AHRT 8-K
AH Realty Trust, Inc. (AHRT)
8-K
2026-05-22
For: 2026-05-22
View Original
Added on
May 22, 2026
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 22, 2026
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
| , | |||||||||||||||||
| , | |||||||||||||||||
| (Address of principal executive offices) | (Zip Code) | ||||||||||||||||
Registrant’s telephone number, including area code: (757 ) 366-4000
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:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
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 ☐
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. ☐
Item 2.01 Completion of Acquisition or Disposition of Assets
As previously disclosed, on March 13, 2026, AH Realty Trust, Inc. (the “Company”) entered into a purchase and sale agreement with an unrelated third party to sell 11 of the Company’s 14 multifamily properties for an aggregate purchase price of approximately $562.0 million (the “Multifamily Disposition”).
On May 20, 2026, the Company completed the disposition of nine of 11 properties to be sold pursuant the Multifamily Disposition for aggregate proceeds of approximately $485.0 million (the “First Closing”). The First Closing consisted of the disposition of the following properties: (1) Encore Apartments, (2) The Cosmopolitan, (3) Allied | Harbor Point, (4) 1405 Point, (5) 1305 Dock Street, (6) Chronicle Mill Apartments, (7) Chandler Residences, (8) The Edison and (9) Liberty Apartments.
The Company expects to complete the disposition of Greenside Apartments by the end of 2026 and the disposition of Premier Apartments by mid-2027. There can be no assurance that the Company will complete the Second Closing on the timeline described herein or at all, or that the Company will realize the expected benefits of the Multifamily Disposition in part or at all. For additional information regarding the Multifamily Disposition, see the Current Report on Form 8-K previously filed by the Company on March 16, 2026.
Item 7.01 Regulation FD Disclosure.
On May 13, 2026, the Company issued a press release announcing the First Closing. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information contained in Item 7.01 (including Exhibit 99.1 attached hereto) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly provided by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(b) Pro forma financial information
The pro forma financial information of the Company required pursuant to Article 11 of Regulation S-X is attached as Exhibit 99.2 hereto and is incorporated by reference herein.
(d) Exhibits.
Exhibit No. | Description | |||||||
| 99.1 | ||||||||
| 99.2 | ||||||||
| 104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document | |||||||
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.
| AH REALTY TRUST, INC. | ||||||||
| Date: May 22, 2026 | By: | /s/ Matthew Barnes-Smith | ||||||
| Matthew Barnes-Smith | ||||||||
| Chief Financial Officer and Treasurer | ||||||||
Exhibit 99.1
AH Realty Trust Completes Portfolio Sale to Harbor Group
Nine Multifamily Properties Sold for $485 Million; Two Multifamily Properties Remain Under Contract for $77 Million
Approximately $465 Million of Proceeds Used to Paydown Debt
VIRGINIA BEACH, Va., May 21, 2026 – AH Realty Trust (NYSE: AHRT) (“AHRT”) today announced the closing of the sale of nine of the 11 properties included in the Company’s previously announced multifamily portfolio transaction with affiliates of Harbor Group International, LLC (“HGI”). The nine properties sold for a gross sales price of $485 million. Two multifamily properties – Greenside and Premier – remain under contract to affiliates of HGI. The Company anticipates closing on the $50 million sale of Greenside by the end of 2026 and the $27 million sale of Premier by mid-2027.
“Completing the sale of these properties marks another significant step in our transformation as we continue to sharpen our focus on our high-quality retail and mixed-use office portfolio,” said Shawn Tibbetts, Chairman, President and Chief Executive Officer of AH Realty Trust. “We received an attractive valuation for these properties, and the proceeds will allow us to accelerate our deleveraging and strengthen our balance sheet. We are creating a leaner, more agile business designed to drive profitable growth and value creation for shareholders.”
The Company intends to deploy the sale proceeds toward debt reduction, accelerating progress toward its long-term leverage target of 5.5x – 6.5x net debt to total adjusted EBITDA.
In addition to this 11-asset portfolio, the Company is actively marketing both The Everly and Solis Gainesville for sale. The Company intends to retain ownership of Smith’s Landing.
About AH Realty Trust
AH Realty Trust (NYSE: AHRT), formerly known as Armada Hoffler, is a real estate investment trust (“REIT”) with over four decades of experience. The Company owns and operates high-quality retail and office assets located primarily in the Mid-Atlantic and Southeastern United States. AH Realty Trust focuses on disciplined capital allocation and long-term value creation for shareholders. For more information visit AHRealtyTrust.com.
Forward-Looking Statements
Certain matters within this press release are discussed using forward-looking language as specified in the Private Securities Litigation Reform Act of 1995, and, as such, may involve known and unknown risks, uncertainties, and other factors that may cause the actual results or performance to differ from those projected in the forward-looking statements. These forward-looking statements include, but are not limited to, statements regarding: the consummation and the timeline for the sale of the Company’s remaining multifamily assets to HGI; the application of the proceeds from the sale of the Company’s multifamily assets; the future prospects of the Company; the future allocation of the Company’s resources to the Company’s retail and office properties; the Company’s future investment strategy, including potential property acquisitions; and the Company’s intentions with respect to Smith’s Landing, Everly and Solis Gainesville. The forward-looking statements presented herein are based on the Company’s current expectations. For a description of factors that may cause the Company’s actual results or performance to differ from its forward-looking statements, please review the information
Exhibit 99.1
under the heading “Risk Factors” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, and the other documents filed by the Company with the Securities and Exchange Commission from time to time. The Company expressly disclaims any obligation or undertaking to update or revise any forward-looking statement contained herein, to reflect any change in the Company’s expectations with regard thereto, or any other change in events, conditions, or circumstances on which any such statement is based, except to the extent otherwise required by applicable law.
Contact:
Chelsea Forrest
AH Realty Trust
EVP of Investor Relations and Administration
Email: [email protected]
Phone: (757) 366-4000
Exhibit 99.2
AH REALTY TRUST, INC.
Unaudited Pro Forma Condensed Consolidated Financial Information
Overview
As previously disclosed, on March 13, 2026, AH Realty Trust, Inc. (the “Company”) entered into a purchase and sale agreement with affiliates of Harbor Group International (“HGI”) to sell 11 of the Company’s 14 multifamily properties for an aggregate purchase price of approximately $562.0 million (the "Multifamily Disposition").
On May 20, 2026, the Company completed the disposition of nine of eleven properties to be sold pursuant to the Multifamily Disposition for aggregate gross proceeds of approximately $485.0 million (the “First Closing”). The First Closing consisted of the disposition of the following properties:
(a) 1305 Dock Street
(b) 1405 Point
(c) Allied | Harbor Point
(d) Chandler Residences
(e) Chronicle Mill Apartments
(f) Encore Apartments
(g) Liberty Apartments
(h) The Cosmopolitan
(i) The Edison
Two multifamily properties - Greenside and Premier - remain under contract to affiliates of HGI. The Company anticipates closing on the $50.0 million sale of Greenside by the end of 2026 (the “Greenside Closing”) and hte $27.0 million sale of Premier by mid-2027 (the “Premier Closing,” and, collectively with the Greenside Closing, the “Remaining Closings”). There can be no assurance that the Company will complete the Remaining Closings on the timeline described herein or at all, or that the Company will realize the expected benefits of the Multifamily Disposition in part or at all. For additional information regarding the Multifamily Disposition, see the Current Report on Form 8-K previously filed by the Company on March 16, 2026.
Basis of Presentation
The following unaudited pro forma condensed consolidated financial statements have been derived from the Company’s historical consolidated financial statements, prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”), and have been prepared to illustrate the estimated effects of the First Closing. The unaudited pro forma condensed consolidated balance sheet gives effect to the First Closing as if it had occurred on March 31, 2026, our latest balance sheet date. The unaudited pro forma condensed consolidated statements of operations for the three months ended March 31, 2026, and for the fiscal year ended December 31, 2025, assume the First Closing occurred on January 1, 2025, the first day of fiscal 2025. Beginning in the first quarter of 2026, the multifamily historical financial results for periods prior to the First Closing were reflected in the Company’s consolidated financial statements as discontinued operations in accordance with the applicable accounting guidance.
The unaudited pro forma condensed consolidated financial statements and the accompanying notes should be read in conjunction with:
–the audited consolidated financial statements, accompanying notes, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” thereto included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2025; and
–the unaudited condensed consolidated financial statements, accompanying notes, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” thereto included in the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2026, each as filed with the Securities and Exchange Commission.
1
Exhibit 99.2
The historical consolidated column in the unaudited pro forma consolidated financial statements reflects the Company’s historical financial statements for the periods presented and does not reflect any adjustments related to the First Closing and related events.
The unaudited pro forma consolidated financial information is presented for illustrative and informational purposes only and is not necessarily indicative of the results of operations or financial position that would have been achieved had the First Closing been completed as of the dates indicated, nor is it intended to project the Company’s results of operations or financial position for any future period. The pro forma adjustments are based upon the best available information and management estimates and is subject to assumptions and adjustments described below in the accompanying notes. Management believes these assumptions and estimates are reasonable, given the information available at the filing date.
2
Exhibit 99.2
AH REALTY TRUST, INC.
Unaudited Pro Forma Condensed Consolidated Balance Sheet
As of March 31, 2026
(In thousands, except par value and share data)
| Historical Consolidated | Pro Forma Adjustments (A) | Pro Forma | ||||||||||||||||||
| ASSETS | ||||||||||||||||||||
| Real estate investments: | ||||||||||||||||||||
| Income producing property | $ | 1,773,240 | $ | — | $ | 1,773,240 | ||||||||||||||
| Held for development | 5,683 | — | 5,683 | |||||||||||||||||
| Construction in progress | 16,568 | — | 16,568 | |||||||||||||||||
| 1,795,491 | — | 1,795,491 | ||||||||||||||||||
| Accumulated depreciation | (412,226) | — | (412,226) | |||||||||||||||||
| Net real estate investments | 1,383,265 | — | 1,383,265 | |||||||||||||||||
| Real estate investments held for sale | 23,223 | — | 23,223 | |||||||||||||||||
| Assets of discontinued operations | 705,981 | (451,462) | 254,519 | |||||||||||||||||
| Cash and cash equivalents | 28,545 | 12,353 | 40,898 | |||||||||||||||||
| Restricted cash | 2,013 | — | 2,013 | |||||||||||||||||
| Accounts receivable, net | 63,185 | — | 63,185 | |||||||||||||||||
| Equity method investments | 48,177 | — | 48,177 | |||||||||||||||||
| Operating lease right-of-use assets | 22,551 | — | 22,551 | |||||||||||||||||
| Finance lease right-of-use assets | 77,212 | — | 77,212 | |||||||||||||||||
| Acquired lease intangible assets | 73,108 | — | 73,108 | |||||||||||||||||
| Other assets | 45,591 | — | 45,591 | |||||||||||||||||
| Total Assets | $ | 2,472,851 | $ | (439,109) | $ | 2,033,742 | ||||||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||||||||
| Indebtedness, net | $ | 1,245,288 | $ | (195,000) | 1,050,288 | |||||||||||||||
| Liabilities related to assets held for sale | 8,387 | — | 8,387 | |||||||||||||||||
| Liabilities of discontinued operations | 281,633 | (265,506) | 16,127 | |||||||||||||||||
| Accounts payable and accrued liabilities | 29,532 | — | 29,532 | |||||||||||||||||
| Operating lease liabilities | 31,153 | — | 31,153 | |||||||||||||||||
| Finance lease liabilities | 85,038 | — | 85,038 | |||||||||||||||||
| Other liabilities | 31,640 | — | 31,640 | |||||||||||||||||
| Total Liabilities | 1,712,671 | (460,506) | 1,252,165 | |||||||||||||||||
| Stockholders’ equity: | ||||||||||||||||||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized: 6.75% Series A Cumulative Redeemable Perpetual Preferred Stock, 9,980,000 shares authorized; 6,843,418 shares issued and outstanding | 171,085 | — | 171,085 | |||||||||||||||||
Common stock, $0.01 par value, 500,000,000 shares authorized; 76,552,562 shares issued and outstanding | 768 | — | 768 | |||||||||||||||||
| Additional paid-in capital | 702,891 | — | 702,891 | |||||||||||||||||
| Distributions in excess of earnings | (306,080) | 21,397 | (284,683) | |||||||||||||||||
| Accumulated other comprehensive income | 859 | — | 859 | |||||||||||||||||
| Total stockholders’ equity | 569,523 | 21,397 | 590,920 | |||||||||||||||||
| Noncontrolling interests in investment entities | 8,325 | — | 8,325 | |||||||||||||||||
| Noncontrolling interests in Operating Partnership | 182,332 | — | 182,332 | |||||||||||||||||
| Total Equity | 760,180 | 21,397 | 781,577 | |||||||||||||||||
| Total Liabilities and Equity | $ | 2,472,851 | $ | (439,109) | $ | 2,033,742 | ||||||||||||||
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
3
Exhibit 99.2
AH REALTY TRUST, INC.
Unaudited Pro Forma Condensed Consolidated Statement of Income (Loss)
For the Quarter Ended March 31, 2026
(In thousands, except per share data)
| Historical Consolidated | Pro Forma Adjustments (A) | Pro Forma | |||||||||||||||
| Revenues | |||||||||||||||||
| Rental revenues | $ | 52,317 | $ | — | $ | 52,317 | |||||||||||
| Total revenues | 52,317 | — | 52,317 | ||||||||||||||
| Expenses | |||||||||||||||||
| Rental expenses | 12,857 | — | 12,857 | ||||||||||||||
| Real estate taxes | 4,735 | — | 4,735 | ||||||||||||||
| Depreciation and amortization | 18,241 | — | 18,241 | ||||||||||||||
| General and administrative expenses | 4,716 | — | 4,716 | ||||||||||||||
| Total expenses | 40,549 | — | 40,549 | ||||||||||||||
| Loss on real estate dispositions, net | (141) | — | (141) | ||||||||||||||
| Operating income | 11,627 | — | 11,627 | ||||||||||||||
| Interest income | 62 | — | 62 | ||||||||||||||
| Interest expense | (13,782) | — | (13,782) | ||||||||||||||
| Equity in income (loss) of unconsolidated real estate entities | 243 | — | 243 | ||||||||||||||
| Change in fair value of derivatives and other | 1,344 | — | 1,344 | ||||||||||||||
| Other income (expense), net | 13 | — | 13 | ||||||||||||||
| Loss from continuing operations | (493) | — | (493) | ||||||||||||||
| (Loss) income from discontinued operations, net of taxes | (29,889) | 1,724 | (28,165) | ||||||||||||||
| Net (loss) income | $ | (30,382) | $ | 1,724 | $ | (28,658) | |||||||||||
| Net loss (income) attributable to noncontrolling interests: | |||||||||||||||||
| Investment entities | (22) | — | (22) | ||||||||||||||
| Operating Partnership | 7,240 | (375) | 6,865 | ||||||||||||||
| Net (loss) income attributable to AH Realty Trust, Inc. | (23,164) | 1,349 | (21,815) | ||||||||||||||
| Preferred stock dividends | (2,887) | — | (2,887) | ||||||||||||||
| Net (loss) income attributable to common stockholders | $ | (26,051) | $ | 1,349 | $ | (24,702) | |||||||||||
| Net loss attributable to common stockholders from continuing operations per share (basic and diluted) | (0.03) | — | (0.03) | ||||||||||||||
| Net (loss) income attributable to common stockholders from discontinued operations per share (basic and diluted) | (0.30) | 0.02 | (0.28) | ||||||||||||||
| Net (loss) income attributable to common stockholders per share (basic and diluted) | (0.33) | 0.02 | (0.31) | ||||||||||||||
| Weighted-average common shares outstanding (basic and diluted) | 79,840 | 79,840 | 79,840 | ||||||||||||||
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
4
Exhibit 99.2
AH REALTY TRUST, INC.
Unaudited Pro Forma Condensed Consolidated Statement of Income
For the Year Ended December 31, 2025
(In thousands, except per share data)
| Historical Consolidated | Pro Forma Adjustments (A) | Pro Forma | |||||||||||||||
| Revenues | |||||||||||||||||
| Rental revenues | $ | 209,935 | $ | — | $ | 209,935 | |||||||||||
| Total revenues | 209,935 | — | 209,935 | ||||||||||||||
| Expenses | |||||||||||||||||
| Rental expenses | 47,073 | — | 47,073 | ||||||||||||||
| Real estate taxes | 20,709 | — | 20,709 | ||||||||||||||
| Depreciation and amortization | 71,891 | — | 71,891 | ||||||||||||||
| General and administrative expenses | 19,937 | — | 19,937 | ||||||||||||||
| Acquisition, development, and other pursuit costs | 93 | — | 93 | ||||||||||||||
| Impairment charges | 318 | — | 318 | ||||||||||||||
| Total expenses | 160,021 | — | 160,021 | ||||||||||||||
| Operating income | 49,914 | — | 49,914 | ||||||||||||||
| Interest income | 620 | — | 620 | ||||||||||||||
| Interest expense | (57,748) | — | (57,748) | ||||||||||||||
| Equity in income (loss) of unconsolidated real estate entities | (2,234) | — | (2,234) | ||||||||||||||
| (Loss) gain on consolidation of real estate entities | 3,768 | — | 3,768 | ||||||||||||||
| Loss on extinguishment of debt | (36) | — | (36) | ||||||||||||||
| Change in fair value of derivatives and other | (766) | — | (766) | ||||||||||||||
| Unrealized credit loss release | 241 | — | 241 | ||||||||||||||
| Other income (expense), net | (87) | — | (87) | ||||||||||||||
| Loss from continuing operations | (6,327) | — | (6,327) | ||||||||||||||
| Income from discontinued operations, net of taxes | 10,235 | 22,957 | 33,192 | ||||||||||||||
| Net income | $ | 3,908 | $ | 22,957 | $ | 26,865 | |||||||||||
| Net loss attributable to noncontrolling interests: | |||||||||||||||||
| Investment entities | 99 | — | 99 | ||||||||||||||
| Operating Partnership | 1,597 | (4,992) | (3,395) | ||||||||||||||
| Net income attributable to AH Realty Trust, Inc. | 5,604 | 17,965 | 23,569 | ||||||||||||||
| Preferred stock dividends | (11,548) | — | (11,548) | ||||||||||||||
| Net (loss) income attributable to common stockholders | $ | (5,944) | $ | 17,965 | $ | 12,021 | |||||||||||
| Net (loss) income attributable to common stockholders from continuing operations per share (basic and diluted) | (0.17) | — | (0.17) | ||||||||||||||
| Net income attributable to common stockholders from discontinued operations per share (basic and diluted) | 0.10 | 0.23 | 0.33 | ||||||||||||||
| Net (loss) income attributable to common stockholders per share (basic and diluted) | (0.07) | 0.23 | 0.16 | ||||||||||||||
| Weighted-average common shares outstanding (basic and diluted) | 80,116 | 79,840 | 79,840 | ||||||||||||||
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
5
Exhibit 99.2
AH REALTY TRUST, INC.
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
Adjustments to Unaudited Pro Forma Condensed Consolidated Balance Sheet
(A) Represents the removal of the assets and liabilities associated with the assets disposed of in the First Closing. The transaction accounting adjustments are as follows:
| Net real estate investments | $ | 441,183 | |||
| Finance lease right-of-use assets | 9,867 | ||||
| Acquired lease intangible assets | 412 | ||||
| Net book value of real estate assets | $ | 451,462 | |||
| Gross sales price | 485,000 | ||||
Estimated closing costs(1) | (12,141) | ||||
| Estimated net proceeds | 472,859 | ||||
| Net book value | (451,462) | ||||
| Cumulative net income adjustment | $ | 21,397 | |||
| Estimated net proceeds | $ | 472,859 | |||
Debt repayments(2) | (460,506) | ||||
| Net cash received | $ | 12,353 | |||
(1) Represents estimated closing costs including broker’s commissions, legal fees, transfer and recording fees and other customary closing costs directly attributable to the sale of the nine assets in the First Closing. Includes $6.4 million of escrows funded by the Company in connection with the sale.
(2) Represents the repayment of the mortgages secured by 1305 Dock Street, Allied | Harbor Point, Encore Apartments, Liberty Apartments, The Cosmopolitan, and The Edison, and the use of additional proceeds to repay borrowings outstanding on the revolving credit facility using sales proceeds from the First Closing.
Adjustments to Unaudited Pro Forma Condensed Consolidated Statements of Income (Loss)
Three Months Ended March 31, 2026
(A) Represents the removal of the historical revenues and expenses for the three months ended March 31, 2026, of the nine properties included in the First Closing. Summarized results of discontinued operations for the three months ended March 31, 2026, related to the nine properties included in the First Closing, are shown below (in thousands):
| Rental revenues | $ | 13,141 | |||
| Rental expenses | (4,763) | ||||
| Real estate taxes | (1,270) | ||||
Non-operating income and expenses(1)(2) | (8,832) | ||||
| Loss from discontinued operations, net of tax | $ | (1,724) | |||
(1) Non-operating income and expenses includes depreciation and amortization, general and administrative expenses, interest income, and interest expense.
(2) Interest expense is allocated by first allocating secured debt to the relevant properties. Unsecured debt is then allocated using the total value of unencumbered income producing property, and allocated based on property classification.
6
Exhibit 99.2
Year Ended December 31, 2025
(A) Represents the removal of the historical revenues and expenses for the year ended December 31, 2025, of the nine properties included in the First Closing, and the addition of the estimated gain on the transaction. Summarized results of discontinued operations for the year ended December 31, 2025, related to the nine properties included in the First Closing, are shown below (in thousands):
| Rental revenues | $ | 47,698 | |||
| Rental expenses | (15,986) | ||||
| Real estate taxes | (4,897) | ||||
Non-operating income and expenses(1)(2) | (28,374) | ||||
Gain on real estate dispositions(3) | (21,397) | ||||
| Loss from discontinued operations, net of tax | $ | (22,957) | |||
(1) Non-operating income and expenses includes depreciation and amortization, general and administrative expenses, interest income, and interest expense.
(2) Interest expense is allocated by first allocating secured debt to the relevant properties. Unsecured debt is then allocated using the total value of unencumbered income producing property, and allocated based on property classification.
(3) Represents the estimated gain on sale of the nine properties included in the First Closing, calculated as the estimated net proceeds of $472.9 million less the net book value of the assets of $451.5 million, both as described in Note A of the adjustments to the unaudited pro forma condensed consolidated balance sheet.
7