|
|
|
|
|
Maryland
|
|
000-55775
|
|
47-2887436
|
(State or other jurisdiction
of incorporation)
|
|
(Commission
File Number)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|||
18191 Von Karman Avenue, Suite 300
Irvine, California
|
|
92612
|
||
(Address of principal executive offices)
|
|
(Zip Code)
|
¨
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
¨
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
23.1
|
|
Consent of Independent Audit Firm, KMJ Corbin & Company LLP, dated May 8, 2017
|
99.1
|
|
Audited Statement of Revenues and Certain Expenses of Reno MOB For The Year Ended December 31, 2016
|
99.2
|
|
Unaudited Pro Forma Consolidated Statement of Operations of Griffin-American Healthcare REIT IV, Inc. For the Year Ended December 31, 2016
|
|
|
|
|
|
Griffin-American Healthcare REIT IV, Inc.
|
|
|
|
May 8, 2017
|
|
By:
/s/ Jeffrey T. Hanson
|
|
|
Name:
Jeffrey T. Hanson
|
|
|
Title:
Chief Executive Officer
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
23.1
|
|
Consent of Independent Audit Firm, KMJ Corbin & Company LLP, dated May 8, 2017
|
99.1
|
|
Audited Statement of Revenues and Certain Expenses of Reno MOB For The Year Ended December 31, 2016
|
99.2
|
|
Unaudited Pro Forma Consolidated Statement of Operations of Griffin-American Healthcare REIT IV, Inc. For the Year Ended December 31, 2016
|
|
|
Year Ended
December 31,
|
||
|
|
2016
|
||
Revenues:
|
|
|
||
Rental income
|
|
$
|
5,949,000
|
|
|
|
|
||
Certain expenses:
|
|
|
||
Building and ground maintenance
|
|
446,000
|
|
|
Real estate taxes
|
|
326,000
|
|
|
Electricity, water and gas utilities
|
|
182,000
|
|
|
Property management fees
|
|
213,000
|
|
|
Insurance
|
|
66,000
|
|
|
General and administrative
|
|
49,000
|
|
|
Ground lease
|
|
95,000
|
|
|
|
|
|
||
Total certain expenses
|
|
1,377,000
|
|
|
|
|
|
||
Revenues in excess of certain expenses
|
|
$
|
4,572,000
|
|
Years Ending
December 31,
|
|
||
|
|
||
2017
|
$
|
4,005,000
|
|
2018
|
3,720,000
|
|
|
2019
|
3,746,000
|
|
|
2020
|
2,945,000
|
|
|
2021
|
2,039,000
|
|
|
Thereafter
|
7,211,000
|
|
|
|
|
||
|
$
|
23,666,000
|
|
Years Ending
December 31,
|
|
||
|
|
||
2017
|
$
|
95,000
|
|
2018
|
95,000
|
|
|
2019
|
95,000
|
|
|
2020
|
95,000
|
|
|
2021
|
95,000
|
|
|
Thereafter
|
7,505,000
|
|
|
|
|
||
|
$
|
7,980,000
|
|
|
|
Company
Historical
(A)
|
|
Reno MOB
Historical
(B)
|
|
Pro Forma
Adjustments
|
|
Company
Pro Forma
|
|
||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||
Real estate revenue
|
|
$
|
3,156,000
|
|
|
$
|
5,949,000
|
|
|
$
|
(2,000
|
)
|
(C)
|
$
|
9,103,000
|
|
|
Total revenue
|
|
3,156,000
|
|
|
5,949,000
|
|
|
(2,000
|
)
|
|
9,103,000
|
|
|
||||
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||
Rental expenses
|
|
898,000
|
|
|
1,233,000
|
|
|
41,000
|
|
(D)
|
2,172,000
|
|
|
||||
General and administrative
|
|
1,221,000
|
|
|
144,000
|
|
|
458,000
|
|
(E)
|
1,823,000
|
|
|
||||
Acquisition related expenses
|
|
4,745,000
|
|
|
—
|
|
|
—
|
|
|
4,745,000
|
|
|
||||
Depreciation and amortization
|
|
1,252,000
|
|
|
—
|
|
|
2,514,000
|
|
(F)
|
3,766,000
|
|
|
||||
Total expenses
|
|
8,116,000
|
|
|
1,377,000
|
|
|
3,013,000
|
|
|
12,506,000
|
|
|
||||
(Loss) income from operations
|
|
(4,960,000
|
)
|
|
4,572,000
|
|
|
(3,015,000
|
)
|
|
(3,403,000
|
)
|
|
||||
Other expense:
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense (including amortization of deferred financing costs and debt premium)
|
|
(514,000
|
)
|
|
—
|
|
|
—
|
|
|
(514,000
|
)
|
|
||||
Net (loss) income
|
|
(5,474,000
|
)
|
|
4,572,000
|
|
|
(3,015,000
|
)
|
|
(3,917,000
|
)
|
|
||||
Less: net loss attributable to redeemable noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||||
Net (loss) income attributable to controlling interest
|
|
$
|
(5,474,000
|
)
|
|
$
|
4,572,000
|
|
|
$
|
(3,015,000
|
)
|
|
$
|
(3,917,000
|
)
|
|
Net loss per Class T and Class I common share attributable to controlling interest — basic and diluted
|
|
$
|
(1.75
|
)
|
|
|
|
|
|
$
|
(0.37
|
)
|
|
||||
Weighted average number of Class T and Class I common shares outstanding — basic and diluted
|
|
3,131,466
|
|
|
|
|
|
|
10,526,131
|
|
(G)
|
1.
|
Basis of Pro Forma Presentation
|
2.
|
Notes to Unaudited Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2016
|
(A)
|
As reported in our Annual Report on Form 10-K for the year ended December 31, 2016.
|
(B)
|
As reported in the historical financial statements of Reno MOB included in this filing.
|
(C)
|
Amount represents: (i) amortization of below market leases from tenants amortized straight-line over the life of the leases of $7,000 and (ii) reduction of straight-line rental income of $9,000.
|
(D)
|
Amount represents: (i) incremental property tax expense of $9,000, (ii) reduction in insurance of $50,000, (iii) income from straight-line amortization of our above market ground lease over the life of the lease of $8,000 and (iv) a property management fee of $90,000. Pursuant to our advisory agreement, our advisor is paid a monthly fee for services rendered in connection with property management oversight equal to 1.5% of gross monthly cash receipts. As such, we assumed that the year ended December 31, 2016 was the first annual term of this agreement.
|
(E)
|
Amount represents: (i) a reduction of historical general and administrative costs of $48,000 and (ii) asset management fees of $506,000. Pursuant to our advisory agreement, our advisor is paid a monthly fee for services rendered in connection with the management of our assets equal to one-twelfth of 0.80% of average invested assets.
|
(F)
|
Amount represents depreciation and amortization expense on the allocation of the purchase price. Depreciation and amortization expense is recognized using the straight-line method over an estimated useful life of 39.0 years, 0.2 to 12.4 years and 3.0 to 12.4 years for buildings, improvements and in-place leases, respectively.
|
(G)
|
Amount represents the weighted average number of shares of our common stock from our offering as of December 31, 2016, adjusted to include additional shares, at $10.00 and $9.30 per share for Class T and Class I shares, respectively, required to generate sufficient offering proceeds, net of offering costs, to fund the purchase of Reno MOB, including non-recurring acquisition costs of $1,597,000. The calculation assumes these proceeds were raised as of January 1, 2016 through the sale of Class T shares only as the offering of Class I shares was not effective until June 17, 2016.
|