424B3 1 d424b3.htm 424(B)(3) 424(b)(3)

Filed Pursuant to Rule 424(b)(3)
Registration No. 333-127405

CB RICHARD ELLIS REALTY TRUST

Supplement No. 10 dated July 30, 2008

to the Prospectus dated April 25, 2008

This Supplement No. 10 supersedes and replaces Supplement No. 9 dated July 17, 2008 to our prospectus dated April 25, 2008. This supplement provides information that shall be deemed part of, and must be read in conjunction with, the prospectus. Capitalized terms used in this Supplement No. 10 have the same meanings in the prospectus unless otherwise stated herein. The terms “we,” “our,” “us” and CBRE REIT include CB Richard Ellis Realty Trust and its subsidiaries.

Table of Contents

 

     Supplement No. 10
Page No.
   Prospectus
Page No.

Status of Our Current Offering

   1    1

Fees Paid in Connection with Our Offering

   1    10-13, 104-108

Real Estate Investments

   2-10    91-97

Distribution Policy

   10-11    40-41

Dilution

   11    42

Summary Selected Financial Data

   12-14    43-45

Experts

   15    162

Incorporation of Certain Information By Reference

   16    N/A

Status of Our Current Offering

On October 24, 2006, we commenced an initial public offering of up to $2,000,000,000 in our common shares. As of June 30, 2008, we had accepted subscriptions from 8,626 investors and issued 38,911,634 common shares pursuant to this public offering, which includes 535,461 common shares issued pursuant to our dividend reinvestment plan, and received $388,848,606 in gross proceeds. We will offer our common shares in this offering until October 24, 2008, unless the offering is extended. We reserve the right to terminate this offering at any time. As of June 30, 2008, 45,634,077 common shares were issued and outstanding.

Fees Paid in Connection with Our Offering

For the three months ended March 31, 2008 and the year ended December 31, 2007, our Dealer Manager earned approximately $2,210,000 and $9,901,000 in selling commissions, respectively (of which $216,000 and $588,000 were payable as of March 31, 2008 and December 31, 2007, respectively), $959,000 and $3,436,000 in dealer manager fees, respectively (of which $144,000 and $234,000 were payable as of March 31, 2008 and December 31, 2007, respectively) and $319,000 and $1,658,000 in marketing support fees, respectively (of which $41,000 and $101,000 were payable as of March 31, 2008 and December 31, 2007, respectively). The Investment Advisor earned acquisition fees of $715,000 and $2,620,000 for the three months ended March 31, 2008 and the year ended December 31, 2007, respectively. In connection with services provided to the Investment Advisor, the Sub-Advisor, pursuant to a sub-advisory agreement, was paid $134,000 and $490,000 by the Investment Advisor for the three months ended March 31, 2008 and the year ended December 31, 2007, respectively. For the three months ended March 31, 2008 and the year ended December 31, 2007, the Investment Advisor earned investment management fees of $681,000 and $1,547,000, respectively (of which $246,000 and $217,000 were payable as of March 31, 2008 and December 31, 2007, respectively). The Investment Advisor waived investment management fees of $311,000 and $432,000 for the three months ended March 31, 2008 and the year ended December 31, 2007, respectively. In connection with services provided to the Investment Advisor, the Sub-Advisor, pursuant to a sub-advisory agreement, was paid $94,000 and $214,000 by the Investment Advisor for the three months ended March 31, 2008 and the year ended December 31, 2007, respectively. For the three months ended March 31, 2008 and the year ended December 31, 2007, CB Richard Ellis Group, Inc., an affiliate of the Investment Advisor, received property management fees of approximately $118,000 and $160,000, respectively (of which $86,000 and $50,000 were payable as of March 31, 2008 and December 31, 2007, respectively). CBRE Melody, an affiliate of the Investment Advisor, received no mortgage banking fees for the three months ended March 31, 2008 and approximately $36,000 for the year ended December 31, 2007. No leasing and brokerage fees were paid to the Investment Advisor or its affiliates for the three months ended March 31, 2008 and the year ended December 31, 2007.


Real Estate Investments

This section contains certain information that supplements the information under the section “Real Estate Investments,” which begins on page 91 of our prospectus.

Properties

As of March 31, 2008, we owned 47 office and industrial properties located in seven states (California, Georgia, Illinois, Massachusetts, North Carolina, South Carolina and Texas) and in the United Kingdom, encompassing approximately 6,257,466 rentable square feet, as well as one undeveloped land parcel in Georgia. 18 of these properties were classified as real estate held for sale as of March 31, 2008. Occupancy for our consolidated properties was approximately 84.73% as of March 31, 2008. Our consolidated debt was $164,082,000 as of March 31, 2008. In addition, we have an approximately 5.07% ownership interest in an unconsolidated strategic partnership, or CBRE Asia Fund, that, as of March 31, 2008, owned interests in eight properties located in China and Japan. Four of these properties are under various stages of development and/or construction with the balance of the properties in operations.

The following table provides information relating to our consolidated properties as of March 31, 2008. These properties consisted of 39 industrial properties, encompassing 5,813,609 rentable square feet, and eight office properties, encompassing 443,857 rentable square feet. The weighted average occupancy for our industrial properties and office properties was approximately 83.64% and 99.11% as of March 31, 2008, respectively. The average effective annual rents for our industrial properties and office properties were approximately $18,757,000 and $9,360,000 as of March 31, 2008, respectively.

 

Location

  

Property

 

Property
Type

  Date
Acquired
  Year
Built
  Number
of
Properties
  Approximate
Total

Acquisition
Cost (1)
  Net
Rentable
Sq. Ft.
  Occupancy  

Domestic

                

San Diego, CA

   REMEC Corporate Campus   Office   9/15/2004   1983   4   $ 26,667,000   132,685   100.0 %

Taunton, MA

   300 Constitution Drive   Industrial   11/3/2004   1998   1     19,805,000   330,000   100.0 %

Alpharetta, GA

   Deerfield Commons I   Office   6/21/2005   2000   1     19,572,000   121,969   100.0 %

Alpharetta, GA

   Deerfield Commons II (2)   —     6/21/2005   —     —       2,262,000   —     —    

Richardson, TX

   660 North Dorothy   Industrial   1/9/2006   1997   1     6,836,000   120,000   100.0 %

Allen, TX

   505 Century   Industrial   1/9/2006   1997   1     6,095,000   100,000   72.4 %

Richardson, TX

   631 International   Industrial   1/9/2006   1998   1     5,407,000   73,112   100.0 %

Bolingbrook, IL

  

Bolingbrook

Point III

  Industrial   8/29/2007   2006   1     18,170,000   185,045   100.0 %

Spartanburg, SC

   Fairforest Bldg. 5   Industrial   8/30/2007   2006   1     16,968,000   316,491   100.0 %

Spartanburg, SC

   Fairforest Bldg. 6 (3)   Industrial   8/30/2007

1/23/2008

  2005   1     7,468,000   101,055   100.0 %

Spartanburg, SC

   Fairforest Bldg. 7   Industrial   8/30/2007   2006   1     5,626,000   101,459   0.0 %

Spartanburg, SC

   HJ Park Bldg. 1   Industrial   8/30/2007   2003   1     4,216,000   70,000   100.0 %

Charleston, SC

   North Rhett I   Industrial   8/30/2007   1973   1     10,302,000   284,750   100.0 %

Charleston, SC

   North Rhett II   Industrial   8/30/2007   2001   1     7,073,000   101,705   100.0 %

Charleston, SC

   North Rhett III (3)   Industrial   8/30/2007

1/23/2008

  2002   1     4,812,000   79,972   100.0 %

Charleston, SC

   North Rhett IV   Industrial   8/30/2007   2005   1     17,060,000   316,040   100.0 %

Charleston, SC

   Jedburg Commerce Park   Industrial   8/30/2007   2007   1     41,967,000   512,686   100.0 %

Charleston, SC

   Mount Holly Building   Industrial   8/30/2007   2003   1     6,208,000   100,823   100.0 %

Charleston, SC

   Orangeburg Park Bldg.   Industrial   8/30/2007   2003   1     5,474,000   101,055   100.0 %

Charlotte, NC

   Kings Mountain I (3)   Industrial   8/30/2007

1/23/2008

  1998   1     5,497,000   100,000   100.0 %

Charlotte, NC

   Kings Mountain II   Industrial   8/30/2007   2002   1     11,311,000   301,400   100.0 %

Winston-Salem, NC

   Union Cross Bldg. I   Industrial   8/30/2007   2005   1     6,585,000   100,853   100.0 %

Winston-Salem, NC

   Union Cross Bldg. II   Industrial   8/30/2007   2005   1     17,216,000   316,130   100.0 %

Lewisville, TX

   Lakeside Office Center   Office   3/5/2008   2006   1     17,949,000   98,750   96.0 %

Charlotte, NC

   Kings Mountain III   Industrial   3/14/2008   2007   1     25,654,000   541,910   0.0 %
                            

Total

           27     316,200,000   4,607,890   85.35 %
                            

 

- 2 -


Location

  

Property

 

Property
Type

  Date
Acquired
  Year
Built
  Number
of
Properties
  Approximate
Total

Acquisition
Cost (1)
  Net
Rentable
Sq. Ft.
  Occupancy  

International

                

Coventry, UK

   602 Central Blvd.   Office   4/27/2007   2001   1     23,847,000   49,985   100.0 %

Reading, UK

   Thames Valley Five   Office   3/20/2008   1998   1     29,335,000   40,468   100.0 %
                            

Total

           2     53,182,000   90,453   100.0 %
                            

Real Estate Held for Sale

                

Spartanburg, SC

   Fairforest Bldgs 1-4   Industrial   8/30/2007   1999-2001   4     20,947,000   355,794   100.0 %

Spartanburg, SC

   Highway 290 Commerce Pk Bldgs   Industrial   8/30/2007

9/24/2007

11/1/2007

  1993-1996   5     21,204,000   473,050   78.9 %

Spartanburg, SC

   Orchard Business Park 1 & 2   Industrial   8/30/2007

11/1/2007

  1994   2     2,271,000   50,000   65.0 %

Spartanburg, SC

  

Greenville/

Spartanburg Ind. Pk

  Industrial   8/30/2007   1990   1     3,581,000   67,375   100.0 %

Spartanburg, SC

   Community Cash Complex 1-5   Industrial   8/30/2007   1960-1984   5     8,648,000   552,904   70.5 %

Spartanburg, SC

   Cherokee Corporate Park   Industrial   8/30/2007   2000   1     3,928,000   60,000   100.0 %
                            

Total

           18     60,579,000   1,559,123   82.02 %
                            

Grand Total

           47   $ 429,961,000   6,257,466   84.73 %
                            

 

(1)

Acquisition cost represents the purchase price inclusive of customary closing costs and acquisition fees (which is 1.0% of the contract purchase price).

(2)

Represents ten acres of undeveloped land zoned for office use.

(3)

Includes the purchase prices of adjacent land parcels acquired on January 23, 2008.

Our geographic revenue concentrations from continuing operations for the three months ended March 31, 2008 and 2007 are as follows:

 

     Three Months Ended
March 31,
 
         2008             2007      

Domestic

    

California

   9.91 %   29.88 %

Georgia

   9.56     27.54  

Massachusetts

   7.30     22.55  

Texas

   9.07     20.03  

Illinois

   5.04     —    

North Carolina

   13.16     —    

South Carolina

   38.93     —    
            

Total Domestic

   92.97     100.00  

International

    

UK

   7.03     —    
            

Total

   100.00 %   100.00 %
            

 

- 3 -


Our geographic long-lived asset concentrations from continuing operations as of March 31, 2008 and December 31, 2007 are as follows:

 

     March 31,
2008
    December 31,
2007
 

Domestic

    

California

   6.68 %   30.65 %

Massachusetts

   5.53     25.62  

Georgia

   4.73     23.29  

Texas

   10.30     20.44  

Illinois

   4.88     —    

North Carolina

   18.51     —    

South Carolina

   34.91     —    
            

Total Domestic

   85.54     100.00  

International

    

UK

   14.46     —    
            

Total

   100.00 %   100.00 %
            

100% of the geographic revenue concentrations from discontinued operations and geographic asset concentrations from discontinued operations are attributable to buildings located in South Carolina as of and for the three months ended March 31, 2008. There were no discontinued operations for the three months ended March 31, 2007.

Recent Developments

Thames Valley Five Loan

Subsequent to our acquisition of Thames Valley Five, on May 30, 2008, we obtained a £7,500,000 loan ($14,861,000 assuming an exchange rate of $1.98/£1.00) from The Royal Bank of Scotland plc. The interest only loan is for a term of five years (with a two year extension option) and bears interest at a variable rate of interest based on the three month London Inter-Bank Offering Rate plus 1%, or 6.89% per annum as of May 30, 2008. In addition, we incurred financing costs of approximately £71,000 ($141,000) associated with obtaining this loan.

Acquisition of Enclave on the Lake

On July 1, 2008, we acquired, from unrelated third-parties, a fee interest in Enclave on the Lake, located at 1255 Enclave Parkway, in Houston, Texas. This property had a total acquisition cost of approximately $37,732,000, which includes customary closing costs and an acquisition fee of $372,500 which was paid to our Investment Advisor, and an estimated acquisition cap rate of approximately 7.2%.(1) The property consists of a 171,091 square foot, six-story office building with structured and surface parking lots completed in 1999. The office building is 100% leased to SBM Atlantia, Inc., a Netherlands based supplier of products and services to the oil and gas industry under a lease that expires in February 2012. The initial annual rent under the lease with SBM Atlantia, Inc. is $4,277,000. In connection with the acquisition of this property, we assumed a $18,790,000 fixed-rate mortgage loan that bears interest at a rate of 5.45% per annum and matures on May 1, 2011.

Acquisition of Albion Mills Retail Park

On July 11, 2008, we acquired, from an unrelated third-party, a fee interest in Albion Mills Retail Park located on Ings Road, Wakefield, United Kingdom. This property had a total acquisition cost of approximately £11,126,000 ($22,046,000 assuming an exchange rate of $1.9815/£1.00), which includes customary closing costs and an acquisition fee of $208,000 which was paid to our Investment Advisor, and an estimated acquisition cap rate of approximately 7.2%.(1) The property consists of a 55,294 square foot, two unit retail building and surface parking lot completed in 2000. The retail building is 100% leased to Wickes Building Supplies Ltd, one of the United Kingdom’s leading hardware and building supplies retailers, under a lease that expires in May 2030, and

 

- 4 -


DSG Retail Ltd. (d/b/a PC World), one of the largest retailers in the United Kingdom, under a lease that expires in September 2020. The initial annual rent under the lease with Wickes Building Supplies Ltd is $1,177,746 and the initial annual rent under the lease with DSG Retail Ltd. (d/b/a PC World) is $404,060.

Avion III and Avion IV

On July 25, 2008, we entered into a definitive purchase agreement with unrelated third parties, to acquire, subject to customary closing conditions, Avion III and IV, located at 14550 and 14560 Avion Parkway, in Chantilly, Virginia. The contract purchase price for Avion III and IV is $41,700,000 exclusive of transaction costs, financing fees and working capital reserves. We anticipate that the acquisition will be funded from the proceeds of our initial public offering. Each property consists of a three-story office building, with surface parking lots, completed in 2003. Avion III has 71,507 rentable square feet and is 100% leased to Lockheed Martin Corporation, a leading supplier of aerospace and defense products and services. Avion IV has 71,504 rentable square feet and is 100% leased to the U.S. General Services Administration. Both buildings have been improved to meet Sensitive Compartmentalized Information Facilities standards that include enhanced access control systems which meet specific security requirements for handling federal classified information. While we anticipate this acquisition will close during the third quarter of 2008, this agreement is subject to a number of contingencies and there can be no assurances that this acquisition will occur.

Joint Venture with Duke Realty Limited Partnership

On May 5, 2008, we entered into a contribution agreement with Duke Realty Limited Partnership, a subsidiary of Duke Realty Corporation (NYSE: DRE), to acquire, through a joint venture, $248,900,500 in industrial real property assets. We own an 80% interest and Duke owns a 20% interest in the joint venture. The portfolio consists of six bulk industrial built-to-suit, fully leased properties. One of the properties was contributed to the joint venture on June 12, 2008 and in connection with the closing we made a cash contribution of approximately $34,700,000 (excluding a working capital reserve of $240,000) to the Duke joint venture. The remaining five properties are under various stages of construction and are expected to be contributed to the joint venture during the remainder of 2008. Closing of the contribution of each of the remaining properties to the joint venture is subject to certain contingencies and there is no assurance that any of the properties will be contributed to the joint venture. It is anticipated that the total amount of properties (inclusive of those identified above) that may be contributed to the joint venture over a three-year period may be up to $800,000,000.

CBRE Asia Fund—Acquisition of Golden Rooster Lake Road

On June 17, 2008, CBRE Asia Fund acquired a 49% interest in a Chinese company that owns Golden Rooster Lake Road located in Suzhou, China. The property is a mixed-use property anticipated to include four high-rise serviced apartment towers and a shopping mall. The property is currently under development, with a projected total project cost of $197,000,000. The joint venture partner and developer is China Vanke, a public company listed on the Shenzhen stock exchange. CBRE Asia Fund acquired this interest for approximately $37,800,000.

 

 

 

(1)

Acquisition cap rate equals annualized in-place net operating income divided by total acquisition cost for the property. Annualized in-place net operating income equals, on an annualized cash basis as derived from leases in-place at the time we acquire the property, rental income and tenant reimbursements less property and related expenses (operating maintenance, management fees and real estate taxes) and excludes other non-property income and expenses, interest expense, depreciation and amortization and our company-level general and administrative expenses.

 

- 5 -


Significant Tenants

We owned approximately 6,257,466 square feet of net rentable space as of March 31, 2008. The following table details the tenants with annual rents greater than 5% of total annual rents or who occupied more than 5% of the total rentable square feet as of March 31, 2008:

 

Market

 

Property

 

Tenant

  Net Rentable Sq. Ft.     Annual Rents
Statistics
    Lease
Expirations
 
      Sq. Ft.   % of
Portfolio
    Annual
Rents
    % of
Portfolio
   

Charleston, SC

 

Jedburg

Commerce Park

  American LaFrance LLC   512,686   8.19 %   $ 2,994,086 (1)   10.65 %   07/2027 (1)

Reading, UK/

Atlanta, GA

  Thames Valley Five/ Deerfield Commons I   Regus/HQ Global Workplace, Inc. (2)   85,789   1.37       2,947,592     10.48     12/2013/
05/2010
 
 

San Diego, CA

  REMEC Corporate Campus   REMEC   132,685   2.12       2,307,271     8.20     04/2017  

Coventry, UK

  602 Central Blvd.   Capital Business Services   49,985   0.80       1,534,755     5.46     02/2010  

Boston, MA

  300 Constitution Drive   Chadwick’s of Boston   330,000   5.28       1,425,600     5.07     03/2013  

Winston-Salem, NC

  Union Cross Bldg. II   EGL Eagle Global Logistics LP   316,130   5.05       1,238,597     4.40     10/2009  

Spartanburg, SC

  Fairforest Bldg. 5   Echostar Satellite LLC   316,491   5.06       1,177,347     4.19     02/2013  

Charleston, SC

  North Rhett IV   Trans Hold Inc   316,040   5.05       1,174,065     4.18     01/2022  
            —      
                             
      2,059,806   32.92 %   $ 14,799,313     52.63 %  
                             

 

(1)

The lease term and annual rent provided under ALF’s lease is presented as of March 31, 2008. Effective July 23, 2008, ALF’s lease has been modified to provide for a lease term of five years and annual rent of approximately $2,809,500.

(2)

HQ Global Workplace, Inc. is owned by Regus.

On January 28, 2008, American LaFrance LLC, or ALF, the tenant in our Jedburg Commerce Park property, filed for Chapter 11 bankruptcy protection with the bankruptcy court for the District of Delaware. On May 23, 2008, an order was entered in ALF’s Chapter 11 case confirming its Plan of Reorganization, which became effective on July 23, 2008. In connection therewith, ALF’s lease with us was modified to reduce the remaining lease term from approximately 19 years to approximately five years and the current annual base rent from approximately $2,994,086 to $2,809,500. ALF has remained current on its rent obligations during the course of the Chapter 11 bankruptcy proceedings and the lease remains secured, in part, by a letter of credit. As of the date of this prospectus, ALF represents approximately 8.29% of our annualized rent with respect to our consolidated portfolio.

 

- 6 -


Tenant Lease Expirations

The following table sets forth a schedule of expiring leases for our consolidated properties by square footage and by annualized rental revenue as of March 31, 2008:

 

Year

   Number of
Leases
   Expiring
Square Feet
   % of Portfolio     Annual Rental    % of Portfolio  

Vacant

      955,317    15.27 %   $ —      —   %

Month to Month

   9    359,645    5.75       —      —    

2008

   5    216,147    3.45       743,218    2.64  

2009

   10    609,519    9.74       2,968,250    10.55  

2010

   21    511,605    8.17       4,431,198    15.76  

2011

   6    197,966    3.16       1,039,167    3.70  

2012

   7    208,400    3.33       993,239    3.53  

2013

   3    756,959    12.10       5,083,404    18.08  

2014

   2    102,372    1.63       470,117    1.67  

2015

   7    709,942    11.35       2,709,403    9.63  

2016

   2    198,414    3.17       1,009,019    3.59  

2017

   2    200,201    3.21       3,235,639    11.51  

2019

   1    301,400    4.82       822,587    2.93  

2020

   1    100,853    1.61       444,399    1.58  

2022

   1    316,040    5.05       1,174,065    4.18  

2027(1)

   1    512,686    8.19       2,994,085    10.65  
                             

Total

   78    6,257,466    100.00 %   $ 28,117,790    100.00 %
                             

 

(1)

The above table reflects the lease term and annual rent provided under ALF’s lease as of March 31, 2008. Effective July 23, 2008, ALF’s lease has been modified to provide for a lease term of five years and annual rent of approximately $2,809,500.

 

- 7 -


Rental Operations

We evaluate the performance of our segments based on net operating income, defined as: rental income and tenant reimbursements less property and related expenses (operating and maintenance, management fees and real estate taxes) and excludes other non-property income and expenses, interest expense, depreciation and amortization, and our company–level general and administrative expenses. The following tables compare the net operating income for the three months ended March 31, 2008 and for the years ended December 31, 2007, 2006 and 2005 (in thousands):

 

     Three Months
Ended March 31,
    Year Ended December 31,  
     2008     2007     2006     2005  

Domestic Properties

        

Revenues:

        

Rental

   $ 5,327     $ 11,449     $ 6,630     $ 4,614  

Tenant Reimbursements

     1,035       2,377       1,830       872  
                                
     6,362       13,826       8,460       5,486  
                                

Property and Related Expenses:

        

Operating and Maintenance

     451       1,011       860       367  

General and Administrative

     44       84       88       26  

Property Management Fee to Related Party

     62       122       41       7  

Property Taxes

     631       1,486       1,103       563  
                                
     1,188       2,703       2,092       963  
                                

Net Operating Income

     5,174       11,123       6,368       4,523  
                                

International Properties

        

Revenues:

        

Rental

     487       1,149       —         —    

Tenant Reimbursements

     34       12       —         —    
                                
     521       1,161       —         —    
                                

Property and Related Expenses:

        

Operating and Maintenance

     32       19       —         —    

General and Administrative

     —         23       —         —    

Property Management Fee to Related Party

     2       7       —         —    
                                
     34       49       —         —    
                                

Net Operating Income

     487       1,112       —         —    
                                

Total Reportable Segments(1) 

        

Revenues:

        

Rental

     5,814       12,598       6,630       4,614  

Tenant Reimbursements

     1,069       2,389       1,830       872  
                                
     6,883       14,987       8,460       5,486  
                                

Property and Related Expenses:

        

Operating and Maintenance

     483       1,030       860       367  

General and Administrative

     44       107       88       26  

Property Management Fee to Related Party

     64       129       41       7  

Property Taxes

     631       1,486       1,103       563  
                                
     1,222       2,752       2,092       963  
                                

Net Operating Income

     5,661       12,235       6,368       4,523  
                                

Reconciliation of Non-GAAP Measure to Consolidated Net Loss

        

Total Segment Net Operating Income

     5,661       12,235       6,368       4,523  

Interest and Other Income

     796       2,855       255       460  
                                
     6,457       15,090       6,623       4,983  
                                

Interest Expense

     2,406       5,049       1,784       1,195  

General and Administrative

     364       1,761       763       333  

Investment Management Fee to Related Party

     681       1,547       739       603  

Class C Fee to Related Party

     —         —         145       459  

Depreciation and Amortization

     3,151       8,050       4,618       2,478  
                                

Loss From Continuing Operations Before Income Taxes, Minority Interest and Equity in Loss of Unconsolidated Entity

     (145 )     (1,317 )     (1,426 )     (85 )

Minority Interest

     2       17       (1,058 )     (7 )

Provision for Income Taxes

     (59 )     —         —         —    

Equity in Loss of Unconsolidated Entity

     (96 )     (150 )     —         —    
                                

Loss from Continuing Operations

     (298 )     (1,450 )     (2,484 )     (92 )

Income from Discontinued Operation

     881       1,047       —         —    
                                

Net Income (Loss)

   $ 583     $ (403 )   $ (2,484 )   $ (92 )
                                

 

(1)

Total Reportable Segments net operating income is a Non-GAAP financial measure which may be useful as a supplemental measure for evaluating the relationship of each reporting segment to the combined total. This measure should not be looked upon as an alternative measure of operating performance to our US GAAP presentations provided.

 

- 8 -


Non-GAAP Supplemental Financial Measure: Funds from Operations

Management uses Funds from Operations, or FFO, as a supplemental measure of REIT performance. We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do. The revised White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding extraordinary items, as defined by GAAP, and gains and losses from sales of depreciable operating property, plus real estate related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustment for unconsolidated partnerships and joint ventures.

Because FFO excludes depreciation and amortization, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates and operating costs. Management believes that FFO provides useful information to the investment community about our financial performance when compared to other REITs since FFO is generally recognized as the industry standard for reporting the operations of REITs.

FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.

 

- 9 -


The following table presents our FFO for the three months ended March 31, 2008, December 31, 2007, September 30, 2007 and June 30, 2007 (in thousands):

 

    Three Months Ended  
    March 31,
2008
  December 31,
2007
    September 30,
2007
  June 30,
2007
 
       

Reconciliation of net income (loss) to funds from operations:

       

Net Income (Loss)

  $   583   $  (709 )   $   434   $       4  

Adjustments:

       

Minority interest

  5   (6 )   5   (1 )

Real estate depreciation and amortization

  3,151   3,465     2,115   1,327  
                   

Funds from operations

  $3,739   $2,750     $2,554   $1,330  
                   

FFO per share (basic and diluted)

  $0.11   $0.10     $0.11   $0.09  

Distribution Policy

This section supplements the information under the section “Distribution Policy,” which appears on page 40 of our prospectus.

The following table sets forth the distributions per common share declared by our board of trustees and dates of such distributions:

 

Quarter

   Declared   

Date of Distribution

Fourth Quarter, 2004

   $0.08    January 19, 2005

First Quarter, 2005

   $0.084    April 19, 2005

Second Quarter, 2005

   $0.084    July 20, 2005

Third Quarter, 2005

   $0.125    October 20, 2005

Fourth Quarter, 2005

   $0.125    January 20, 2006

First Quarter, 2006

   $0.125    April 20, 2006

Second Quarter, 2006

   $0.125    July 20, 2006

Third Quarter, 2006

   $0.125    October 3, 2006

Fourth Quarter, 2006

   $0.125    January 16, 2007

First Quarter, 2007

   $0.125    April 20, 2007

Second Quarter, 2007

   $0.1375    July 20, 2007

Third Quarter, 2007

   $0.1375    October 19, 2007

Fourth Quarter, 2007

   $0.14375    January 21, 2008

First Quarter, 2008

   $0.14375    April 18, 2008

Second Quarter, 2008

   $0.14375    July 18, 2008

Third Quarter, 2008

   $0.15    October 20, 2008*

 

* Anticipated payment date

On June 10, 2008, our board of trustees approved a quarterly distribution to shareholders of $0.15 per common share for the third quarter 2008. The distribution will be calculated on a daily basis and paid on October 20, 2008 to shareholders of record during the period July 1, 2008 through and including September 30, 2008. The distribution represents an increase of $0.00625 over the second quarter 2008 distribution of $0.14375 per common share. On an annualized basis, this distribution amount represents a 6.0% yield based on the current $10.00 per share offering price of our common shares. However, no assurance can be made that distributions will be sustained at current levels.

Our 2004 distributions were funded 98% by cash flows provided by operating activities and 2% from uninvested proceeds of our private offering; our 2005 and 2006 distributions were funded 100% by cash flows

 

- 10 -


provided by operating activities; and our 2007 distributions were funded 80.57% by cash flows provided by operating activities and 19.43% from uninvested proceeds from the financings of our properties. Our first quarter 2008 distributions were funded 81.38% by cash flows provided by operating activities and 18.62% from uninvested proceeds from financings of our properties. We cannot assure you that we have sufficient cash available for future distributions at this level, or at all. See “Risk Factors,” which begins on page 18 of our prospectus.

Dilution

This section updates the information under the section “Dilution,” which appears on page 42 of our prospectus.

Our net tangible book value as of March 31, 2008 was approximately $271,681,000, or $7.19 per share. If you invest in our common shares, your interest will be diluted to the extent of the difference between the price per share you pay and the net tangible book value per share immediately after this offering. Net tangible book value per share is calculated by subtracting our total liabilities from our total tangible assets, which is total assets less intangible assets, and dividing this amount by the number of common shares issued and outstanding. After giving effect to the sale by us of (i) $1,800,000,000 in common shares offered by our prospectus to the public, assuming a public offering price of $10.00 per share, and (ii) $200,000,000 in common shares offered pursuant to our dividend reinvestment plan, assuming a public offering price of $9.50 per share, our net tangible book value as of March 31, 2008 would have been $1,795,115,679, or $8.63 per share. This represents an immediate increase in the net tangible book value of $1.44, or 20.03%, per share to our existing shareholders and an immediate and substantial dilution in net tangible book value of $(1.31), or (13.18)%, per share to new investors. If you pay reduced selling commissions and fees or no fees, you will suffer less dilution. For example, if no selling commissions are paid on your purchase of shares then based on our net tangible book value at March 31, 2008, you will suffer dilution of up to approximately $(0.80) per share.

The following table illustrates this per share dilution:

 

Per share offering price of this offering before any expenses, commissions and other fees

   $ 10.00  

Per share offering price of shares issuable pursuant to our dividend reinvestment plan before expenses

   $ 9.50  

Weighted average per share offering price of total shares issuable pursuant to this offering and our dividend reinvestment plan before expenses, commissions and other fees

   $ 9.94  

Net tangible book value of each common share at March 31, 2008

   $ 7.19  

Pro forma net tangible book value of each common share assuming the completion of this offering(1)

   $ 8.63  

Pro forma increase in net tangible book value per common share to existing shareholders attributable to this offering

   $ 1.44  

Pro forma decrease (dilution) in net tangible book value per common share to new investors

   $ (1.31 )

 

(1)

This figure assumes that we received net proceeds of $1,801,000,000 from this offering, after deducting the payment of selling commissions, the dealer manager fee and the marketing support fee to the Dealer Manager and other organization and offering expenses. We do not pay selling commissions, the dealer manager fee and the marketing support fee for dividend reinvestment plan shares placed.

The following table summarizes, on a pro forma basis as of March 31, 2008, the differences in the number of common shares purchased from us, the total consideration paid and the average price per share paid by our existing shareholders and by the new investors purchasing the common shares in this offering:

 

     Shares Issued(1)     Book Value of Total
Consideration
    Book Value of
Consideration
Per Share
     Number    Percent     Amount    Percent    

Existing shareholders

   37,788,751    18.2 %   $ 355,073,911    17.3 %   $ 9.40

New shareholders

   170,231,643    81.8 %   $ 1,691,953,220    82.7 %   $ 9.94
                              

Total

   208,020,394    100.0 %   $ 2,047,027,131    100.0 %   $ 9.84
                              

 

(1)

Although the outstanding class A units of limited partnership of CBRE OP are convertible into our common shares on a one-for-one basis, we give no effect to the possible conversion of class A units of limited partnership of CBRE OP into common shares.

 

- 11 -


Summary Selected Financial Data

This section updates the information under the section “Summary Selected Financial Data,” which begins on page 43 of our prospectus.

The following table sets forth summary selected financial and operating data on a consolidated basis for our company. You should read the following summary selected financial data in conjunction with our consolidated historical financial statements and the related notes and with “Management Discussion and Analysis of Financial Conditions and Results of Operations,” which are included in our prospectus and incorporated documents.

The summary historical consolidated balance sheet information as of March 31, 2008, December 31, 2007, 2006, 2005 and 2004 as well as the summary historical consolidated statement of operations information for the three months ended March 31, 2008 and March 31, 2007 and for the periods ended December 31, 2007, 2006, 2005 and 2004 have been derived from our historical consolidated financial statements.

Our unaudited summary selected pro-forma consolidated financial data is presented for the three months ended March 31, 2008 and as of and for the year ended December 31, 2007. Our unaudited summary selected pro-forma consolidated statements of operations data for the three months ended March 31, 2008 and year ended December 31, 2007 is based on our historical consolidated statements of operations and combined with the statements of revenues and certain expenses for the (i) 602 Central Blvd. property, which was acquired on April 27, 2007, (ii) the Bolingbrook Point III property, which was acquired on August 29, 2007, (iii) the Carolina Portfolio which was acquired on August 30, 2007, (iv) the Lakeside Office Center property, which was acquired on March 5, 2008, (v) the Thames Valley Five property, which was acquired on March 20, 2008, (vi) the Duke Buckeye Logistic Center property, which was acquired on June 12, 2008 and (vii) the Enclave on the Lake property, which was acquired on July 1, 2008. The unaudited summary selected pro forma consolidated balance sheet as of March 31, 2008 is presented as if the acquisitions of the Duke Buckeye Logistic Center property and the Enclave on the Lake property had taken place on March 31, 2008. Our unaudited pro-forma financial information is not necessarily indicative of what our actual financial position and results of operations would have been for the period indicated, nor does it purport to represent our future results of operations. For further discussion of the unaudited pro-forma consolidated financial statements, see our Current Report on Form 8-K/A, filed with the SEC on July 17, 2008, and which is incorporated by reference herein.

 

- 12 -


    Pro Forma
Consolidated
    Historical Consolidated     Pro Forma
Consolidated
    Historical Consolidated  
    Three
Months
Ended
March 31,
    Three Months
Ended
March 31,
    Year
Ended
December 31,
    Year Ended
December 31,
    July 1, 2004
(Date of
Commencement)
to December 31,
 
    2008     2008     2007     2007     2007     2006     2005     2004  
    (in thousands except share data)  

Statement of Operations Data:

               

Rental Revenues

  $ 7,741     $ 5,814     $ 1,683     $ 28,147     $ 12,598     $ 6,630     $ 4,614     $ 913  

Tenant Reimbursements

    1,297       1,069       485       3,887       2,389       1,830       872       120  
                                                               

Total Revenue

    9,038       6,883       2,168       32,034       14,987       8,460       5,486       1,033  
                                                               

Operating and Maintenance

    945       547       223       3,056       1,152       901       374       7  

Property Taxes

    836       631       295       3,213       1,486       1,103       563       113  

Interest

    2,716       2,406       446       9,315       5,049       1,784       1,195       117  

General and Administrative Expense

    440       408       223       2,059       1,875       851       359       123  

Management Fees to Related Party

    850       681       237       2,900       1,547       739       603       230  

Class C Fee to Related Party

    —         —         —         —         —         145       459       197  

Depreciation and Amortization

    4,233       3,151       1,143       15,357       8,050       4,618       2,478       334  

Organizational Expenses

    —         —         —         —         —         —         —         109  
                                                               

Total Expenses

    10,020       7,824       2,567       35,900       19,159       10,141       6,031       1,230  
                                                               

Interest and Other Income

    796       796       264       2,855       2,855       255       460       111  
                                                               

Loss before Minority Interest

    (186 )     (145 )     (135 )     (1,011 )     (1,317 )     (1,426 )     (85 )     (86 )

Minority Interest

    3       2       3       8       17       (1,058 )     (7 )     (3 )

Provision for Income Taxes

    (59 )     (59 )     —         —         —         —         —         —    

Equity in loss of Unconsolidated Entities

    (13 )     (96 )     —         8       (150 )     —         —         —    
                                                               

Loss From Continuing Operations

    (255 )     (298 )     (132 )     (995 )     (1,450 )     (2,484 )     (92 )     (89 )

Income From Discontinued Operations

      881       —           1,047       —         —         —    
                                                   

Net Income (Loss)

    $ 583     $ (132 )     $ (403 )   $ (2,484 )   $ (92 )   $ (89 )
                                                   

Per Share Data:

               

Basic and Diluted Loss Per Share From Continuing Operations

  $ (0.01 )   $ (0.01 )   $ (0.01 )   $ (0.05 )   $ (0.08 )   $ (0.35 )   $ (0.01 )   $ (0.01 )

Basic and Diluted Income Per Share From Discontinued Operations

      0.03       —           0.06       —         —         —    
                                                   

Basic and Diluted Income (Loss) Per Share

    $ 0.02     $ (0.01 )     $ (0.02 )   $ (0.35 )   $ (0.01 )   $ (0.01 )
                                                   

Weighted Average Common Shares

               

Outstanding—Basic and Diluted

    34,027,925       34,027,925       8,987,691       18,545,418       18,545,418       7,010,722       6,967,762       6,893,961  

Dividends Declared Per Share

  $ 0.14     $ 0.14     $ 0.13     $ 0.54     $ 0.54     $ 0.50     $ 0.42     $ 0.08  

 

- 13 -


     Pro Forma
Consolidated
March 31,
   Historical
Consolidated
March 31,
   Historical Consolidated December 31,
     2008    2008    2007    2006    2005    2004
     (in thousands)

Balance Sheet Data:

                 

Investments in Real Estate, Net of Accumulated Depreciation and Amortization

   $ 356,397    $ 321,941    $ 252,351    $ 70,650    $ 57,163    $ 43,946

Investments in Unconsolidated Entities

     35,505      64      101      —        —        —  

Real Estate and Other Assets Held for Sale

     60,910      60,910      61,100      —        —        —  

Total Assets

     512,526      493,761      434,806      97,807      94,118      73,704

Notes Payable

     134,401      116,121      116,876      34,975      34,975      13,250

Loan Payable

     45,000      45,000      45,000      —        —        —  

Liabilities Related to Real Estate and Other Assets Held for Sale

     725      725      729      —        —        —  

Total Liabilities

     210,922      192,157      188,279      44,834      41,510      18,461

Minority Interest

     1,464      1,464      1,495      1,629      242      245

Shareholders’ Equity

     300,140      300,140      245,032      51,344      52,366      54,998

Total Liabilities and Shareholders’ Equity

     512,526      493,761      434,806      97,807      94,118      73,704

 

- 14 -


Experts

The consolidated financial statements and the related financial statement schedule of CB Richard Ellis Realty Trust and subsidiaries as of December 31, 2007 and 2006, and for each of the three years in the period ended December 31, 2007, incorporated in this Supplement No. 10 by reference from the CB Richard Ellis Realty Trust Annual Report on Form 10-K for the year ended December 31, 2007 and the effectiveness of CB Richard Ellis Realty Trust’s internal control over financial reporting as of December 31, 2007, have been audited by Deloitte & Touche LLP, an independent registered public accounting firm, as stated in their report, which is incorporated herein by reference, and have been so incorporated in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.

The historical statement of revenues and direct operating expenses of the Bolingbrook Point III building for the year ended December 31, 2006, incorporated in this Supplement No. 10 by reference from our Current Report on Form 8-K/A dated July 1, 2008 and filed with the SEC on July 17, 2008, has been audited by Squar, Milner, Peterson, Miranda & Williamson, LLP, an independent registered public accounting firm, as stated in their report, which is incorporated herein by reference, and has been so incorporated in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.

The combined statement of revenues and certain expenses of the Carolina Portfolio for the year ended December 31, 2006, incorporated in this Supplement No. 10 by reference from our Current Report on Form 8-K/A dated July 1, 2008 and filed with the SEC on July 17, 2008, has been audited by McGladrey & Pullen, LLP, an independent registered public accounting firm, as stated in their report (which report expresses an unqualified opinion and includes an explanatory paragraph related to the purpose of the statements), which is incorporated herein by reference, and has been so incorporated in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.

The combined statement of revenues and certain expenses of the Carolina II Portfolio for the year ended December 31, 2006, incorporated in this Supplement No. 10 by reference from our Current Report on Form 8-K/A dated July 1, 2008 and filed with the SEC on July 17, 2008, has been audited by McGladrey & Pullen, LLP, an independent registered public accounting firm, as stated in their report, (which report expresses an unqualified opinion and includes an explanatory paragraph related to the purpose of the statements), which is incorporated herein by reference, and has been so incorporated in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.

The historical statement of revenues and direct operating expenses of Lakeside Office Center for the year ended December 31, 2007, incorporated in this Supplement No. 10 by reference from our Current Report on Form 8-K/A dated July 1, 2008 and filed with the SEC on July 17, 2008, has been audited by Squar, Milner, Peterson, Miranda & Williamson, LLP, an independent registered public accounting firm, as stated in their report, which is incorporated herein by reference, and has been so incorporated in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.

The historical statement of revenues and direct operating expenses of the Enclave on the Lake building for the year ended December 31, 2007, incorporated in this Supplement No. 10 by reference from our Current Report on Form 8-K/A dated July 1, 2008 and filed with the SEC on July 17, 2008, has been audited by Squar, Milner, Peterson, Miranda & Williamson, LLP, an independent registered public accounting firm, as stated in their report, which is incorporated herein by reference, and has been so incorporated in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.

 

- 15 -


Incorporation of Certain Information by Reference

This Supplement No. 10 to our prospectus dated April 25, 2008 “incorporates by reference” certain information we file with the SEC, in accordance with the rules and regulations of the SEC, which means that we can disclose important information to you by referring you to those documents that are considered part of this Supplement No. 10. The following documents filed with the SEC are incorporated by reference into this Supplement No. 10:

 

   

Our Annual Report on Form 10-K for the year ended December 31, 2007, filed on March 31, 2008;

 

   

Our Quarterly Report on Form 10-Q for the quarter ended March 31, 2008, filed on May 15, 2008;

 

   

Our Current Report on Form 8-K, dated May 5, 2008, filed on May 6, 2008;

 

   

Our Current Report on Form 8-K/A, dated March 20, 2008, filed on May 12, 2008;

 

   

Our Current Report on Form 8-K/A, dated March 5, 2008, filed on May 12, 2008;

 

   

Our Current Report on Form 8-K, dated June 10, 2008, filed on June 16, 2008;

 

   

Our Current Report on Form 8-K, dated June 12, 2008, filed on June 16, 2008;

 

   

Our Current Report on Form 8-K, dated July 1, 2008, filed on July 3, 2008;

 

   

Our Current Report on Form 8-K/A, dated July 1, 2008, filed on July 17, 2008; and

 

   

Our Proxy Statement on Schedule 14A for our 2008 Annual Meeting of Shareholders, filed on April 28, 2008.

You can obtain any of the documents incorporated by reference in this Supplement No. 10 from us, or from the SEC through the SEC’s website at the address www.sec.gov. We will furnish without charge to you, on written or oral request, a copy of any or all of the documents incorporated by reference, other than exhibits to such documents. You should direct any written requests for documents to CB Richard Ellis Realty Trust, 17 Hulfish Street, Suite 280, Princeton, New Jersey 08542, or call (609) 683-4900. Such documents may also be accessed on our website at www.cbrerealtytrust.com. The information found on, or otherwise accessible through, our website is not incorporated information and does not form part of this supplement, our prospectus or any other report or document we file or furnish with the SEC.

 

- 16 -