blue49283-8ka.htm

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

Date of Report (Date of earliest event reported): June 16, 2010 (March 31, 2010)

BLUEROCK ENHANCED MULTIFAMILY TRUST, INC.

(Exact Name of Registrant as Specified in Its Charter)


Maryland	333-153135	26-3136483
(State or other jurisdiction of incorporation or organization)	(Commission File Number)	IRS Employer Identification No.

399 Park Avenue, Suite 3200

New York, NY 10022

(Address of principal executive offices)

(212) 843-1601

Registrant’s telephone number, including area code:

Not Applicable

(Former name or former address, if changed since last report)

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))

ITEM 2.01

COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS

On April 6, 2010, Bluerock Enhanced Multifamily Trust, Inc. (which may be referred to as the “Company,” “we,” “our,” or “us”) filed a Form 8-K dated March 31, 2010 with regard to an investment in a joint venture which acquired a 192-unit garden-style multifamily community known as The Reserve at Creekside Village. We hereby amend the Form 8-K dated March 31, 2010 to provide the required financial information related to our investment.

ITEM 9.01

FINANCIAL STATEMENTS AND EXHIBITS

(a)	Financial Statements of Real Estate Acquired

The Reserve at Creekside Village

	Page
Independent Auditors’ Report	3
Statements of Revenues and Certain Operating Expenses for the three months ended March 31, 2010 (unaudited) and for the year ended December 31, 2009	4
Notes to the Statements of Revenues and Certain Operating Expenses for the three months ended March 31, 2010 (unaudited) and for the year ended December 31, 2009	5

(b)	Pro Forma Financial Information.

Bluerock Enhanced Multifamily Trust, Inc.

Summary of Unaudited Pro Forma Consolidated Financial Statements	7
Unaudited Pro Forma Consolidated Balance Sheet as of March 31, 2010	8
Notes to Unaudited Pro Forma Consolidated Balance Sheet as of March 31, 2010	9
Unaudited Pro Forma Consolidated Statement of Operations for the three months ended March 31, 2010	10
Notes to Unaudited Pro Forma Consolidated Statement of Operations for the three months ended March 31, 2010	11
Unaudited Pro Forma Consolidated Statement of Operations for the year ended December 31, 2009	12
Notes to Unaudited Pro Forma Consolidated Statement of Operations for the year ended December 31, 2009	13

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders

Bluerock Enhanced Multifamily Trust, Inc.

We have audited the accompanying statement of revenues and certain operating expenses of The Reserve at Creekside Village for the year ended December 31, 2009. This statement is the responsibility of the Company’s management. Our responsibility is to express an opinion on the statement based on our audit.

We conducted our audit in accordance with the auditing 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 statement of revenues and certain operating expenses is free of material misstatement. The Reserve at Creekside Village is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of The Reserve at Creekside Village’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the statement of revenues and certain operating expenses, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the statement of revenues and certain operating expenses. We believe that our audit provides a reasonable basis for our opinion.

The accompanying statement of revenues and certain operating expenses was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission, as described in Note 2, and is not intended to be a complete presentation of The Reserve at Creekside Village’s revenues and expenses.

In our opinion, the statement of revenues and certain operating expenses referred to above presents fairly, in all material respects, the revenues and certain operating expenses, as described in Note 2 of The Reserve at Creekside Village for the year ended December 31, 2009, in conformity with accounting principles generally accepted in the United States of America.

/s/ Freedman & Goldberg

Certified Public Accountants

Farmington Hills, MI

June 16, 2010

THE RESERVE AT CREEKSIDE VILLAGE
STATEMENTS OF REVENUES AND CERTAIN OPERATING EXPENSES

	For the Three Months Ended March 31, 2010		For the Year Ended December 31, 2009
	(unaudited)
Revenues
Rental revenue	$	429,480	$	1,611,407
Tenant reimbursements and other income		19,103		139,913
Total revenues		448,583		1,751,320

Certain Operating Expenses
Property Operating Expenses		86,829		362,937
Property taxes and insurance		94,698		355,440
Management Fees		17,930		69,162
General and administrative		12,947		180,973
Total Certain operating expenses		212,404		968,512

Revenues in excess of certain operating expenses	$	236,179	$	782,808

See accompanying notes

THE RESERVE AT CREEKSIDE VILLAGE

NOTES TO STATEMENTS OF REVENUES AND CERTAIN OPERATING EXPENSES

For the Three Months Ended March 31, 2010 (unaudited) and the Year Ended December 31, 2009

1. DESCRIPTION OF REAL ESTATE PROPERTY

On March 31, 2010, through a wholly owned subsidiary, Bluerock Enhanced Multifamily Trust, Inc. (the “Company”) completed an investment in a joint venture along with Bluerock Special Opportunity + Income Fund, LLC (“BEMT Co-Investor”), Bluerock Special Opportunity + Income Fund II, LLC (“BEMT Co-Investor II”), both of which are affiliates of the Company’s sponsor, and Hawthorne Creekside, LLC (“Hawthorne”), an unaffiliated entity, to acquire a 192-unit garden-style multifamily community known as The Reserve at Creekside Village (the “Creekside Property”), located in Chattanooga, Tennessee, from Reserve at Creekside Limited Partnership, an unaffiliated entity.

The Creekside Property is located in Chattanooga, Tennessee which is the fourth-largest city in that state. The property is comprised of 192 units, featuring one-, two- and three-bedroom layouts. The property contains approximately 211,632 rentable square feet and the average unit size is 1,102 square feet. The community features include gated access, a clubhouse, a fitness center, a resort-style swimming pool, and playgrounds.

The aggregate purchase price for the Creekside Property was approximately $14.25 million, plus closing costs.

2. BASIS OF PRESENTATION

The statements of revenues and certain operating expenses (the “Historical Summaries”) have been prepared for the purpose of complying with the provisions of Article 3-14 of Regulation S-X promulgated by the Securities and Exchange Commission (the “SEC”), which requires certain information with respect to real estate operations to be included with certain filings with the SEC. The Historical Summaries include the historical revenue and certain operating expenses of the Creekside property, exclusive of interest, depreciation and amortization, and general and administrative costs which may not be comparable to the proposed future operations of the Creekside property.

3. INTERIM UNAUDITED FINANCIAL INFORMATION

The statement of revenues and certain operating expenses and notes thereto for the three months ended March 31, 2010, included in this report, are unaudited. In the opinion of the Company’s management, all adjustments necessary for a fair presentation of such statement of revenues and certain operating expenses have been included. Such adjustments consist of normal recurring items. Interim results are not necessarily indicative of results for a full year.

An audited statement of revenues and certain operating expenses is being presented for the most recent fiscal year available instead of the three most recent years based on the following factors (i) the Creekside Property was acquired from an unaffiliated party and (ii) based on due diligence of the Creekside Property by Bluerock Enhanced Multifamily Trust, Inc., management is not aware of any material factors relating to the Creekside Property that would cause the financial information not to be indicative of future operating results.

Square footage, occupancy and other measures used to describe real estate included in the notes to the statements of revenues and certain operating expenses are presented on an unaudited bases.

4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Revenue Recognition

The Creekside property operations consist of rental income earned from its tenants under lease agreements with terms of one year or less. Rental income is recognized when earned. This policy effectively results in income recognition on the straight-line method over the related terms of the leases.

Use of Estimates

The preparation of the financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of revenue and certain expenses during the reporting period. Actual results could materially differ from those estimates.

5. SUBSEQUENT EVENTS

We have evaluated subsequent events for recognition or disclosure through June 16, 2010, which is the date the financial statements were issued.

BLUEROCK ENHANCED MULTIFAMILY TRUST, INC.

Summary of Unaudited Pro Forma Consolidated Financial Information

The following pro forma information should be read in conjunction with the consolidated balance sheets of Bluerock Enhanced Multifamily Trust, Inc. (“the Company”) as of December 31, 2009 and March 31, 2010, the related consolidated statements of operations, stockholders’ equity, and cash flows for the year ended December 31, 2009 and for the three months ended March 31, 2010, and the notes thereto. The consolidated financial statements of the Company as of and for the year ended December 31, 2009 and the consolidated financial statements as of and for the three months ended March 31, 2010 have been included in the Company’s prior filings with the SEC. In addition, this pro forma information should be read in conjunction with the statements of revenues and certain operating expenses and the notes thereto of The Reserve at Creekside Village (the “Creekside property”).

The following unaudited pro forma consolidated balance sheet as of March 31, 2010 has been prepared as if we had acquired the 22.67% interest in the Creekside property on March 31, 2010 and the Company qualified as a REIT, distributed 90% of its taxable income and, therefore, incurred no income tax benefit or expense during the period.

The following unaudited pro forma statements of operations for the year ended December 31, 2009 and the three months ended March 31, 2010 have been prepared as if we had acquired the 22.67% interest in the Creekside property on January 1, 2009.

The pro forma unaudited consolidated financial statements are not necessarily indicative of what the actual financial position or results of operations would have been had we completed the transaction as of the beginning of the periods presented, nor is it necessarily indicative of future results. In addition, the pro forma balance sheet includes pro forma allocation of the purchase price based upon preliminary estimates of the fair value of the assets acquired. These allocations may be adjusted in the future upon finalization of these preliminary estimates.

BLUEROCK ENHANCED MULTIFAMILY TRUST, INC.
PROFORMA CONSOLIDATED BALANCE SHEET
As of March 31, 2010
				Pro Forma Adjustments
	Bluerock Enhanced Multifamily Trust, Inc. Historical (a)			The Reserve at Creekside Village (b)		Pro Forma Total

Assets
Real Estate:
Land	$	7,966,000				$	7,966,000
Buildings and Improvements		35,576,384					35,576,384
Total real estate, cost		43,542,384			-		43,542,384
Less accumulated depreciation and amortization		(631,748	)				(631,748	)
Total real estate, net		42,910,636			-		42,910,636
Cash and cash equivalents		1,260,174					1,260,174
Rents and other receivables, net		97,768					97,768
Deferred financing, net and other assets		1,478,738					1,478,738
							-
Total assets	$	45,747,316		$	-	$	45,747,316

Liabilities and shareholders' equity
Mortgage payable	$	35,943,829				$	35,943,829
Notes payable		3,479,477					3,479,477
Accounts payable and accrued liabilities		464,113					464,113
Total liabilities		39,887,419			-		39,887,419

Minority interest		6,180,237					6,180,237
Shareholders' equity
Preferred stock, $0.01 par value, 50,000,000 shares
authorized; none issued and outstanding							-
Common stock, $0.01 par value, 249,999,000 shares
authorized; 44,700 shares issued and outstanding		447					447
Nonvoting convertible stock, $0.01 par value per share;
1,000 shares authorized, issued and outstanding		10					10
Additional paid-in-capital, net of costs		411,406					411,406
Deferred comensation - incentive shares		(195,000	)				(195,000	)
Cumulative distributions and net loss		(537,203	)				(537,203	)
Total shareholder' equity		(320,340	)		-		(320,340	)
Total liabilities and shareholders' equity	$	45,747,316		$	-	$	45,747,316

BLUEROCK ENHANCED MULTIFAMILY TRUST, INC.

Notes to Unaudited Pro Forma Consolidated Balance Sheet

As of March 31, 2010

(a)	Reflects the historical balance sheet of the Company as reported in the Quarterly Report on Form 10-Q as of March 31, 2010.

(b)

The purchase of the Creekside property was completed on March 31, 2010 and is included in the March 31, 2010 historical balance sheet as reported in the quarterly report on Form 10-Q as of March 31, 2010. The aggregate purchase price for the Creekside property was approximately $14.25 million, plus closing costs and, through a consolidated joint venture, was funded by a combination of debt and a loan from an affiliate of the Company’s advisor. The Company accounted for the acquisition in accordance with the provisions of the Consolidation Topic of the Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) The Company consolidates the joint venture because we have a controlling financial interest in the joint venture. The purchase price allocation is preliminary and subject to change.

BLUEROCK ENHANCED MULTIFAMILY TRUST, INC.
UNAUDITED PROFORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Three Months Ended March 31, 2010

	Bluerock Enhanced Multifamily Trust, Inc. Historical (a)			The Reserve at Creekside Village			Pro Forma Total
Revenues
Rental revenue	$	902,098		$	429,480	(b)	$	1,331,578
Tenant reimbursements and other income		51,162			19,103	(c)		70,265
Total revenues		953,260			448,583			1,401,843

Certain Operating Expenses
Property operating expenses		283,492			86,829	(d)		370,321
Property taxes and insurance		114,413			94,698	(e)		209,111
Management fees		67,033			25,654	(f)		92,687
General and administrative		26,809			12,947	(g)		39,756
Depreciation and amortization		491,325			76,241	(h)		567,566
Interest expense		386,959			187,500	(i)		574,459
Total expenses		1,370,031			483,869			1,853,900

Loss before allocation to minority interests		(416,771	)		(35,286	)		(452,057	)

Loss allocated to minority interests		210,532			27,290			237,822

Net Loss	$	(206,239	)	$	(7,996	)	$	(214,235	)

See accompanying notes

BLUEROCK ENHANCED MULTIFAMILY TRUST, INC.

Notes to Unaudited Pro Forma Consolidated Statement of Operations

For the Three Months Ended March 31, 2010

(a)	Reflects the historical financial information of the Company as reported in the Quarterly Report on Form 10-Q as of March 31, 2010.

(b)	Represents base rental income for the three months ended March 31, 2010. Base rent is recognized on a straight-line basis beginning on the pro forma acquisition date of January 1, 2009.

(c)	Represents operating cost reimbursements from tenants for the three months ended March 31, 2010, based on historical operations of the previous owner.

(d)	Represents property operating expenses for the three months ended March 31, 2010, based on historical operations of the previous owner.

(e)	Represents real estate taxes and insurance expense incurred by the property for the three months ended March 31, 2010, based on historical operations of the previous owner.

(f)

Represents asset management and property management fees for the three months ended March 31, 2010 that would be due to affiliates had the assets been acquired on January 1, 2009. With respect to investments in real property, the asset management fee is a monthly fee equal to one-twelfth of 1.0% of the cost of the asset where the cost equals the amount actually paid, excluding acquisition fees and expenses, including any debt attributable to the asset.

(g)	Represents general and administrative expenses for the three months ended March 31, 2010 based on historical operations of the previous owner.

(h)

Represents depreciation expense for the three months ended March 31, 2010. Depreciation expense on the purchase price of the building is recognized using the straight-line method and a 39-year life. Depreciation expense on the purchase price of the tenant improvements is recognized using the straight-line method over the life of the lease. Amortization expense on lease intangible costs is recognized using the straight-line method over the life of the lease.

(i)	Represents interest expense for the three months ended March 31, 2010 on the $12.5 million senior mortgage loan made to fund the acquisition. The effective interest rate of the loan is 6%.

BLUEROCK ENHANCED MULTIFAMILY TRUST, INC.
UNAUDITED PROFORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2009

	Bluerock Enhanced Multifamily Trust, Inc. Historical (a)			The Reserve at Creekside Village			Springhouse at Newport News			Pro Forma Total
Revenues
Rental revenue	$	303,219		$	1,611,407		$	3,994,964	(b)	$	5,909,590
Tenant reimbursements and other income		8,972			139,913			370,049	(c)		518,934
Total revenues		312,191			1,751,320			4,365,013			6,428,524

Certain Operating Expenses
Property operating expenses		57,672			362,937			1,165,104	(d)		1,585,713
Property taxes and insurance		36,558			355,440			586,753	(e)		978,751
Management fees		20,550			100,896			408,041	(f)		529,487
General and administrative		30,193			180,973			10,613	(g)		221,779
Depreciation and amortization		163,775			304,965			675,000	(h)		1,143,740
Interest expense		123,875			750,000			1,324,440	(i)(j)		2,198,315
Total expenses		432,623			2,055,211			4,169,951			6,657,785

Income (loss) before allocation to minority interests		(120,432	)		(303,891	)		195,062			(229,261	)

(Income) loss allocated to minority interests		41,111			235,029			(121,913	)		154,227

Net Income (loss)	$	(79,321	)	$	(68,862	)	$	73,149		$	(75,034	)

See accompanying notes

BLUEROCK ENHANCED MULTIFAMILY TRUST, INC.

Notes to Unaudited Pro Forma Consolidated Statement of Operations

For the Year Ended December 31, 2009

(a)	Reflects the historical financial information of the Company as reported in the Annual Report on Form 10-K as of December 31, 2009.

(b)	Represents base rental income for the year ended December 31, 2009. Base rent is recognized on a straight-line basis beginning on the pro forma acquisition date of January 1, 2009.

(c)	Represents operating cost reimbursements from tenants for the nine months ended September 30, 2009, based on historical operations of the previous owner.

(d)	Represents property operating expenses for the year ended December 31, 2009, based on historical operations of the previous owner.

(e)	Represents real estate taxes and insurance expense incurred by the property for the year ended December 31, 2009, based on historical operations of the previous owner.

(f)

Represents asset management and property management fees for the year ended December 31, 2009 that would be due to an affiliate had the assets been acquired on January 1, 2009. With respect to investments in real property, the asset management fee is a monthly fee equal to one-twelfth of 1.0% of the cost of the asset where the cost equals the amount actually paid, excluding acquisition fees and expenses, including any debt attributable to the asset.

(g)	Represents general and administrative expenses for the year ended December 31, 2009 based on historical operations of the previous owner

(h)

Represents depreciation expense for the year ended December 31, 2009. Depreciation expense on the purchase price of the building is recognized using the straight-line method and a 39-year life. Depreciation expense on the purchase price of the tenant improvements is recognized using the straight-line method over the life of the lease. Amortization expense on lease intangible costs is recognized using the straight-line method over the life of the lease.

(i)	Represents interest expense for the year ended December 31, 2009 on the $12.5 million senior mortgage loan made to fund the acquisition. The effective interest rate of the loan is 6%.

(j)

Represents interest expense for the year ended December 31, 2009 on the approximately $541,000 loan made to the Company by an affiliate of the advisor used for the acquisition of the Creekside property. The loan has a six-month term and bears interest at a rate of 30-day LIBOR + 5% subject to a minimum rate of 7%, which is the rate assumed for this pro forma.

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 hereunto duly authorized.

BLUEROCK ENHANCED MULTIFAMILY TRUST, INC.

DATE: June 16, 2010 /s/ R. Ramin Kamfar

R. Ramin Kamfar

Chief Executive Officer and Chairman of the Board

(Principal Executive Officer)