UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 8-K/A

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934

Gladstone Commercial Corporation

(Exact name of registrant as specified in its chapter)

Maryland (State or other jurisdiction of incorporation)		0-50363 (Commission File Number)		02-0681276 (IRS Employer Identification No.)

1521 Westbranch Drive, Suite 200 McLean, Virginia (Address of principal executive offices)		22102 (Zip Code)

Registrant’s telephone number, including area code: (703) 287-5800

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))

 

 

Gladstone Commercial Corporation

Gladstone Commercial Corporation (the “Company”) hereby amends Items 2.01 and 9.01 of its Current Report on Form 8-K, which was filed on May 18, 2005, as set forth in the pages attached hereto:

Item 2.01 Acquisition or Disposition of Assets

Financial statements for: 2525 North Woodlawn Avenue, Wichita, KS are presented in Item 9.01.

Item 9.01 Financial Statements and Exhibits

	(a)		Financial Statements of Business Acquired:
			Audited historical summary of revenue of 2525 North Woodlawn Avenue, Wichita, KS for the year ended December 31, 2004 and unaudited historical summaries of revenues for the three months ended March 31, 2005 and 2004.
	(b)		Pro Forma Financial Information
			Pro forma Condensed Consolidated Balance Sheet of the Company as of March 31, 2005.
			Pro forma Consolidated Statement of Income of the Company for the year ended December 31, 2004 (unaudited) and the three months ended March 31, 2005 (unaudited).
			Notes to Pro Forma Consolidated Balance Sheet and Statement of Income (unaudited).
	(c)		Exhibits.
			There are no exhibits filed with this report.

SIGNATURES

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 hereunto duly authorized.

		Gladstone Commercial Corporation                     (Registrant)
July 29, 2005		By:		/s/ Harry Brill
				(Harry Brill, Chief Financial Officer)

2525 North
Woodlawn Avenue

2525 North Woodlawn Avenue

Historical Summary of Revenue
Year Ended December 31, 2004

		Page(s)
Report of Independent Auditors			1
Historical Summary of Revenue for the Year ended December 31, 2004			2
Historical Summaries of Revenue for the Three Months Ended March 30, 2005 and 2004 (unaudited)			3
Notes to Historical Summary			4-5

Report of Independent Auditors

To Gladstone Commercial Corporation

We have audited the accompanying historical summary of revenue of 2525 North Woodlawn Avenue (the “Property”) as described in Note 1 for the year ended December 31, 2004. This historical summary is the responsibility of the Property’s management; our responsibility is to express an opinion on this historical summary based on our audit.

We conducted our audit in accordance with standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the historical summary is free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the historical summary. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall historical summary presentation. We believe that our audit provides a reasonable basis for our opinion.

The accompanying historical summary was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission (for inclusion on Form 8-K of Gladstone Commercial Corporation) as described in Note 2, and is not intended to be a complete presentation of the Property’s revenue and expenses.

In our opinion, the historical summary referred to above presents fairly, in all material respects, the revenue, as described in Note 2, of the Property for the year ended December 31, 2004, in conformity with accounting principles generally accepted in the United States of America.

/s/ PricewaterhouseCoopers LLP
 
McLean, VA
July 13, 2005

2525 North Woodlawn Avenue

Historical Summary of Revenue
Year Ended December 31, 2004

Revenue
Base rents		$	1,295,964

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

2525 North Woodlawn Avenue

Historical Summaries of Revenue
Three Months Ended March 31, 2005 and 2004 (unaudited)

		2005				2004
Revenue
Base rents		$	323,991			$	323,991

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

2525 North Woodlawn Avenue

Notes to Historical Summary
December 31, 2004

1.		Business
		The accompanying historical summary of revenue relates to the operations of 2525 North Woodlawn Avenue (the “Property”), consisting of the revenue of one office building located in Wichita, Kansas.
2.		Summary of Significant Accounting Policies
		Basis of Presentation
		The accompanying historical summary of revenue was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission in connection with Gladstone Commercial Corporation’s (“Gladstone”) acquisition of the Property. The historical summary is not representative of the actual operations of the Property for the period presented nor indicative of future operations as certain expenses, primarily depreciation, amortization and interest expense, which may not be comparable to the expenses expected to be incurred by Gladstone in future operations of the Property, have been excluded. Additionally, Gladstone’s lease with the tenant is structured in such a way that the tenant is responsible for substantially all of the Property’s operating expenses. As Gladstone does not expect to incur any operating expenses in the future operations of the Property, they have been excluded from this historical summary. Should the tenant fail to pay these expenses, Gladstone could be obligated to pay such expenses. However, the Property is currently exempted from property taxes and such expenses are not expected to be significant.
		Revenue Recognition
		Revenue is recognized on a straight-line basis over the terms of the related lease.
		Use of Estimates
		The preparation of this historical summary in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of revenue during the reporting period. Actual results may differ from these estimates.
		Major Tenant
		During 2004, the Property’s total base rent of $1,295,964 was attributable to one tenant.
3.		Rentals
		On October 1, 2000, the Property entered into a lease agreement with its sole tenant for the entire office building. The lease had an initial term of twelve years with two five-year options. Future minimum rentals as of December 31, 2004 to be received under this tenant lease are as follows:

Years Ending
2005		$	1,278,155
2006			1,298,211
2007			1,308,248
2008			1,338,359
2009			1,338,359
Thereafter			3,680,487
Total		$	10,241,819

2525 North Woodlawn Avenue

Notes to Historical Summary
December 31, 2004

4.		Unaudited Interim Historical Summaries
		The historical summaries of revenue for the three months ended March 31, 2005 and 2004 are unaudited. As a result, these interim historical summaries should be read in conjunction with the historical summary and notes included in the December 31, 2004 historical summary of revenue. The interim historical summaries reflect all adjustments which management believes are necessary for the fair presentation of the historical summaries of revenue for the interim periods presented. These adjustments are of a normal recurring nature. The historical summaries of revenue for such interim periods are not necessarily indicative of the results of the entire year.

Pro Forma Consolidated Financial Information
(unaudited)

The following information reflects pro forma consolidated balance sheet data as of March 31, 2005 of Gladstone Commercial Corporation (the “Company”) and the pro forma consolidated statements of income for the year ended December 31, 2004 and the three months ended March 31, 2005.

The pro forma consolidated balance sheet data is presented as if the acquisition of the property occurred on March 31, 2005.

The pro forma consolidated statements of income for the year ended December 31, 2004 and the three months ended March 31, 2005 is presented as if the acquisition of the property occurred on January 1, 2004.

The pro forma financial information does not purport to present the financial position or results of operations of the Company and the transactions and events assumed therein occurred on the dates specified, nor are they necessarily indicative of the results of operations that may be achieved in the future.

The pro forma consolidated financial statements are based on certain assumptions and adjustments described in the notes to the pro forma consolidated balance sheet and statements of income and should be read in conjunction therewith and with the consolidated financial statements and related notes of the Company included in its December 31, 2004 10K, and its March 31, 2005 10Q and the Historical Summary of Revenue and related Notes to Historical Summary of Revenue of the acquired property included elsewhere in this report.

Pro Forma Consolidated Balance Sheet as of March 31, 2005 (unaudited)

		Gladstone								Pro Forma
		Commercial				Purchase of				Company
		Corporation				The Property				Consolidated
		A				B
ASSETS:
Real estate:
Land		$	8,922,000			$	1,525,000			$	10,447,000
Building			61,848,662				9,586,889				71,435,551
Tenant improvements			1,664,122				119,182				1,783,304
Accumulated depreciation			(1,208,768	)			—				(1,208,768	)
			71,226,016				11,231,071				82,457,087
Mortgage note receivable			11,081,931				—				11,081,931
Cash and cash equivalents			18,804,004				(13,389,735	)			5,414,269
Interest receivable			75,794				—				75,794
Prepaid assets			203,026				—				203,026
Other assets			1,576,993				—				1,576,993
Deferred rent asset			—				1,587,822				1,587,822
Lease intangibles			4,023,315				570,842				4,594,157
Total Assets		$	106,991,079			$	13,389,735			$	106,991,079
LIABILITIES & STOCKHOLDERS’ EQUITY
Liabilities:
Due to Adviser		$	142,598			$	—			$	142,598
Accounts payable and accrued expenses			417,464				—				417,464
Mortgage note payable			3,150,000				—				3,150,000
Rent received in advance, security deposits and funds held in escrow			1,432,991				—				1,432,991
Total Liabilities		$	5,143,053								5,143,053
Stockholders’ Equity:
Common stocks			7,667				—				7,667
Additional paid-in capital			105,427,549				—				105,427,549
Notes receivable — employees			(374,792	)							(374,792	)
Retained deficit			(3,212,398	)			—				(3,212,398	)
Total Stockholders’ Equity			101,848,026				—				101,848,026
Total Liabilities and Stockholders’ Equity		$	106,991,079			$	13,389,735			$	106,991,079

See accompanying notes to the pro forma consolidated balance sheet and consolidated statement of income.

Pro Forma Consolidated Statement of Income for the year ended December 31, 2004 (unaudited)

		Gladstone												Pro Forma
		Commercial								Pro Forma				Company
		Corporation				The Properties				Adjustments				Consolidated
		C				D				E
OPERATING REVENUES:
Base rents		$	3,331,215			$	1,295,964			$	($215,148	)		$	4,412,031
Interest income from mortgage loans			981,187				—				—				981,187
Total operating revenues:			4,312,402				1,295,964				(215,148	)			5,393,218
OPERATING EXPENSES:
Management advisory fee			1,187,776				—				—				1,187,776
Depreciation & amortization			973,345				—				344,180				1,317,525
Insurance			250,816				—				—				250,816
Directors fees			106,917				—				—				106,917
Professional fees			448,969				—				—				448,969
General & administrative			335,310				—				—				335,310
Total operating expenses:			3,303,133				—				344,180				3,647,313
Net income from operations			1,009,269				1,295,964				(559,328	)			1,745,905
INTEREST INCOME			614,659				—				—				614,659
NET INCOME/(LOSS)		$	1,623,928			$	1,295,964			$	(559,328	)		$	2,360,564
Earnings per weighted average common share
Basic		$	0.21			$	0.17			$	(0.07	)		$	0.31
Diluted		$	0.21			$	0.17			$	(0.07	)		$	0.31
Weighted average shares outstanding
Basic			7,649,855				7,649,855				7,649,855				7,649,855
Diluted			7,708,534				7,708,534				7,708,534				7,708,534

See accompanying notes to the pro forma consolidated balance sheet and consolidated statement of income.

Pro Forma Consolidated Statement of Income for the three months ended March 31, 2005
(unaudited)

		Gladstone												Pro Forma
		Commercial								Pro Forma				Company
		Corporation				The Properties				Adjustments				Consolidated
		F				G				H
OPERATING REVENUES:
Base rents		$	1,847,007			$	323,991			$	($53,787	)		$	2,117,211
Interest income from mortgage loans			295,583				—				—				295,583
Tenant recovery revenue			2,043				—				—				2,043
Total operating revenues:			2,144,633				323,991				($53,787	)			2,414,837
OPERATING EXPENSES:
Management advisory fee			471,861				—				—				471,861
Depreciation & amortization			537,755				—				86,045				623,800
Insurance			70,383				—				—				70,383
Directors fees			24,000				—				—				24,000
Professional fees			331,244				—				—				331,244
Taxes & Licenses			128,273				—				—				128,273
Interest Expense			36,219				—				—				36,219
General & administrative			108,920				—				—				108,920
Total expenses from operations:			1,708,655				—				86,045				1,794,700
Net income from operations			435,978				323,991				(139,832	)			620,137
INTEREST INCOME			99,206				—				—				99,206
NET INCOME/(LOSS)		$	535,184			$	323,991			$	(139,832	)		$	719,343
Earnings per weighted average common share
Basic		$	0.07			$	0.04			$	(0.02	)		$	0.09
Diluted		$	0.07			$	0.04			$	(0.02	)		$	0.09
Weighted average shares outstanding
Basic			7,667,000				7,667,000				7,667,000				7,667,000
Diluted			7,733,335				7,733,335				7,733,335				7,733,335

See accompanying notes to the pro forma consolidated balance sheet and consolidated statement of income.

Notes to Pro Forma Consolidated Balance Sheet and Consolidated Statements of Income
(unaudited)

A		Reflects the Company’s historical consolidated balance sheet as of March 31, 2005, as reported on Form 10-Q.
B		Reflects the acquisition of the property for $13,389,735 from available cash. The purchase price for the property acquired has been allocated to tangible and intangible assets acquired at their estimated fair values.
C		Represents the historical consolidated statement of operations for the year ended December 31, 2004 as reported on Form 10-K.
D		Reflects the historical summary of revenue and for the property for the year ended December 31, 2004.
E		Reflects adjusted depreciation and amortization related to the acquisition of the property. The buildings have an estimated useful life of 39 years and the tenant improvements are being depreciated over their remaining lease terms of 7.4 years. The lease intangibles are being amortized over their remaining lease terms of 7.4 years. A portion of the property’s acquisition price was allocated to above market rents and recorded as a deferred rent receivable on the balance sheet. The deferred rent asset is amortized against rental revenue, resulting in a credit adjustment to rental revenue.
F		Represents the historical consolidated statement of operations for the three months ended March 31, 2005 as reported on Form 10-Q.
G		Reflects the historical summary of revenue for the property for the three months ended March 31, 2005.
H		Reflects adjusted depreciation and amortization related to the acquisition of the property. The buildings have an estimated useful life of 39 years and the tenant improvements are being depreciated over their remaining lease terms of 7.4 years. The lease intangibles are being amortized over their remaining lease terms of 7.4 years. A portion of the property’s acquisition price was allocated to above market rents and recorded as a deferred rent receivable on the balance sheet. The deferred rent asset is amortized against rental revenue, resulting in a credit adjustment to rental revenue.