FILED PURSUANT TO 424(b)(3)
REGISTRATION #333-86234
SUPPLEMENT NO. 1, DATED OCTOBER 7, 2003
TO THE PROSPECTUS DATED SEPTEMBER 8, 2003
OF DIVIDEND CAPITAL TRUST INC.
We are providing this Supplement No. 1 to you in order to supplement our prospectus. The information in this supplement replaces the relevant items in the sections entitled "Real Estate InvestmentsPropertiesPotential Property Acquisitions" and "Financial StatementsUnaudited Financial InformationDividend Capital Trust Inc. and Subsidiary Pro Forma Financial Information (Unaudited)," respectively, of the prospectus.
Potential Property Acquisitions
We have executed a purchase contract with an unaffiliated third party for a distribution facility described below. The closing of this acquisition is subject to a number of conditions and we cannot provide assurances that this acquisition will be completed. The property will be subject to competition from similar properties within its market area and its economic performance could be affected by changes in local economic conditions.
Property |
Year Built |
Total Approximate Acquisition Cost |
Gross Leasable Area |
Occupancy |
Major Tenants(4) |
Estimated Closing Date |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rancho Technology Park | 2002 | $ | 10,260,000 | (1)(2) | 201,492 | 50.0 | %(3) | CHEP USA | 10/16/03 |
Dividend Capital Trust Inc. and Subsidiary
Pro Forma Financial Information
(Unaudited)
The accompanying unaudited pro forma consolidated balance sheet presents the historical financial information of the Company as of June 30, 2003 as adjusted for the acquisition of Chickasaw, as if the transaction had occurred on June 30, 2003.
The accompanying unaudited pro forma consolidated statements of operations for the six months ended June 30, 2003 and the year ended December 31, 2002 combine the historical operations of the Company with the historical operations of the Chickasaw and Nashville facilities as if the transactions had occurred on January 1, 2002.
The unaudited pro forma consolidated financial statements have been prepared by the Company's management based upon the historical financial statements of the Company, Chickasaw and the Nashville facility. These pro forma statements may not be indicative of the results that actually would have occurred if the combination had been in effect on the dates indicated or which may be obtained in the future. The pro forma financial statements should be read in conjunction with the historical financial statements included in the Company's previous filings with the Securities and Exchange Commission.
Dividend Capital Trust Inc. and Subsidiary
Pro Forma Consolidated Balance Sheet
As of June 30, 2003
(Unaudited)
|
Company Historical |
Chickasaw |
Other Pro Forma Adjustments |
Consolidated Pro Forma |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ASSETS | ||||||||||||||||
Real estate | $ | 21,630,000 | $ | 13,246,257 | (b) | $ | | $ | 34,876,257 | |||||||
Intangible lease asset | 2,853,672 | 1,731,543 | (b) | | 4,585,215 | |||||||||||
Less accumulated depreciation and amortization | (68,604 | ) | | | (68,604 | ) | ||||||||||
Net Investment in Real Estate | 24,415,068 | 14,977,800 | | 39,392,868 | ||||||||||||
Cash and cash equivalents | 11,959,862 | (14,526,761 | )(a) | 3,566,899 | (e) | 1,000,000 | ||||||||||
Other assets, net | 765,458 | 28,580 | (c) | | 794,038 | |||||||||||
Total Assets | $ | 37,140,388 | $ | 479,619 | $ | 3,566,899 | $ | 41,186,906 | ||||||||
LIABILITIES & SHAREHOLDERS' EQUITY | ||||||||||||||||
Liabilities: | ||||||||||||||||
Mortgage payable | $ | 11,350,000 | $ | | $ | | $ | 11,350,000 | ||||||||
Intangible lease liability, net | | 133,689 | (b) | | 133,689 | |||||||||||
Accounts payable and accrued expenses | 275,264 | 345,930 | (d) | | 621,194 | |||||||||||
Dividend payable | 283,637 | | | 283,637 | ||||||||||||
Other liabilities | 247,818 | | | 247,818 | ||||||||||||
Total Liabilities | 12,156,719 | 479,619 | | 12,636,338 | ||||||||||||
Minority Interest | 1,000 | | | 1,000 | ||||||||||||
Shareholders' Equity (Deficit): | ||||||||||||||||
Preferred shares, 50,000,000 shares authorized, none outstanding | | | | | ||||||||||||
Shares-in-trust, 100,000,000 shares authorized, none outstanding | | | | | ||||||||||||
Common shares, $0.01 par value, 350,000,000 shares authorized, 2,893,847 and 200 shares issued and outstanding as of June 30, 2003 and December5 31, 2002, respectively | 28,938 | | 4,076 | (e) | 33,014 | |||||||||||
Additional paid-in capital | 25,293,152 | | 3,562,823 | (e) | 28,855,975 | |||||||||||
Distributions in excess of earnings | (339,421 | ) | | | (339,421 | ) | ||||||||||
Total Shareholders' Equity (Deficit) | 24,982,669 | | 3,566,899 | 28,549,568 | ||||||||||||
Total Liabilities and Shareholders' Equity (Deficit) | $ | 37,140,388 | $ | 479,619 | $ | 3,566,899 | $ | 41,186,906 | ||||||||
Dividend Capital Trust Inc. and Subsidiary
Pro Forma Consolidated Statement of Operations
For the Six Months Ended June 30, 2003
(Unaudited)
|
Company Historical |
Nashville, TN Facility |
Chickasaw* |
Other Pro Forma Adjustments |
Consolidated |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
REVENUE: | |||||||||||||||||
Rental revenue | $ | 117,596 | $ | 902,677 | (1) | $ | 588,729 | $ | 10,159 | (4) | $ | 1,619,161 | |||||
Other income | 39,920 | | 203,143 | | 243,063 | ||||||||||||
Total Income | 157,516 | 902,677 | 791,872 | 10,159 | 1,862,224 | ||||||||||||
EXPENSES: | |||||||||||||||||
Operating expenses | | | 217,995 | | 217,995 | ||||||||||||
Depreciation & amortization | 68,604 | 343,017 | (2) | | 362,726 | (2) | 774,347 | ||||||||||
Interest expense | 26,278 | 173,073 | (3) | | | 199,351 | |||||||||||
General and administrative expenses | 105,706 | | | | 105,706 | ||||||||||||
Total Operating Expenses | 200,588 | 516,090 | 217,995 | 362,726 | 1,297,399 | ||||||||||||
NET INCOME (LOSS) | $ | (43,072 | ) | $ | 386,587 | $ | 573,877 | $ | (352,567 | ) | $ | 564,825 | |||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING | |||||||||||||||||
Basic and Diluted | 1,041,931 | 2,259,562 | (5) | 3,301,493 | |||||||||||||
NET INCOME (LOSS) PER COMMON SHARE | |||||||||||||||||
Basic and Diluted | $ | (0.04 | ) | $ | 0.17 | ||||||||||||
Dividend Capital Trust Inc. and Subsidiary
Pro Forma Consolidated Statement of Operations
For the Twelve Months Ended December 31, 2002
(Unaudited)
|
Company Historical |
Nashville, TN Facility |
Chickasaw* |
Other Pro Forma Adjustments |
Consolidated |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
REVENUE: | |||||||||||||||||
Rental revenue | $ | | $ | 2,040,546 | (1) | $ | 629,530 | $ | 20,319 | (4) | $ | 2,690,395 | |||||
Other income | 155 | | 91,381 | | 91,536 | ||||||||||||
Total Income | 155 | 2,040,546 | 720,911 | 20,319 | 2,781,931 | ||||||||||||
EXPENSES: | |||||||||||||||||
Operating expenses | | | 262,178 | | 262,178 | ||||||||||||
Depreciation & amortization | | 823,241 | (2) | | 725,453 | (2) | 1,548,694 | ||||||||||
Interest expense | | 398,702 | (3) | | | 398,702 | |||||||||||
General and administrative expenses | 212,867 | | | | 212,867 | ||||||||||||
Total Operating Expenses | 212,867 | 1,221,943 | 262,178 | 725,453 | 2,422,441 | ||||||||||||
Net income (loss) before minority interest | (212,712 | ) | 818,603 | 458,733 | (705,134 | ) | 359,490 | ||||||||||
Minority Interest | 200,000 | | | | 200,000 | ||||||||||||
NET INCOME (LOSS) | $ | (12,712 | ) | $ | 818,603 | $ | 458,733 | $ | (705,134 | ) | $ | 559,490 | |||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING | |||||||||||||||||
Basic and Diluted | 200 | 3,301,293 | (5) | 3,301,493 | |||||||||||||
NET INCOME (LOSS) PER COMMON SHARE | |||||||||||||||||
Basic and Diluted | $ | (64 | ) | $ | 0.17 | ||||||||||||
Dividend Capital Trust Inc. and Subsidiary
Notes to Pro Forma Consolidated Financial Statements
(Unaudited)
Pro Forma Consolidated Balance Sheet as of June 30, 2003:
Purchase Price | $ | 14,280,000 | |||
Closing Costs | 64,290 | ||||
Acquisition fee paid to affiliate | 428,400 | ||||
Amount due from Title Company | 50,000 | ||||
Less: | |||||
Credit for Tenant Security Deposits | (105,886 | ) | |||
Credit for Real Estate Taxes | (144,498 | ) | |||
Credit for other prorations | (45,545 | ) | |||
Cash paid at closing | $ | 14,526,761 | |||
Pro Forma Consolidated Statements of Operations for the Six Months Ended June 30, 2003 and for the Twelve Months Ended December 31, 2002:
these assets on a straight-line basis over the estimated useful life of the assets. The following table represents the allocation of the total cost of the two properties presented:
|
Amortization Period |
Nashville |
Chickasaw |
|||||
---|---|---|---|---|---|---|---|---|
Land | N/A | $ | 2,545,000 | $ | 1,140,561 | |||
Buildings | 40 Years | 17,583,951 | 10,309,011 | |||||
Land Improvements | 20 Years | 1,036,599 | 955,350 | |||||
Tenant Improvements | Term of the Lease | 464,450 | 841,334 | |||||
Intangible Lease and Acquisition Costs | Average Life of Lease | 2,853,672 | 1,597,856 | |||||
Total Cost | $ | 24,483,672 | $ | 14,844,112 | ||||
|
|
Pro Forma Amounts |
|||||||
---|---|---|---|---|---|---|---|---|---|
Senior Secured Loan |
Interest Rate |
For the Six Month Period |
For the Twelve Month Period |
||||||
$ | 11,350,000 | Annual interest rate equal to adjusted LIBOR plus 2.25% or (at the election of Dividend Capital) 1.0% over the Prime rate. As of June 30, 2003, the interest rate was 3.513%. | $ | 173,073 | $ | 398,702 |
|
Six Months Ended June 30, 2003 |
Twelve Months Ended December 31, 2002 |
||||
---|---|---|---|---|---|---|
Shares sold subsequent to June 30, 2003 | 407,646 | 407,646 | ||||
Shares outstanding as of June 30, 2003 | 2,893,847 | 2,893,847 | ||||
Less weighted average share reported | (1,041,931 | ) | (200 | ) | ||
Pro Forma Adjustments | 2,259,562 | 3,301,293 |