Name of Beneficial Owner
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percent of
Class(1) |
| ||||||
Directors and Named Executive Officers: | | | | ||||||||||
Interested Directors | | | | ||||||||||
Michael J Arougheti
|
| | | | 1,367,626 | | | | | | * | | |
R. Kipp deVeer
|
| | | | 300,000 | | | | | | * | | |
Robert L. Rosen
|
| | | | 48,006 | | | | | | * | | |
Bennett Rosenthal
|
| | | | 255,138(2) | | | | | | * | | |
Independent Directors | | | | ||||||||||
Ann Torre Bates
|
| | | | 32,000(3) | | | | | | * | | |
Daniel G. Kelly, Jr.
|
| | | | 36,486 | | | | | | * | | |
Steven B. McKeever
|
| | | | 38,980 | | | | | | * | | |
Michael K. Parks
|
| | | | 22,765 | | | | | | * | | |
Eric B. Siegel
|
| | | | 52,970(4) | | | | | | * | | |
Named Executive Officers Who Are Not Directors | | | | ||||||||||
Mitchell Goldstein
|
| | | | 295,825 | | | | | | * | | |
Michael L. Smith
|
| | | | 186,012 | | | | | | * | | |
Penni F. Roll
|
| | | | 63,952(5) | | | | | | * | | |
All Directors, Executive Officers and Certain Other Officers as a Group
(17 persons) |
| | | | 2,831,097(6) | | | | | | * | | |
| | | | | | | | |
Price Range
|
| |
High
Sales Price Premium (Discount) to NAV(2) |
| |
Low
Sales Price Premium (Discount) to NAV(2) |
| |||||||||||||||
| | |
NAV(1)
|
| |
High
|
| |
Low
|
| |||||||||||||||||||||
Year ending December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 16.84 | | | | | $ | 16.28 | | | | | $ | 15.25 | | | | | | (3.33)% | | | | | | (9.44)% | | |
Second Quarter
|
| | | $ | 17.05 | | | | | $ | 17.09 | | | | | $ | 15.90 | | | | | | 0.23% | | | | | | (6.74)% | | |
Third Quarter
|
| | | $ | 17.16 | | | | | $ | 17.51 | | | | | $ | 16.45 | | | | | | 2.04% | | | | | | (4.14)% | | |
Fourth Quarter
|
| | | $ | 17.12 | | | | | $ | 17.58 | | | | | $ | 14.71 | | | | | | 2.69% | | | | | | (14.08)% | | |
Year ending December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 17.21 | | | | | $ | 17.48 | | | | | $ | 15.28 | | | | | | 1.57% | | | | | | (11.21)% | | |
Second Quarter
|
| | | $ | 17.27 | | | | | $ | 18.12 | | | | | $ | 17.22 | | | | | | 4.92% | | | | | | (0.29)% | | |
Third Quarter
|
| | | $ | 17.26 | | | | | $ | 19.19 | | | | | $ | 17.99 | | | | | | 11.18% | | | | | | 4.23% | | |
Fourth Quarter
|
| | | $ | 17.32 | | | | | $ | 19.02 | | | | | $ | 18.10 | | | | | | 9.82% | | | | | | 4.50% | | |
Year ending December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 15.58 | | | | | $ | 19.23 | | | | | $ | 8.08 | | | | | | 23.43% | | | | | | (48.14)% | | |
Second Quarter
|
| | | $ | 15.83 | | | | | $ | 16.20 | | | | | $ | 9.13 | | | | | | 2.34% | | | | | | (42.32)% | | |
Third Quarter
|
| | | $ | 16.48 | | | | | $ | 15.02 | | | | | $ | 13.27 | | | | | | (8.86)% | | | | | | (19.48)% | | |
Fourth Quarter
|
| | | $ | 16.97 | | | | | $ | 17.28 | | | | | $ | 13.82 | | | | | | 1.83% | | | | | | (18.56)% | | |
Year ending December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 17.45 | | | | | $ | 19.23 | | | | | $ | 16.51 | | | | | | 10.20% | | | | | | (5.39)% | | |
Second Quarter (through June 4, 2021)
|
| | | | * | | | | | $ | 19.78 | | | | | $ | 18.29 | | | | | | * | | | | | | * | | |
| | | | | | | | |
Example 1
|
| |
Example 2
|
| |
Example 3
|
| |
Example 4
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | |
5% Offering at
5% Discount |
| |
10% Offering at
10% Discount |
| |
20% Offering at
20% Discount |
| |
25% Offering at
25% Discount |
| ||||||||||||||||||||||||||||||||||||
| | |
Prior to Sale
Below NAV |
| |
Following
Sale |
| |
%
Change |
| |
Following
Sale |
| |
%
Change |
| |
Following
Sale |
| |
%
Change |
| |
Following
Sale |
| |
%
Change |
| |||||||||||||||||||||||||||
Offering Price | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Price per Share to Public
|
| | | | | | | | | $ | 15.00 | | | | | | — | | | | | $ | 14.21 | | | | | | — | | | | | $ | 12.63 | | | | | | — | | | | | $ | 11.84 | | | | | | — | | |
Net Proceeds per Share to Issuer
|
| | | | | | | | | $ | 14.25 | | | | | | — | | | | | $ | 13.50 | | | | | | — | | | | | $ | 12.00 | | | | | | — | | | | | $ | 11.25 | | | | | | — | | |
Decrease to Net Asset Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Shares Outstanding
|
| | | | 30,000,000 | | | | | | 31,500,000 | | | | | | 5.00% | | | | | | 33,000,000 | | | | | | 10.00% | | | | | | 36,000,000 | | | | | | 20.00% | | | | | | 37,500,000 | | | | | | 25.00% | | |
Net Asset Value per Share
|
| | | $ | 15.00 | | | | | $ | 14.96 | | | | | | (0.24)% | | | | | $ | 14.86 | | | | | | (0.91)% | | | | | $ | 14.50 | | | | | | (3.33)% | | | | | $ | 14.25 | | | | | | (5.00)% | | |
Dilution to Nonparticipating Stockholder
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares Held by Stockholder A
|
| | | | 30,000 | | | | | | 30,000 | | | | | | 0.00% | | | | | | 30,000 | | | | | | 0.00% | | | | | | 30,000 | | | | | | 0.00% | | | | | | 30,000 | | | | | | 0.00% | | |
Percentage Held by
Stockholder A |
| | | | 0.10% | | | | | | 0.10% | | | | | | (4.76)% | | | | | | 0.09% | | | | | | (9.09)% | | | | | | 0.08% | | | | | | (16.67)% | | | | | | 0.08% | | | | | | (20.00)% | | |
Total Net Asset Value Held by Stockholder A
|
| | | $ | 450,000 | | | | | $ | 448,929 | | | | | | (0.24)% | | | | | $ | 445,909 | | | | | | (0.91)% | | | | | $ | 435,000 | | | | | | (3.33)% | | | | | $ | 427,500 | | | | | | (5.00)% | | |
Total Investment by Stockholder A
(Assumed to Be $15.00 per Share) |
| | | $ | 450,000 | | | | | $ | 450,000 | | | | | | | | | | | $ | 450,000 | | | | | | | | | | | $ | 450,000 | | | | | | | | | | | $ | 450,000 | | | | | | | | |
Total Dilution to Stockholder A (Total Net Asset Value Less Total Investment)
|
| | | | | | | | | $ | (1,071) | | | | | | | | | | | $ | (4,091) | | | | | | | | | | | $ | (15,000) | | | | | | | | | | | $ | (22,500) | | | | | | | | |
Investment per Share Held by
Stockholder A (Assumed to be $15.00 per Share on Shares Held Prior to Sale) |
| | | $ | 15.00 | | | | | $ | 15.00 | | | | | | 0.00% | | | | | $ | 15.00 | | | | | | 0.00% | | | | | $ | 15.00 | | | | | | 0.00% | | | | | $ | 15.00 | | | | | | 0.00% | | |
Net Asset Value per Share Held by
Stockholder A |
| | | | | | | | | $ | 14.96 | | | | | | | | | | | $ | 14.86 | | | | | | | | | | | $ | 14.50 | | | | | | | | | | | $ | 14.25 | | | | | | | | |
Dilution per Share Held by
Stockholder A (Net Asset Value per Share Less Investment per Share) |
| | | | | | | | | $ | (0.04) | | | | | | | | | | | $ | (0.14) | | | | | | | | | | | $ | (0.50) | | | | | | | | | | | $ | (0.75) | | | | | | | | |
Percentage Dilution to
Stockholder A (Dilution per Share Divided by Investment per Share) |
| | | | | | | | | | | | | | | | (0.24)% | | | | | | | | | | | | (0.91)% | | | | | | | | | | | | (3.33)% | | | | | | | | | | | | (5.00)% | | |
| | | | | | | | |
50% Participation
|
| |
150% Participation
|
| ||||||||||||||||||
| | |
Prior to Sale
Below NAV |
| |
Following
Sale |
| |
% Change
|
| |
Following
Sale |
| |
% Change
|
| |||||||||||||||
Offering Price | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Price per Share to Public
|
| | | | | | | | | $ | 12.63 | | | | | | | | | | | $ | 12.63 | | | | | | | | |
Net Proceeds per Share to Issuer
|
| | | | | | | | | $ | 12.00 | | | | | | | | | | | $ | 12.00 | | | | | | | | |
Decrease/Increase to Net Asset Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Shares Outstanding
|
| | | | 30,000,000 | | | | | | 36,000,000 | | | | | | 20% | | | | | | 36,000,000 | | | | | | 20% | | |
Net Asset Value per Share
|
| | | $ | 15.00 | | | | | $ | 14.50 | | | | | | (3.33)% | | | | | $ | 14.50 | | | | | | (3.33)% | | |
Dilution/Accretion to Participating Stockholder Shares Held by Stockholder A
|
| | | | 30,000 | | | | | | 33,000 | | | | | | 10% | | | | | | 39,000 | | | | | | 30% | | |
Percentage Held by Stockholder A
|
| | | | 0.10% | | | | | | 0.09% | | | | | | (8.33)% | | | | | | 0.11% | | | | | | 8.33% | | |
Total Net Asset Value Held by
Stockholder A |
| | | $ | 450,000 | | | | | $ | 478,500 | | | | | | 6.33% | | | | | $ | 565,500 | | | | | | 25.67% | | |
Total Investment by Stockholder A (Assumed
to be $15.00 per Share on Shares Held Prior to Sale) |
| | | | | | | | | $ | 487,895 | | | | | | | | | | | $ | 563,684 | | | | | | | | |
Total Dilution/Accretion to Stockholder A (Total Net Asset Value Less Total Investment)
|
| | | | | | | | | $ | (9,395) | | | | | | | | | | | $ | 1,816 | | | | | | | | |
Investment per Share Held by Stockholder A
(Assumed to Be $15.00 on Shares Held Prior to Sale) |
| | | $ | 15.00 | | | | | $ | 14.78 | | | | | | (1.44)% | | | | | $ | 14.45 | | | | | | (3.64)% | | |
Net Asset Value per Share Held by Stockholder A
|
| | | | | | | | | $ | 14.50 | | | | | | | | | | | $ | 14.50 | | | | | | | | |
Dilution/Accretion per Share Held by Stockholder A (Net Asset Value per Share Less Investment per Share)
|
| | | | | | | | | $ | (0.28) | | | | | | | | | | | $ | 0.05 | | | | | | 0.40% | | |
Percentage Dilution/Accretion to Stockholder A (Dilution per Share Divided by Investment per Share)
|
| | | | | | | | | | | | | | | | (1.96)% | | | | | | | | | | | | 0.32% | | |
| | | | | | | | |
Example 1
|
| |
Example 2
|
| |
Example 3
|
| |
Example 4
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | |
5% Offering at
5% Discount |
| |
10% Offering at
10% Discount |
| |
20% Offering at
20% Discount |
| |
25% Offering at
25% Discount |
| ||||||||||||||||||||||||||||||||||||
| | |
Prior to Sale
Below NAV |
| |
Following
Sale |
| |
% Change
|
| |
Following
Sale |
| |
% Change
|
| |
Following
Sale |
| |
% Change
|
| |
Following
Sale |
| |
% Change
|
| |||||||||||||||||||||||||||
Offering Price | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Price per Share to
Public |
| | | | | | | | | $ | 15.00 | | | | | | | | | | | $ | 14.21 | | | | | | | | | | | $ | 12.63 | | | | | | | | | | | $ | 11.84 | | | | | | — | | |
Net Proceeds per Share to
Issuer |
| | | | | | | | | $ | 14.25 | | | | | | | | | | | $ | 13.50 | | | | | | | | | | | $ | 12.00 | | | | | | | | | | | $ | 11.25 | | | | | | — | | |
Decrease/Increase to Net Asset Value
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Shares Outstanding
|
| | | | 30,000,000 | | | | | | 31,500,000 | | | | | | 5% | | | | | | 33,000,000 | | | | | | 10% | | | | | | 36,000,000 | | | | | | 20% | | | | | | 37,500,000 | | | | | | 25.00% | | |
Net Asset Value per Share
|
| | | $ | 15.00 | | | | | $ | 14.96 | | | | | | (0.24)% | | | | | $ | 14.86 | | | | | | (0.91)% | | | | | $ | 14.50 | | | | | | (3.33)% | | | | | $ | 14.25 | | | | | | (5.00)% | | |
Dilution/Accretion to New
Investor A |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares Held by Investor A
|
| | | | 0 | | | | | | 1,500 | | | | | | | | | | | | 3,000 | | | | | | | | | | | | 6,000 | | | | | | | | | | | | 7,500 | | | | | | — | | |
Percentage Held by Investor A
|
| | | | 0.00% | | | | | | 0.00% | | | | | | | | | | | | 0.01% | | | | | | | | | | | | 0.02% | | | | | | | | | | | | 0.02% | | | | | | — | | |
Total Net Asset Value Held by Investor A
|
| | | $ | 0 | | | | | $ | 22,446 | | | | | | | | | | | $ | 44,591 | | | | | | | | | | | $ | 87,000 | | | | | | | | | | | $ | 106,875 | | | | | | — | | |
Total Investment by Investor A (At Price to Public)
|
| | | | | | | | | $ | 22,500 | | | | | | | | | | | $ | 42,632 | | | | | | | | | | | $ | 75,789 | | | | | | | | | | | $ | 88,816 | | | | | | — | | |
Total Dilution/
Accretion to Investor A (Total Net Asset Value Less Total Investment) |
| | | | | | | | | $ | (54) | | | | | | | | | | | $ | 1,959 | | | | | | | | | | | $ | 11,211 | | | | | | | | | | | $ | 18,059 | | | | | | — | | |
Investment per Share Held by Investor A
|
| | | $ | 0 | | | | | $ | 15.00 | | | | | | | | | | | $ | 14.21 | | | | | | | | | | | $ | 12.63 | | | | | | | | | | | $ | 11.84 | | | | | | — | | |
Net Asset Value per Share Held by Investor A
|
| | | | | | | | | $ | 14.96 | | | | | | | | | | | $ | 14.86 | | | | | | | | | | | $ | 14.50 | | | | | | | | | | | $ | 14.25 | | | | | | — | | |
Dilution/Accretion per
Share Held by Investor A (Net Asset Value per Share Less Investment per Share) |
| | | | | | | | | $ | (0.04) | | | | | | | | | | | $ | 0.65 | | | | | | | | | | | $ | 1.87 | | | | | | | | | | | $ | 2.41 | | | | | | — | | |
Percentage Dilution/
Accretion to Investor A (Dilution per Share Divided by Investment per Share) |
| | | | | | | | | | | | | | | | (0.24)% | | | | | | | | | | | | 4.60% | | | | | | | | | | | | 14.79% | | | | | | | | | | | | 20.33% | | |