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): June 28, 2019

Black Creek Industrial REIT IV Inc.
(Exact name of registrant as specified in its charter)
Maryland
000-56032
47-1592886
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
518 Seventeenth Street, 17 th Floor
Denver, CO 80202
(Address of principal executive offices)
(303) 228-2200
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act: None
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company x
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x
 




Explanatory Note.
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, Black Creek Industrial REIT IV Inc. (the “Company”) hereby amends the following Current Report on Form 8-K to provide the requirement financial information:
Current Report on Form 8-K (the “Current Report”) filed with the Securities and Exchange Commission (the “SEC”) on July 1, 2019, to provide the required financial information relating to the Company’s acquisition of the Dallas Infill Industrial Portfolio, as described in that Current Report.
Item 9.01.    Financial Statements and Exhibits.
(a) and (b) Financial Statements of Real Estate Property Acquired and Pro Forma Financial Information
The financial statements and pro forma financial information required by Item 9.01(a) and (b) are filed herewith as exhibits under Item 9.01(d) and such exhibits are incorporated herein by reference.
(d) Exhibits
Exhibit
Number
 
Description
99.1
 
 
 
Statement of Revenues and Certain Expenses for the Three Months Ended March 31, 2019 (unaudited) and for the Year Ended December 31, 2018
 
 
Notes to the Statement of Revenues and Certain Expenses for the Three Months Ended March 31, 2019 (unaudited) and for the Year Ended December 31, 2019
99.2
 
 
 
Pro Forma Consolidated Statement of Operations for the Six Months Ended June 30, 2019 (unaudited)
 
 
Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2018 (unaudited)
 
 
Notes to the Pro Forma Consolidated Statement of Operations for the Six Months Ended June 30, 2019 (unaudited) and for the Year Ended December 31, 2018 (unaudited)





SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 
 
BLACK CREEK INDUSTRIAL REIT IV INC.
 
 
 
 
August 21, 2019
 
By:
/s/ THOMAS G. MCGONAGLE
 
 
 
Name: Thomas G. McGonagle
 
 
 
Title:   Managing Director, Chief Financial Officer




Exhibit 99.1

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors
Black Creek Industrial REIT IV Inc.

We have audited the accompanying statement of revenues and certain expenses (the “Statement”) of the Dallas Infill Industrial Portfolio (the “Properties”) for the year ended December 31, 2018 and the related notes to the Statement.
Management’s Responsibility for the Financial Statement
Management is responsible for the preparation and fair presentation of the Statement in conformity with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the Statement that is free of material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on the Statement based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the Statement is free of material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the Statement. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the Statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the Statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the Statement.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the Statement referred to above presents fairly, in all material respects, the revenues and certain expenses described in Note 2 of the Properties for the year ended December 31, 2018, in conformity with U.S. generally accepted accounting principles.
Basis of Accounting
As described in Note 2 to the Statement, the Statement has been prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission for inclusion in the Form 8-K/A of Black Creek Industrial REIT IV Inc. and is not intended to be a complete presentation of the Properties’ revenues and expenses. Our opinion is not modified with respect to this matter.

/s/ Plante Moran, PLLC
August 19, 2019
Denver, Colorado




DALLAS INFILL INDUSTRIAL PORTFOLIO
STATEMENT OF REVENUES AND CERTAIN EXPENSES

(in thousands)
 
For the Three Months
Ended March 31, 2019
 
For the Year Ended
December 31, 2018
 
 
(unaudited)
 
 
Revenues:
 
 
 
 
Rental revenues
 
$
1,833

 
$
7,085

Total revenues
 
1,833

 
7,085

Certain expenses:
 
 
 
 
Real estate taxes
 
455

 
1,282

Operating expenses
 
106

 
690

Insurance
 
19

 
76

Management fees
 
37

 
179

Total certain expenses
 
617

 
2,227

Excess of revenues over certain expenses
 
$
1,216

 
$
4,858


The accompanying notes are an integral part of these financial statements.


1



DALLAS INFILL INDUSTRIAL PORTFOLIO
NOTES TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
FOR THE THREE MONTHS ENDED MARCH 31, 2019 (UNAUDITED) AND FOR
THE YEAR ENDED DECEMBER 31, 2018
1. Basis of Presentation
On June 28, 2019, Black Creek Industrial REIT IV Inc. (the “Company”), through its wholly-owned subsidiaries, acquired a 100% fee interest in five industrial buildings totaling approximately 1.4 million square feet on approximately 71.1 acres (the “ Dallas Infill Industrial Portfolio ”). The Dallas Infill Industrial Portfolio is located in the Dallas market and, as of the acquisition date, was 98.3% occupied by 15 customers with a weighted-average remaining lease term (based on square feet) of approximately 3.5 years. The total purchase price was approximately $115.0 million, exclusive of transfer taxes, due diligence expenses, and other closing costs. The Company funded the acquisition using proceeds from its public offering and assuming mortgage note borrowings as part of this transaction.
The accompanying statement of revenues and certain expenses relates to the Dallas Infill Industrial Portfolio and has been prepared pursuant to Rule 3-14 of Regulation S-X of the Securities and Exchange Commission (the “SEC”), promulgated under the Securities Act of 1933, as amended. Accordingly, the statement is not representative of the actual operations for the periods presented as certain operating expenses, which may not be directly attributable to the revenues and expenses expected to be incurred in the future operations of the Dallas Infill Industrial Portfolio , have been excluded. Such items include depreciation and amortization, amortization of above- and below-market leases, interest, and other administrative costs. Management is not aware of any material factors relating to the Dallas Infill Industrial Portfolio , other than those already described above, that would cause the reported financial information included herein to not be necessarily indicative of future operating results.
The statement of revenues and certain expenses for the three months ended March 31, 2019 (unaudited) and for the year ended December 31, 2018 reflect all adjustments, consisting of only normal recurring adjustments, which are, in the opinion of management, necessary for a fair presentation of the results of the interim period. The results of the interim period are not necessarily indicative of the expected results for the entire fiscal year.
2. Summary of Significant Accounting Policies
Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of revenues and certain expenses during the reporting period. Actual results could differ from those estimates.
Revenue Recognition
Rental revenue is recognized on a straight-line basis over the terms of the lease agreements. The difference between rental income earned on a straight-line basis and the cash rent due under the provisions of the lease agreements is recorded as a component of straight-line rent. The straight-line rent adjustment for minimum rents increased base contractual rental revenue by approximately $0.1 million for the three months ended March 31, 2019 (unaudited) and $0.4 million for the year ended December 31, 2018.
Tenant recoveries related to reimbursement of real estate taxes, insurance, repairs and maintenance, and other operating expenses are recognized as revenue and recorded on a gross basis in rental revenues in the period the applicable expenses are incurred.

2



3. Minimum Future Lease Rentals
Future minimum base rental payments, which equal the cash basis of monthly contractual rent, owed to the Company from its customers under the terms of the non-cancelable operating lease in place as of December 31, 2018, excluding rental revenues from the potential renewal or replacement of existing future leases and from customer reimbursement revenue, were as follows for the next five years and thereafter:
(in thousands)
 
Amount
2019
 
$
5,283

2020
 
5,228

2021
 
4,039

2022
 
3,625

2023
 
1,697

Thereafter
 
3,525

Total
 
$
23,397

4. Tenant Concentrations
As of December 31, 2018, the Dallas Infill Industrial Portfolio was 98.3% occupied. The following table summarizes those customers that accounted for more than 10% of total rental revenues for the year ended December 31, 2018:
Customer
 
Lease Expiration
 
% of Total
Rental Revenues
Automotive Parts Distribution International, LLC
 
December 2022
 
24%
Cardone Industries, Inc.
 
March 2021
 
21%
Total Sweeteners, Inc.
 
August 2024
 
10%
5. Subsequent Events
Management has evaluated the events and transactions that have occurred through August 19, 2019, the date on which the statement of revenues and certain expenses was issued, and noted no items requiring adjustment to the statement or additional disclosures.

3
Exhibit 99.2

BLACK CREEK INDUSTRIAL REIT IV INC.
PRO FORMA FINANCIAL INFORMATION
(Unaudited)
The following pro forma consolidated financial statement has been prepared to provide pro forma information with regard to real estate acquisitions and financing transactions, as applicable. The unaudited pro forma consolidated financial statement should be read in conjunction with Black Creek Industrial REIT IV Inc.’s (the “Company”) Annual Report on Form 10-K for the year ended December 31, 2018 , filed with the Securities and Exchange Commission (the “SEC”) on March 6, 2019 , and Quarterly Report on Form 10-Q for the quarter ended June 30, 2019, filed with the SEC on August 12, 2019 (the “Form 10-Q”).
The accompanying unaudited pro forma consolidated statement of operations for the year ended December 31, 2018 , combine the Company’s historical operations with the purchase of the real estate properties described below, as if those transactions had occurred as of January 1, 2018. An unaudited pro forma consolidated balance sheet is not presented because the real estate property transactions described below occurred prior to June 30, 2019 and have been presented in the Form 10-Q.
On June 7, 2018, the Company acquired a 100% fee interest in two industrial buildings totaling approximately 0.4 million square feet on approximately 25.25 acres (the “Park 429 Logistics Center”). The Park 429 Logistics Center is located in the Orlando, Florida market and, as of the acquisition date, was 95.9% occupied by three customers with a weighted-average remaining lease term (based on square feet) of approximately 8.8 years. The total purchase price was approximately $45.7 million, exclusive of transfer taxes, due diligence expenses, and other closing costs. The Company funded the acquisition using proceeds from its public offering and borrowings of $23.9 million under its corporate line of credit.
On June 20, 2018, the Company acquired a 100% fee interest in one industrial building totaling approximately 0.4 million square feet on approximately 19.5 acres (the “Pescadero Distribution Center”). The Pescadero Distribution Center is located in the Central Valley market in California and, as of the acquisition date, was 100% occupied by two customers with a weighted-average remaining lease term (based on square feet) of approximately 5.4 years. The total purchase price was approximately $45.8 million, exclusive of transfer taxes, due diligence expenses, and other closing costs. The Company funded the acquisition using proceeds from its public offering and borrowings of $23.9 million under its corporate line of credit.
On June 28, 2019, the Company acquired a 100% fee interest in five industrial buildings totaling approximately 1.4 million square feet on approximately 71.1 acres (the “Dallas Infill Industrial Portfolio”). The Dallas Infill Industrial Portfolio is located in the Dallas market in Texas and, as of the acquisition date, was 98.3% occupied by 15 customers with a weighted-average remaining lease term (based on square feet) of approximately 3.5 years. The total purchase price was approximately $115.0 million, exclusive of transfer taxes, due diligence expenses, and other closing costs. The Company funded the acquisition using proceeds from the Company’s public offering and the assumption of two fixed-rate mortgages for an aggregate amount of $49.3 million with a weighted-average interest rate of 3.71% and a weighted-average remaining term of 5.9 years.
The unaudited pro forma consolidated statement of operations has been prepared by the Company’s management based upon the Company’s historical financial statements, certain historical financial information of the acquired real estate properties, and certain purchase accounting entries of the acquired real estate properties. These pro forma statements may not be indicative of the results that actually would have occurred if these transactions had been in effect on the dates indicated, nor do they purport to represent our future financial results. The accompanying unaudited pro forma consolidated statement of operations does not contemplate certain amounts that are not readily determinable, such as additional general and administrative expenses that are probable, or interest income that would be earned on cash balances.

1



BLACK CREEK INDUSTRIAL REIT IV INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2019
(Unaudited)
(in thousands, except per share data)
 
Company Historical (1)
 
 Acquisitions
 
 
Pro Forma
Adjustments
 
 
Consolidated
Pro Forma
 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Rental revenues
 
$
12,964

 
$
3,666

(2)
 
$
383

(4)
 
$
17,013

 
Total revenues
 
12,964

 
3,666

 
 
383

 
 
17,013

 
Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Rental expenses
 
2,971

 
1,235

(3)
 

 
 
4,206

 
Real estate-related depreciation and amortization
 
7,015

 

 
 
2,878

(5)
 
9,893

 
General and administrative expenses
 
1,243

 

 
 

 
 
1,243

 
Advisory fees, related party
 
2,735

 

 
 
460

(6)
 
3,195

 
Acquisition expense reimbursements, related party
 
1,574

 

 
 

 
 
1,574

 
Other expense reimbursements, related party
 
963

 

 
 

 
 
963

 
Total operating expenses
 
16,501

 
1,235

 
 
3,338

 
 
21,074

 
Other expenses:
 
 
 
 
 
 
 
 
 
 
 
Interest expense and other
 
2,355

 

 
 
887

(7)
 
3,242

 
Total other expenses
 
2,355

 

 
 
887

 
 
3,242

 
Total expenses before expense support
 
18,856

 
1,235

 
 
4,225

 
 
24,316

 
Total reimbursement to the Advisor, net
 
(1,160
)
 

 
 
(741
)
(8)
 
(1,901
)
 
Net expenses after expense support
 
(20,016
)
 
(1,235
)
 
 
(4,966
)
 
 
(26,217
)
 
Net (loss) income
 
(7,052
)
 
2,431

 
 
(4,583
)
 
 
(9,204
)
 
Net loss (income) attributable to redeemable noncontrolling interests
 
18

 

 
 

 
 
18

 
Net loss (income) attributable to noncontrolling interests
 

 

 
 

 
 

 
Net (loss) income attributable to common stockholders
 
$
(7,034
)
 
$
2,431

 
 
$
(4,583
)
 
 
$
(9,186
)
 
Weighted-average shares outstanding
 
30,248

 
 
 
 
 
 
 
36,993

(9)
Net loss per common share - basic and diluted
 
$
(0.23
)
 
 
 
 
 
 
 
$
(0.25
)
 

The accompanying notes are an integral part of this pro forma consolidated financial statement

2



BLACK CREEK INDUSTRIAL REIT IV INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2018
(Unaudited)
(in thousands, except per share data)
 
Company Historical (1)
 
 Acquisitions
 
 
Pro Forma
Adjustments
 
 
Consolidated
Pro Forma
 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Rental revenues
 
$
6,520

 
$
9,452

(2)
 
$
766

(4)
 
$
16,738

 
Total revenues
 
6,520

 
9,452

 
 
766

 
 
16,738

 
Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Rental expenses
 
1,252

 
2,662

(3)
 

 
 
3,914

 
Real estate-related depreciation and amortization
 
3,541

 

 
 
7,014

(5)
 
10,555

 
General and administrative expenses
 
1,564

 

 
 

 
 
1,564

 
Advisory fees, related party
 
1,624

 

 
 
1,252

(6)
 
2,876

 
Acquisition expense reimbursements, related party
 
4,900

 

 
 

 
 
4,900

 
Other expense reimbursements, related party
 
1,195

 

 
 

 
 
1,195

 
Total operating expenses
 
14,076

 
2,662

 
 
8,266

 
 
25,004

 
Other expenses:
 
 
 
 
 
 
 
 
 
 
 
Interest expense and other
 
2,250

 

 
 
2,701

(7)
 
4,951

 
Total other expenses
 
2,250

 

 
 
2,701

 
 
4,951

 
Total expenses before expense support
 
16,326

 
2,662

 
 
10,967

 
 
29,955

 
Total expense support from the Advisor, net
 
5,583

 

 
 
1,285

(8)
 
6,868

 
Net expenses after expense support
 
(10,743
)
 
(2,662
)
 
 
(9,682
)
 
 
(23,087
)
 
Net (loss) income
 
(4,223
)
 
6,790

 
 
(8,916
)
 
 
(6,349
)
 
Net loss (income) attributable to redeemable noncontrolling interests
 

 

 
 

 
 

 
Net loss (income) attributable to noncontrolling interests
 

 

 
 

 
 

 
Net (loss) income attributable to common stockholders
 
$
(4,223
)
 
$
6,790

 
 
$
(8,916
)
 
 
$
(6,349
)
 
Weighted-average shares outstanding
 
9,107

 
 
 
 
 
 
 
36,993

(9)
Net loss per common share - basic and diluted
 
$
(0.46
)
 
 
 
 
 
 
 
$
(0.17
)
 

The accompanying notes are an integral part of this pro forma consolidated financial statement.

3




BLACK CREEK INDUSTRIAL REIT IV INC.
NOTES TO THE PRO FORMA CONSOLIDATED STATEMENT OF
OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2019 AND
FOR THE YEAR ENDED DECEMBER 31, 2018
(Unaudited)
(1)
Reflects the Company’s historical consolidated statement of operations for the six months ended June 30, 2019 and for the year ended December 31, 2018 . Refer to the Company’s historical consolidated financial statements and notes thereto included in the Company’s Quarterly Report on Form 10-Q filed with the SEC on August 12, 2019 and the Company’s Annual Report on Form 10-K filed with the SEC on March 6, 2019 .
(2)
The table below sets forth the incremental impact of rental revenue of the real estate properties acquired by the Company based on the historical operations of those properties for the periods prior to acquisition. The incremental rental revenue is determined based on the respective property's historical rental revenue and the purchase accounting entries and includes: (i) the incremental base rent adjustments calculated based on the terms of the acquired lease and presented on a straight-line basis and (ii) the incremental reimbursement and other revenue adjustments, which consist primarily of rental expense recoveries, and are determined based on the acquired customer’s historical reimbursement and other revenue. The incremental straight-line rent adjustment resulted in an increase to rental revenue of approximately $0.2 million for the six months ended June 30, 2019 and $1.1 million for the year ended December 31, 2018 .
 
 
For the Six Months Ended June 30, 2019
 
For the Year Ended December 31, 2018
(in thousands)
 
Incremental
Rental Revenue
 
Incremental Reimbursement Revenue
 
Incremental
Rental Revenue
 
Incremental Reimbursement Revenue
Park 429 Logistics Center
 
$

 
$

 
$
922

 
$
30

Pescadero Distribution Center
 

 

 
1,079

 
336

Dallas Infill Industrial Portfolio
 
2,412

 
1,254

 
5,082

 
2,003

Total
 
$
2,412

 
$
1,254

 
$
7,083

 
$
2,369

(3)
The table below sets forth the incremental impact of rental expense of the real estate properties acquired by the Company based on the historical operations of those properties for the periods prior to acquisition. The incremental rental expense adjustment is determined based on the respective property’s historical operating expenses, insurance expense, and property management fees.
 
 
For the Six Months Ended June 30, 2019
 
For the Year Ended December 31, 2018
(in thousands)
 
Incremental
Rental Expense
 
Incremental
Real Estate Taxes
 
Incremental
Rental Expense
 
Incremental
Real Estate Taxes
Park 429 Logistics Center
 
$

 
$

 
$
54

 
$
43

Pescadero Distribution Center
 

 

 
70

 
268

Dallas Infill Industrial Portfolio
 
325

 
910

 
945

 
1,282

Total
 
$
325

 
$
910

 
$
1,069

 
$
1,593

(4)
Amount represents the incremental impact of rental revenue of the properties acquired by the Company, which includes the adjustments to reflect rents at market, as determined in purchase accounting, that consists of above- and below-market lease assets and liabilities, which are amortized over the remaining lease term.
(in thousands)
 
For the Six Months Ended June 30, 2019
 
For the Year Ended December 31, 2018
Park 429 Logistics Center
 
$

 
$
11

Pescadero Distribution Center
 

 
(12
)
Dallas Infill Industrial Portfolio
 
383

 
767

Total
 
$
383

 
$
766


4



(5)
Amount represents the incremental depreciation and amortization expense of the real estate properties acquired by the Company. Pursuant to the purchase price allocations, the amounts allocated to buildings are depreciated on a straight-line basis over a period of up to 40 years, commencing when the building is complete and ready for its intended use, and the amounts allocated to intangible in-place lease assets are amortized on a straight-line basis over the lease term.
(in thousands)
 
For the Six Months Ended June 30, 2019
 
For the Year Ended December 31, 2018
Park 429 Logistics Center
 
$

 
$
539

Pescadero Distribution Center
 

 
720

Dallas Infill Industrial Portfolio
 
2,878

 
5,755

Total
 
$
2,878

 
$
7,014

(6)
Amount represents the fixed component of the advisory fee that is payable monthly to BCI IV Advisors LLC, the Company's Advisor, for asset management services provided to the Company. The fixed component of the advisory fee consists of a monthly fee of one-twelfth of 0.80% of the aggregate cost of real property assets located in the U.S. within the Company’s portfolio. Amount was calculated as though the real estate properties acquired by the Company had been managed by the Company’s Advisor since January 1, 2018.
(7)
Amount represents the incremental interest expense related to the borrowings under the Company's corporate line of credit and the assumed mortgage notes incurred in conjunction with the respective real estate property acquisitions. The incremental interest expense is calculated based on the actual terms of the respective financing agreement as if these financings were outstanding as of January 1, 2018.
(in thousands)
 
Weighted-Average
Interest Rate
 
Amount
Financed
 
 
For the Six Months Ended June 30, 2019
 
For the Year Ended December 31, 2018
Park 429 Logistics Center
 
4.10%
 
$
23,879

(a)
 
$

 
$
418

Pescadero Distribution Center
 
4.10%
 
23,905

(a)
 

 
454

Dallas Infill Industrial Portfolio
 
3.71%
 
49,250

(b)
 
887

 
1,829

Total
 
 
 
$
97,034

 
 
$
887

 
$
2,701

 
(a)
Amount was borrowed under the Company’s corporate line of credit. The incremental interest expense is calculated using the interest rate in effect as of December 31, 2018.
(b) Amount was assumed at acquisition under two fixed-rate mortgage notes. The incremental interest expense was calculated using the interest rates in effect as of June 30, 2019 and December 31, 2018.
(8)
Amount represents the adjustment to the expense support the Company would have received from the Company’s Advisor assuming the real estate properties acquired by the Company had been managed by the Company’s Advisor since January 1, 2018.
(9)
The pro forma weighted-average shares of common stock outstanding for the six months ended June 30, 2019 and for the year ended December 31, 2018 were calculated to reflect all shares sold through June 30, 2019 as if they had been issued on January 1, 2018.

5