620,176

 

4,802,416

 

5,140,316

 

4,081,884

 

Interest expense

 

523,701

 

2,060,888

 

2,033,060

 

2,003,660

 

1,484,003

 

Depreciation and amortization

 

850,812

 

3,500,328

 

3,481,296

 

3,623,026

 

4,684,535

 

Net income — GAAP basis

 

$

(135,511

)

$

(554,558

)

$

146,996

 

$

119,465

 

$

(2,390,943

)

 

 

 

 

 

 

 

 

 

 

 

 

Taxable income

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

40,998

 

786,518

 

1,726,824

 

1,702,798

 

848,112

 

- from gain on sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

1,641,522

 

2,338,952

 

2,893,536

 

3,678,926

 

(2,830,934

)

Cash generated from sales

 

 

 

 

 

 

Cash generated from financing / refinancing

 

 

 

 

 

 

Total cash generated from operations, sales and refinancing

 

$

1,641,522

 

$

2,338,952

 

$

2,893,536

 

$

3,678,926

 

$

(2,830,934

)

 

 

 

 

 

 

 

 

 

 

 

 

Less: Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

- from operating cash flow

 

422,000

 

1,800,000

 

1,580,000

 

1,445,000

 

270,000

 

- from sales and refinancing

 

 

 

 

 

 

- from other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions

 

$

1,219,522

 

$

538,952

 

$

1,313,536

 

$

2,233,926

 

$

(3,100,934

)

 

 

 

 

 

 

 

 

 

 

 

 

Special items (not including sales and refinancing)

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ capital contributions

 

 

 

 

 

 

General partners’ capital contributions

 

 

 

 

 

 

Amortization of principal on loan

 

114,638

 

492,469

 

479,077

 

547,137

 

423,645

 

Acquisition of land and buildings

 

 

 

 

 

 

Increase in other assets

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated (deficiency) after cash distributions and special items

 

$

1,104,884

 

$

46,483

 

$

834,459

 

$

1,686,789

 

$

(3,524,579

)

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Invested

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

2

 

34

 

74

 

73

 

36

 

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

- from investment income

 

18

 

77

 

68

 

62

 

12

 

- from return of capital

 

 

 

 

 

 

Total distributions on GAAP basis

 

$

18

 

$

77

 

$

68

 

$

62

 

$

12

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

18

 

77

 

68

 

62

 

12

 

- from sales

 

 

 

 

 

 

- from refinancing

 

 

 

 

 

 

Total distributions on cash basis

 

$

18

 

$

77

 

$

68

 

$

62

 

$

12

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount (in percentage terms) remaining invested in program properties at the end of last year reported in table

 

100

%

100

%

100

%

100

%

100

%

 


(1)          This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.  As of December 31, 2004, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 39.57%, 39.57%, 39.57%, 39.57% and 0.0% of the tenant-in-common interests, respectively and Behringer Harvard REIT I, Inc. owned the remaining 60.43%, 60.43%, 60.43%, 60.43% and 100.0% of the tenant-in-common interests, respectively.  Behringer Harvard REIT I, Inc. purchased its interests outside the Regulation D offering.  The information contained herein represents the combined tenant-in-common ownership in the asset.  The increase in occupancy rates in the submarket where this property is located, and the leasing increases at this property, have been slower than anticipated.  As a result, the sponsor of this program or its affiliates has agreed to make certain accommodations to benefit the owners of this property, including leases for vacant space and the deferral of asset management fees otherwise payable to the sponsor or its affiliates. 

 

25



 

TABLE IV
(UNAUDITED)

RESULTS OF COMPLETED PROGRAMS

 

This Table sets forth summary information on the results of Prior Real Estate Programs that have completed operations since January 1, 2004 and that have similar or identical investment objectives to Behringer Harvard Multifamily REIT I.  All figures are through December 31, 2008.

 

 

 

BRP (SV), LP

 

BRP (Renner
Plaza), LP(1)

 

Behringer
Harvard
Pratt S,
LLC(2)

 

Behringer
Harvard
Enclave S LP(3)

 

Behringer
Harvard
Travis Tower
S LP(4)

 

Behringer
Harvard
Minnesota
Center TIC I,
LLC(5)

 

Behringer
Harvard
Colorado
Building S,
LLC(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar amount raised

 

$

3,701,000

 

$

1,312,554

 

$

13,763,551

 

$

7,706,156

 

$

10,387,065

 

$

14,056,902

 

$

5,090,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of properties purchased

 

1

 

1

 

1

 

1

 

1

 

1

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date of closing of final offering

 

12/19/00

 

02/04/00

 

12/17/04

 

04/12/04

 

10/01/04

 

10/15/03

 

8/10/04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date of first sale of property

 

04/07/05

 

05/31/06

 

11/13/06

 

07/01/08

 

09/30/08

 

08/18/06

 

05/25/06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date of final sale of property

 

04/07/05

 

05/31/06

 

12/29/06

 

07/01/08

 

09/30/08

 

12/31/08

 

12/31/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax and Distribution Data Per $1,000 Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal income tax results:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- from operations

 

(543

)

510

 

3

 

229

 

219

 

123

 

(47

)

- from recapture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital gain (loss)

 

564

 

(741

)

 

1,015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

 

 

 

Ordinary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions to investors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on GAAP basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Investment income

 

22

 

84

 

90

 

424

 

194

 

193

 

153

 

- Return of capital

 

1,000

 

1,000

 

1,000

 

1,000

 

1,000

 

1,000

 

1,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Source (on cash basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Sales

 

1,022

 

1,000

 

1,000

 

1,032

 

1,000

 

1,000

 

1,000

 

- Refinancing

 

 

 

 

 

 

 

 

- Operations

 

 

84

 

90

 

392

 

194

 

193

 

153

 

- Other

 

 

 

 

 

 

 

 

 


(1)   BRP (Renner Plaza), LP experienced a bankruptcy of its single tenant, which in turn forced the lender to foreclose its loan and acquire the building in April 2006.  However, Behringer Harvard Holdings paid supplemental returns to the investors in the program so that none lost money.

(2)         This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.  As of December 31, 2004, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 49.32%, 49.32%, 0.0%, 0.0% and 0.0% of the tenant-in-common interests.  The information contained herein represents the combined unaffiliated third-party investors’ tenant-in-common ownership in the asset.

(3)         This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.   As of December 31, 2004, 2005, 2006 and 2007, unaffiliated third-party investors owned 63.69% of the tenant-in-common interests.  The information contained herein represents the combined unaffiliated third-party investors’ tenant-in-common ownership in the asset.

 (4)      This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.  As of December 31, 2004, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 39.57%, 39.57%, 39.57%, 39.57% and 0.0% of the tenant-in-common interests, respectively.  The information contained herein represents the unaffiliated third-party investors’ combined tenant-in-common ownership in the asset.

 (5)      This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.  As of December 31, 2004, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 85.53%, 85.53%, 6.93%, 6.93% and 0.0% of the tenant-in-common interests, respectively.  The information contained herein represents the combined unaffiliated third-party investors’ tenant-in-common ownership in the asset.

(6)         This entity sponsored a Regulation D offering and sold undivided tenant-in-common interests in a single asset commercial office building to unaffiliated third-party investors.  As of December 31, 2004, 2005, 2006, 2007 and 2008, unaffiliated third-party investors owned 20.52%, 20.52%, 18.51%, 4.80% and 0% of the tenant-in-common interests.  The information contained herein represents the combined unaffiliated third-party investors’ tenant-in-common ownership in the asset.

 

26



 

TABLE V

(UNAUDITED)

RESULTS OF SALES OR DISPOSALS OF PROPERTY

 

This Table sets forth summary information on the results of the sale or disposals of properties since January 1, 2006 by Prior Real Estate Programs that have similar or identical investment objectives to Behringer Harvard Multifamily REIT I.  All figures are through December 31, 2008.

 

 

 

 

 

 

 

Selling Price, Net of
Closing Costs and GAAP Adjustments

 

Cost of Properties
Including Closing and Soft Costs

 

 

 

Property

 

Date
 Acquired

 

Date
of Sale

 

Cash
Received
Net of
Closing
Costs

 

Mortgage
Balance
at Time
of Sale

 

Purchase
Money
Mortgage
Taken Back
By
Program(1)

 

Adjustments
Resulting
From
Application
of
GAAP(2)

 

Total(3)

 

Original
Mortgage Financing

 

Total
Acquisition
Cost, Capital Improvements,
Closing and
 Soft Costs(4)

 

Total

 

Excess (Deficiency)
of Property
Operating Cash
Receipts Over Cash
Expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Behringer Harvard REIT I, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cyprus Building

 

12/16/04

 

02/15/08

 

$

25,917,771

 

 

 

 

$

25,917,771

 

 

$

23,639,653

 

$

23,639,653

 

$

16,289,683

 

Stanwix Street Associates

 

12/12/07

 

06/05/08

 

 

$

28,408,556

 

 

 

$

28,408,556

 

$

28,594,537

 

$

396,919

 

$

28,991,456

 

$

151,960

 

Enclave on the Lake(5)

 

04/12/04

 

07/01/08

 

$

6,437,233

 

$

6,823,290

 

 

 

$

13,260,523

 

$

7,262,552

 

$

10,554,820

 

$

17,817,372

 

$

3,907,213

 

Utah Avenue

 

04/21/05

 

08/01/08

 

$

15,007,455

 

$

20,000,000

 

 

 

$

35,007,455

 

$

20,000,000

 

$

28,474,676

 

$

48,474,676

 

$

11,269,075

 

Behringer Harvard Short-Term Opportunity Fund I LP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4245 Central LP

 

08/17/04

 

09/30/08

 

$

3,009,901

 

$

4,177,713

 

 

$

(1,671,172

)

$

5,516,442

 

$

3,460,938

 

$

3,260,022

 

$

6,720,960

 

$

(521,524

)

Woodall Rodgers — Building

 

02/11/04

 

07/24/06

 

$

5,750,525

 

$

4,527,525

 

 

 

$

10,278,050

 

$

1,600,000

 

$

7,128,828

 

$

8,728,828

 

$

1,736,406

 

Behringer Harvard Mid-Term Value Enhancement Fund I LP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northpoint I

 

06/28/04

 

12/28/06

 

$

5,895,192

 

 

 

 

$

5,895,192

 

 

$

6,331,136

 

$

6,331,136

 

$

1,075,492

 

Behringer Harvard Strategic Opportunity Fund I LP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lakeway — Land

 

2/22/05

 

08/25/06

 

$

9,791,591

 

 

 

 

$

9,791,591

 

 

$

2,842,299

 

$

2,842,299

 

 

BRP (Renner Plaza), LP (6)

 

02/04/00

 

05/31/06

 

 

$

3,119,468

 

 

 

$

3,119,468

 

$

3,250,000

 

$

1,096,360

 

$

4,346,360

 

$

1,618,964

 

 

27



 

TABLE V

(UNAUDITED)

RESULTS OF SALES OR DISPOSALS OF PROPERTY (contd.)

 

 

 

 

 

 

 

Selling Price, Net of
Closing Costs and GAAP Adjustments

 

Cost of Properties
Including Closing and Soft Costs

 

 

 

Property

 

Date
 Acquired

 

Date
of Sale

 

Cash
Received
Net of
Closing
Costs

 

Mortgage
Balance
at Time
of Sale

 

Purchase
Money
Mortgage
Taken Back
By
Program(1)

 

Adjustments
Resulting
From
Application
of
GAAP(2)

 

Total(3)

 

Original
Mortgage Financing

 

Total
Acquisition
Cost, Capital Improvements,
Closing and
 Soft Costs(4)

 

Total

 

Excess (Deficiency)
of Property
Operating Cash
Receipts Over Cash
Expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Behringer Harvard Strategic Opportunity Fund II LP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Waterkant Grundstucksgesellschaft GmbH

 

4/1/06

 

9/01/08

 

$

3,401,342

 

$

11,056,545

 

 

 

$

14,457,887

 

$

9,283,275

 

$

3,267,132

 

$

12,550,407

 

$

36,475

 

BH&HCI Real Estate VII B.V.

 

10/31/06

 

07/11/07

 

$

5,696,475

 

$

4,767,492

 

 

 

$

10,463,967

 

$

2,547,862

 

$

249,806

 

$

2,797,668

 

$

205,614

 

Enclave on the Lake(7)

 

4/12/04

 

7/01/08

 

$

10,886,651

 

$

11,967,036

 

 

 

$

22,853,687

 

$

12,737,448

 

$

18,511,601

 

$

31,249,049

 

$

6,852,676

 

 


(1)         No purchase money mortgages were taken back by any individual program.

(2)         Financial statements for programs are prepared in accordance with GAAP.

(3)         None of these sales are being reported on the installment basis.

(4)         The amounts shown do not include a pro rata share of the original offering costs.  There were no carried interests received in lieu of commissions in connection with the acquisition of the property.

(5)         As of December 31, 2004, 2005, 2006 and 2007, Behringer Harvard REIT I, Inc. owned 36.31% of the tenant-in-common interests and unaffiliated third-party investors owned the remaining 63.69% of the tenant-in-common interests in this property.  The information contained herein represents Behringer Harvard REIT I, Inc.’s tenant-in-common ownership in this property.

(6)         BRP (Renner Plaza), LP experienced a bankruptcy of its single tenant, which in turn forced the lender to foreclose its loan and acquire the building in April 2006.  However, Behringer Harvard Holdings paid supplemental returns to the investors in the program so that none lost money.  See Table IV.

(7)         Behringer Harvard Enclave S LP sponsored a Regulation D offering and sold undivided tenant-in-common interests in this property to unaffiliated third-party investors.   As of December 31, 2004, 2005, 2006 and 2007, unaffiliated third-party investors owned 63.69% of the tenant-in-common interests and  Behringer Harvard REIT I, Inc. owned the remaining 36.31% of the tenant-in-common interests.  The information contained herein represents the combined unaffiliated third-party investors’ tenant-in-common ownership in this property.

 

28



 

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.

 

 

 

 

BEHRINGER HARVARD MULTIFAMILY REIT I, INC.

 

 

 

 

 

 

Dated:  January 13, 2010

 

By:

/s/ Howard S. Garfield

 

 

 

Howard S. Garfield

 

 

 

Chief Financial Officer and Treasurer