MISSION WEST PROPERTIES INC
8-K/A, 1999-06-23
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: FT 294, 24F-2NT, 1999-06-23
Next: DIGITAL LAVA INC, DEF 14A, 1999-06-23





                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549



                                   Form 8-K/A



                        Amendment No. 1 to Current Report
                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934



                      Date of Initial Report April 30, 1999


                          Mission West Properties, Inc.
             (Exact Name of Registrant as Specified in its Charter)


                                    Maryland
                 (State or Other Jurisdiction of Incorporation)


                 1-8383                              95-2635431
        (Commission File Number)      (I.R.S. Employer Identification No.)


                10050 Bandley Drive, Cupertino, California 95014
                    (Address of Principal Executive Offices)


                                 (408) 725-0700
              (Registrant's Telephone Number, Including Area Code)



          (Former Name or Former Address, if Changed Since Last Report)



                                     - 1 -

<PAGE>


Item 2.  Acquisition of Assets.

     The information  reported under this item is set forth in the press release
issued  by the  Company  on May 14,  1999,  a copy of which was  attached  as an
exhibit to the initial  report on Form 8-K. Pro forma  financial  statements for
the acquired  properties  described in Item 2 of the initial  report on Form 8-K
dated April 30, 1999 are submitted under Item 7(b). In addition,  such pro forma
financial  statements  also  reflect  results of  operations  for the  indicated
periods as though other property  acquisitions  occurring  during such pro forma
periods had occurred as of the beginning of the period.

Item 5.  Other Events.

     On June 8, 1999,  the Company filed a  registration  statement on Form S-11
with the  Securities  and Exchange  Commission  relating to the proposed  public
offering of 6,750,000 shares of common stock, exclusive of shares subject to the
underwriters' over-allotment option.

     On June 14,  1999,  the  board of  directors  declared  a $0.14  per  share
dividend payable on July 2, 1999 to all common stockholders of record as of June
21, 1999.

Item 7.  Financial Statements and Exhibits.

     (b)  Pro forma financial information.
<TABLE>
<CAPTION>
         <S>  <C>                                                                         <C>

          (1)  Unaudited Pro Forma Consolidated Balance
               Sheet as of March 31, 1999..................................................F-2

          (2)  Unaudited Pro Forma Consolidated
               Statement of Operations for the three months ended
               March 31, 1999..............................................................F-3

          (3)  Unaudited Pro Forma Consolidated
               Statement of Operations for the year ended
               December 31, 1999...........................................................F-4

          (4)  Notes and Management's Assumptions to the Pro
               Forma Financial Statements..................................................F-5
</TABLE>

     (c)  Exhibits.

                                     - 2 -
<PAGE>
          99.1  Additional  Exhibit:  June 8, 1999 press release  announcing the
          filing of a registration  statement for a public offering of 6,750,000
          shares.

          99.2 Additional  Exhibit:  June 14, 1999 press release  announcing the
          declaration of a dividend of $0.14 per share.


                                   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.


                                             MISSION WEST PROPERTIES, INC.



Dated:  June __, 1999                        By: /s/ Carl E. Berg
                                                -----------------------------


                                     - 3 -
<PAGE>

                     INDEX OF PRO FORMA FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
<S>                                                                           <C>
Unaudited Pro Forma Consolidated Balance
   Sheet as of March 31, 1999..................................................F-2

Unaudited Pro Forma Consolidated
   Statement of Operations for the three months ended
   March 31, 1999..............................................................F-3

Unaudited Pro Forma Consolidated
   Statement of Operations for the year ended
   December 31, 1999...........................................................F-4

Notes and Management's Assumptions to the Pro
   Forma Financial Statements..................................................F-5
</TABLE>

                                    - F-1 -

<PAGE>


                          MISSION WEST PROPERTIES, INC.
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
             (unaudited and dollars in thousands, except share data)
<TABLE>
<CAPTION>

                                           Mission West         Acquisition of the
                                         Properties, Inc.        Microsoft Project        Pro Forma March 31,
                                          March 31, 1999             (Note 3)                    1999
                                          --------------             --------                    ----
<S>                                        <C>                      <C>                      <C>

ASSETS:
  Real estate:
    Land                                    $ 93,496                 $ 46,833                 $140,329
    Buildings and improvements               436,608                  109,274                  545,882
                                             -------                  -------                  -------
                                             530,104                  156,107                  686,211
  Less, accumulated depreciation              (8,113)                       n                   (8,113)
                                             -------                  -------                  -------
                                             521,991                  156,107                  678,098
  Cash and cash equivalents                      134                        n                      134
  Deferred rent receivable                     2,377                        n                    2,377
  Other assets                                 2,304                        n                    2,304
                                             -------                  -------                  -------
       TOTAL ASSETS                         $526,806                 $156,107                 $682,913
                                             =======                  =======                  =======

LIABILITIES AND SHAREHOLDERS' EQUITY:
  Line of credit                            $ 18,523                 $ 32,057                 $ 50,580
  Mortgage notes payable                     156,656                        n                  156,656
  Mortgage notes payable (related parties)    24,080                   25,000                   49,080
  Interest payable                               458                        n                      458
  Interest payable (related parties)             416                        n                      416
  Security deposits                            2,060                        n                    2,060
  Prepaid rental income                        3,018                        n                    3,018
  Accounts payable and accrued expenses        2,357                        n                    2,357
                                             -------                  -------                  -------
       TOTAL LIABILITIES                    207,568                   57,057                  264,625
                                             -------                  -------                  -------

Minority interest                            285,037                   99,050                  384,087

STOCKHOLDERS' EQUITY:
  Preferred Stock, $0.001 par value,
    20,000,000 authorized, none issued
    and outstanding on a pro forma basis           n                        n                        n
  Common Stock, $0.001 par value,
    200,000,000 authorized 8,233,583
    issued and outstanding on a pro
    forma basis                                    8                        n                        8
  Additional paid in capital                  55,595                        n                   55,595
  Less amounts receivable on private
    placement                                   (900)                       n                     (900)
  Accumulated deficit                        (20,502)                       n                  (20,502)
                                             -------                  -------                  -------
       TOTAL STOCKHOLDERS' EQUITY             34,201                        n                   34,201
                                             -------                  -------                  -------
TOTAL LIABILITIES AND STOCKHOLDERS'
  EQUITY                                    $526,806                 $156,107                 $682,913
                                             =======                  =======                  =======
</TABLE>

The accompanying notes and management's assumptions are an integral part of this
statement.

                                     - F-2 -

<PAGE>


                         MISSION WEST PROPERTIES, INC.
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1999
     (unaudited and dollars in thousands, except share and per share data)

<TABLE>
<CAPTION>

                                                                       Pro Forma Adjustments
                                                       -----------------------------------------------
                                       Mission West     Acquisition of       Other
                                     Properties, Inc.     Microsoft        Property           Other        Pro Forma
                                        March 31,          Project       Acquisitions      Adjustments      March 31,
                                          1999            (Note 3)         (Note 5)         (Note 6)          1999
                                          ----            --------         --------         --------          ----
<S>                                   <C>               <C>              <C>              <C>             <C>
REVENUE:
  Rental revenues from real estate      $ 14,027         $  5,150         $    172         $    (93)        $ 19,256
  Tenant reimbursements                    2,236               46               25                n            2,307
  Other income, including interest           149                n                n                n              149
                                         -------          -------          -------          -------          -------
     TOTAL REVENUE                        16,412            5,196              197              (93)          21,712
                                         -------          -------          -------          -------          -------
EXPENSES:
  Property operating, maintenance
    and real estate taxes                  2,311                n               20                n            2,331
  Interest                                 2,971              520                n                n            3,491
  Interest (related parties)                 416              406               38                n              860
  General and administrative                 406                n                n                n              406
  Depreciation of real estate              2,703              683               25                n            3,411
                                         -------          -------          -------          -------          -------
     TOTAL EXPENSES                        8,807            1,609               83                n           10,499
                                         -------          -------          -------          -------          -------

Income before minority interest            7,605            3,587              114              (93)          11,213
Minority interest                          6,724            3,342              101               17           10,184
                                         -------          -------          -------          -------          -------
     NET INCOME                         $    881         $    245         $     13        $    (110)        $  1,029
                                         =======          =======          =======         ========          =======

Basic earnings per share (Note 2)       $   0.11                                                            $   0.13
                                         =======                                                             =======
Diluted earnings per share (Note 2)     $   0.10                                                            $   0.12
                                         =======                                                             =======
Weighted average number of common
  shares outstanding (basic)           8,227,261                                                           8,227,261
                                       =========                                                           =========
Weighted average number of common
  shares outstanding (diluted)         8,415,412                                                           8,415,412
                                       =========                                                           =========
</TABLE>


The accompanying notes and management's assumptions are an integral part of this
statement.

                                    - F-3 -

<PAGE>


                         MISSION WEST PROPERTIES, INC.
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1998
     (unaudited and dollars in thousands, except share and per share data)
<TABLE>
<CAPTION>

                                                                        Pro forma Adjustments
                                                  -----------------------------------------------------------------
                                Mission West       July 1998       Acquisition of     Other Property       Other         Pro Forma
                              Properties, Inc.    Acquisition       the Microsoft      Acquisitions     Adjustments     December 31,
                             December 31, 1998     (Note 4)       Project (Note 3)       (Note 5)         (Note 6)         1998
                             -----------------     --------       ----------------       --------         --------         ----

<S>                            <C>                <C>               <C>                 <C>              <C>           <C>
REVENUE:
  Rental revenues from
    real estate                  $ 27,285          $ 25,642          $ 20,599            $  2,861         $    574       $ 76,961
  Tenant reimbursements             4,193             4,044               183                 413                n          8,833
  Other income, including
    interest                          278                 n                 n                   n                n            278
                                  -------           -------           -------             -------          -------        -------
     TOTAL REVENUE                 31,756            29,686            20,782               3,274              574         86,072
                                  -------           -------           -------             -------          -------        -------
EXPENSES:
  Property operating,
    maintenance and real
    estate taxes                    4,821             4,430                 n                 338                n          9,589
  Interest                          4,685             3,044              2,273                  n            5,679         15,681
  Interest (related parties)        3,511                61              1,773                789           (2,515)         3,619
  General and administrative        1,501                 n                  n                  n                n          1,501
  Management fees (related
    parties)                            n               645                  n                  n             (645)             n
  Depreciation of real estate       5,410             3,862              2,732                338            1,294         13,636
                                  -------           -------           --------            -------          -------        -------
     TOTAL EXPENSES                19,928            12,042              6,778              1,465            3,813         44,026


Income before minority interest    11,828            17,644             14,004              1,809           (3,239)        42,046
Minority interest                  12,049            15,897             13,047              1,643           (4,258)        38,378
                                  -------           -------           --------            -------          -------        -------
     Net (loss) income           $   (221)         $  1,747          $     957           $    166         $  1,019       $  3,668
                                  =======           =======           ========            =======          =======        =======

Basic and diluted (loss)
  earnings per share (Note 2)    $  (0.13)                                                                               $   0.45
                                  =======                                                                                 =======
Weighted average number of
  common shares outstanding
  (basic) (Note 2)              1,688,059                                                                               8,183,117
                                =========                                                                               =========
Weighted average number of
common shares outstanding
(diluted)(Note 2)               1,710,789                                                                               8,205,847
                                =========                                                                               =========
</TABLE>


The accompanying notes and management's assumptions are an integral part of this
statement.

                                    - F-4 -

<PAGE>


                         MISSION WEST PROPERTIES, INC.
   NOTES AND MANAGEMENT'S ASSUMPTIONS TO THE CONDENSED CONSOLIDATED PRO FORMA
       FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND
                      FOR THE YEAR ENDED DECEMBER 31, 1998
   (unaudited and dollars in thousands, except per share and O.P. Unit data)

1. ORGANIZATION AND BASIS OF PRESENTATION:

     Mission  West   Properties,   Inc.  (the   "Company")  is  engaged  in  the
acquisition,  marketing and leasing of R&D office properties,  located primarily
in the "Silicon  Valley"  portion of the San Francisco Bay Area. As of March 31,
1999,  the Company  managed 72 properties  totaling  approximately  4.57 million
square feet through its controlling interests in four separate partnerships (the
"operating  partnerships") in which the Company is the sole general partner. For
the year ending December 31, 1999, the Company intends to elect to be taxed as a
real estate  investment  trust ("REIT") for federal income tax purposes and will
operate as a self-managed, self-administered,  self-advised and fully integrated
REIT.

     The  unaudited pro forma balance sheet as of March 31, 1999 is based on the
unaudited  historical  financial statements of the Company and has been prepared
as if the purchase,  effective as of April 1, 1999, of an approximately  515,700
square foot  five-building  R&D complex located on L'Avenida  Avenue in Mountain
View,  California,  which has been fully leased to Microsoft  Corporation  ("the
Microsoft  Project"),  had occurred on March 31, 1999.  The  unaudited pro forma
statements of operations  for the three months ended March 31, 1999 and the year
ended  December 31, 1998 are based upon the historical  financial  statements of
the Company and have been prepared as if each of the following  transactions had
occurred  as of January 1, 1998:  (i) the  purchase  completed  by the  Company,
effective as of July 1, 1998, of our general partnership interest in each of the
operating partnerships, (ii) the purchase, effective as of April 1, 1999, of the
Microsoft  Project  which  has been  fully  leased to  Microsoft,  and (iii) the
purchases  completed by the Company during the last two quarters of 1998 and the
first  quarter of 1999  consisting  of three newly  constructed  R&D  properties
comprising,  in the aggregate,  217,511  rentable square feet located in Silicon
Valley.

     THE UNAUDITED PRO FORMA FINANCIAL STATEMENTS ARE NOT NECESSARILY INDICATIVE
OF WHAT THE ACTUAL  FINANCIAL  POSITION OR RESULTS OF OPERATIONS WOULD HAVE BEEN
ASSUMING THE  COMPLETION  OF THE ABOVE  TRANSACTIONS  AS OF THE BEGINNING OF THE
PERIODS  INDICATED,  NOR DO THEY  PURPORT TO  PROJECT  THE  COMPANY'S  FINANCIAL
POSITION OR RESULTS OF OPERATIONS  AT ANY FUTURE DATE OR FOR ANY FUTURE  PERIOD.
IN ADDITION,  THE HISTORICAL  OPERATING RESULTS FOR THE THREE MONTHS ENDED MARCH
31,  1999 ARE NOT  NECESSARILY  INDICATIVE  OF THE RESULTS TO BE OBTAINED BY THE
COMPANY FOR THE YEAR ENDING DECEMBER 31, 1999.

2. ASSUMPTIONS:

     The following  assumptions  have been made  regarding the operations of the
Company in the preparation of the pro forma financial statements:

     a.   The Company has elected to be and  qualified  as a REIT for income tax
          reporting  purposes and has distributed  sufficient  taxable income to
          meet the  requirements  of the Internal  Revenue Code and,  therefore,
          incurred  no income  tax  liabilities  effective  with the year  ended
          December  31,  1998.  The  Company  has  assumed  that  there  were no
          dividends  required  to be paid to  maintain  REIT status for the year
          ended December 31, 1998.

     b.   Rent has been recognized on the straight-line  method of accounting in
          accordance with generally accepted accounting principles.

     c.   Depreciation  has been computed  using the  straight-line  method over
          estimated useful lives of 40 years for buildings and improvements.

                                     - F-5 -

<PAGE>

     d.   Weighted  average  number of common shares  outstanding on a pro forma
          basis (basic and diluted) for the year ended December 31, 1998 assumes
          that the private placement of 6,495,058 shares of the Company's common
          stock  completed in December  1998 had occurred as of January 1, 1998.

3. ACQUISITION OF THE MICROSOFT PROJECT:

     The total  acquisition cost of the Microsoft  Project was $156,107 based on
the debt assumed and the value of the O.P. Units issued.  In connection with the
acquisition, the Company assumed $25,000 of mortgage debt due to the Berg Group,
an  affiliate of Carl E. Berg and Clyde J. Berg,  $32,057 due to  Microsoft  for
shell and tenant  improvements,  and issued 13,206,629 limited partnership units
("O.P.  Units")  (representing  $99,050 of net equity  attributable  to minority
interests).  For pro forma financial statement purposes,  we assume that amounts
due to Microsoft  had been funded  through  additional  borrowings  on the Wells
Fargo line of credit.  The average interest rate on the line of credit was 6.49%
and 7.09% for the three months ended March 31, 1999 and the year ended  December
31, 1998,  respectively.  The debt due the Berg Group is due on demand and bears
an interest rate identical to that as charged on the Company's line of credit.

     In  accordance  with the terms of the lease,  on April 1,  1999,  Microsoft
began  paying  monthly  base rent of  approximately  $1,226  for the first  four
buildings,  which consist of approximately 415,700 rentable square feet. On June
1, 1999, Microsoft began paying monthly rent of approximately $295 for the fifth
building,  which consists of  approximately  100,000 rentable square feet. On an
annual basis, rental income from the Microsoft Project, which has been reflected
on a straight-line basis, is $20,599, or $5,150 per quarter,  assuming all rents
commenced on January 1, 1998.  Additionally,  the lease with Microsoft  provides
for a  management  fee equal to 1% of the base  rent.  For the first year of the
lease, this fee is $183, or $46 per quarter.

     For the three months ended March 31, 1999,  the Company would have incurred
additional  interest expense of $520 and interest  expense (related  parties) of
$406 as a result of the debt assumed in connection with this  acquisition,  on a
pro forma basis. Additionally, for the year ended December 31, 1998, the Company
would have incurred  additional  interest expense of $2,273, as well as interest
expense (related parties) of $1,773.


                                     - F-6 -
<PAGE>

     Additionally,  an adjustment has been made to reflect  depreciation expense
in the amount of $683 and $2,732 for the three  months  ended March 31, 1999 and
the year ended December 31, 1998, respectively.

4. THE JULY 1998 ACQUISITION:

     On July 1, 1998,  the Company  acquired  control of four  existing  limited
partnerships by becoming the sole general partner in each such  partnership (the
"July 1998  Acquisition").  The July 1998  Acquisition  was  accounted  for as a
purchase with the results of operations of the operating  partnerships  included
from  July 1,  1998.  Accordingly,  the  historical  consolidated  statement  of
operations  of the Company for the year ended  December  31, 1998  includes  the
results of operations for the properties  acquired in the July 1998  Acquisition
for the six months ended December 31, 1998. In order to reflect the consummation
of the July 1998  Acquisition  as of  January  1,  1998 for pro forma  financial
statement purposes,  the actual results of operations of the properties acquired
in the July 1998  Acquisition  for the six months  ended June 30, 1998 have been
included.

5. OTHER PROPERTY ACQUISITIONS:

     During the second half of 1998 and the first quarter of 1999,  the Company,
through  the  operating  partnerships,   acquired  three  additional  properties
comprising, in the aggregate,  217,511 square feet of rentable space (the "Other
Property Acquisitions"). These acquisitions were accounted for as a purchase and
were acquired from the Berg Group under the Berg land holdings option  agreement
and the pending projects acquisition  agreement.  The total acquisition cost for
these three  properties was $22,250.  In the  acquisitions,  the Company assumed
$13,131  of debt due the Berg  Group,  and  issued  1,366,094  O.P.  Units.  The
following table contains information about the acquisitions:
<TABLE>
<CAPTION>

                                Richard Avenue      Hellyer Avenue      Santa Teresa      Total
                                --------------      --------------      ------------      -----
<S>                           <C>                 <C>                  <C>            <C>
Acquisition Date               September 1, 1998   November 1, 1998     March 1, 1999
Debt Assumed                        $2,374              $7,232             $3,525        $13,131
Other Liabilities Assumed               n                  561                 88            649
Total Acquisition Value              4,198               9,494              8,558         22,250
Depreciable basis                    2,912               6,502              5,990         15,404
Monthly Rent (Straight-lined)           60                 136                 86            282
O.P. Units Issued                  405,166              266,898           694,030      1,366,094
Estimated Value of O.P.
  Units at Acquisition Date         $1,824               $1,701             4,945         $8,470
</TABLE>


     The debt assumed in connection  with these  acquisitions  bears an interest
rate identical to that as charged on the Company's  line of credit.  The average
interest  rate on the line of credit  was  6.49% and 7.09% for the three  months
ended March 31, 1999 and the year ended December 31, 1998,  respectively.

                                     - F-7 -
<PAGE>

Based on the information in the above table, the following adjustments have been
made  to  the  pro  forma  financial   statements  in  order  to  reflect  these
acquisitions as of January 1, 1998:
<TABLE>
<CAPTION>

                                                  For the Three Months Ended March 31, 1999
                                    ------------------------------------------------------------------
                                    Richard Avenue       Hellyer Avenue       Santa Teresa       Total
                                    --------------       --------------       ------------       -----
<S>                                         <C>                  <C>            <C>             <C>
Rental revenue                               n                    n              $ 172           $ 172
Tenant reimbursements                        n                    n                 25              25
Property operating and maintenance
  expenses and real estate taxes             n                    n                 20              20
Interest (related parties)                   n                    n                 38              38
Depreciation                                 n                    n                 25              25
</TABLE>

<TABLE>
<CAPTION>

                                                     For the Year Ended December 31, 1998
                                    ------------------------------------------------------------------
                                    Richard Avenue       Hellyer Avenue       Santa Teresa       Total
                                    --------------       --------------       ------------       -----
<S>                                     <C>                 <C>                <C>             <C>
Rental revenue                           $ 476               $1,356             $1,029          $2,861
Tenant reimbursements                       57                  207                149             413
Property operating and maintenance
  expenses and real estate taxes            45                  171                122             338
Interest (related parties)                 112                  427                250             789
Depreciation                                50                  138                150             338
</TABLE>


6. OTHER ADJUSTMENTS:

     The following  additional  adjustments were made in preparing the pro forma
financial statements:

     (a)  Adjustments  of $(93) and $574 have been made to rental  revenues from
          real estate to reflect straight-lined rents as if the Company acquired
          the July 1998 Acquisition  properties on January 1, 1998 for the three
          months  ended March 31,  1999 and the year ended  December  31,  1998,
          respectively.

     (b)  Adjustments  have been made to the pro forma  statements of operations
          for the three months ended March 31, 1999 and the year ended  December
          31, 1998 to state interest expense on a pro forma basis as a result of
          the following  transactions  that altered the capital structure of the
          Company, as if they had occurred on January 1, 1998:

                                    - F-8 -
<PAGE>

          (1)  In connection with the July 1998 Acquisition, the Company assumed
               $233,638 of debt.

          (2)  On  September  23,  1998,  the  Company,  in its  capacity as the
               general  partner  of  the  operating  partnerships,   obtained  a
               $130,000  secured  loan  with  Prudential  Insurance  Company  of
               America.  The  interest  rate on the loan is  fixed at 6.56%  per
               annum, the  amortization  period is 30 years, and the term of the
               loan is 10 years.  The proceeds  from the loan were used to pay a
               portion of  mortgage  notes  payable  (including  amounts  due to
               related parties) in the amount of $118,636.

          (3)  Effective  September 1, 1998, the Company  assumed $2,374 of debt
               due the Berg  Group in  connection  with the  acquisition  of the
               Richard Avenue property.

          (4)  Effective  November 1, 1998,  the Company  assumed $7,232 of debt
               due the Berg  Group in  connection  with the  acquisition  of the
               Hellyer Avenue property.

          (5)  On December 29, 1998, the Company completed the private placement
               of  6,495,058  shares for total net proceeds of $27,827 that were
               utilized  to  reduce  outstanding  debt  under the line of credit
               facility.

          (6)  Effective  March 1, 1999, the Company  assumed $3,525 of debt due
               the Berg Group in connection  with the  acquisition  of the Santa
               Teresa property.

          (7)  Effective  April 1, 1999, the Company assumed $25,000 of mortgage
               debt due to the Berg Group and $32,057 due to Microsoft for shell
               and tenant improvements in connection with the acquisition of the
               Microsoft project. For pro forma financial statement purposes, we
               assume  that  amounts  due  to  Microsoft   are  funded   through
               additional borrowings on the line of credit facility.

     A schedule  of interest  expense on a pro forma basis for the three  months
ended March 31, 1999 and the year ended December 31, 1998 is as follows:

                                    - F-9 -
<PAGE>

<TABLE>
<CAPTION>


                                                                                   Pro Forma Interest
                                                                                     Expense for the
                                                                                      Three Months           Pro Forma Interest
                                                   Pro Forma Balance at   Interest   Ended March 31,       Expense for the Year
                                                      March 31, 1999        Rate           1999          Ended December 31, 1998
                                                      --------------        ----    ----------------     -----------------------
<S>                                                    <C>                <C>            <C>                    <C>
LINE OF CREDIT:
  Wells Fargo Bank, N.A.                                $ 50,580           variable       $  836                 $ 5,003
MORTGAGE NOTES PAYABLE:
  Great West Life and Annuity Insurance Company            7,697             7.00%           135                     546
  Great West Life and Annuity Insurance Company            3,672             7.00%            64                     261
  Prudential Capital Group                                 2,002             8.75%            44                     184
  New York Life Insurance Company                            424            9.625%            10                      43
  Home Savings and Loan Association                          513             9.50%            12                      52
  Amdahl Corporation                                       6,895             9.42%           156                     636
  Citicorp U.S.A. Inc                                      3,105           variable           55                     228
  Mellon Mortgage Company                                  2,935            8.125%            60                     243
  Prudential Insurance Company of America                129,413             6.56%         2,119                   8,485
                                                         -------                           -----                  ------
      SUBTOTAL                                          $156,656                           2,655                  10,678
                                                                                           -----                  ------
      TOTAL(including Line of Credit)                                                      3,491                  15,681
Historical interest expense prior to pro forma
  adjustment                                                                               2,971                   7,729
                                                                                           -----                  ------
Gross pro forma adjustment to interest expense                                               520                   7,952
  Less:
    Amounts reflected in pro forma adjustment(Note 4)                                        520                   2,273
                                                                                           -----                  ------
Net pro forma adjustment to interest expense                                              $    n                 $ 5,679
                                                                                           =====                  ======

MORTGAGE NOTES PAYABLE (related parties):
  The Berg Group                                        $ 49,080           variable       $  860                 $ 3,619
  Historical expense (related party) prior to pro
    forma adjustment                                                                         416                   3,572
                                                                                           -----                  ------
  Gross pro forma adjustment to interest                                                     444                      47
    expense (related party)
  Less:
    Amounts reflected in pro forma adjustment(Note 4)                                        406                   1,773
  Amounts reflected in pro forma adjustment(Note 5)                                           38                     789
                                                                                           -----                  ------
Net pro forma adjustment to interest
  expense (related parties)                                                               $    n                 $(2,515)

</TABLE>
                                    - F-10 -
<PAGE>


     (c)  The Company is self-managed and ceased paying management fees June 30,
          1998.  Therefore,  historical  management fees have been eliminated to
          reflect the Company as a self-managed REIT.

     (d)  Upon the effective date of the Company's  acquisition of the July 1998
          Acquisition properties,  the real estate assets were recorded at their
          estimated fair values.  A pro forma adjustment of $1,294 has been made
          to  historical  depreciation  expense for the year ended  December 31,
          1998 to reflect  the higher  cost basis to the  Company for the period
          from January 1, 1998 to June 30, 1998.

     (e)  Minority  interest  represents the separate  private  ownership of the
          operating  partnerships  by the Berg  Group and  other  non-affiliated
          interests.  Upon the Company's  initial  investment in July 1998,  the
          Company  owned  a  general  partnership  interest  of  12.11%  in  the
          operating partnerships, on a weighted average basis, taken as a whole.
          As a result of several  property  acquisitions  since  July 1998,  the
          Company's  ownership   percentage  has  decreased  given  the  overall
          increase in O.P.  Units issued and  outstanding.  As of March 31, 1999
          and December 31, 1998, on a pro forma basis, the Company owned general
          partnership  interests  in the  operating  partnerships  of 10%,  on a
          weighted average basis, taken as a whole.

                                     - F-11 -



                                  PRESS RELEASE


For Immediate News Release
June 8, 1999


     MISSION WEST PROPERTIES, INC. FILES REGISTRATION STATEMENT FOR PROPOSED
                                PUBLIC OFFERING

Cupertino,  CA - Mission West Properties,  Inc.  (AMEX/PCX:MSW)  announced today
that it has filed a  registration  statement  with the  Securities  and Exchange
Commission  relating to the proposed public offering of 6,750,000  shares of its
common stock,  exclusive of shares subject to the  underwriters'  over-allotment
option.  The company  expects to complete the  offering in the third  quarter of
1999.

Mission West Properties acquires,  markets, leases and manages R&D properties in
the Silicon Valley  portion of the San Francisco Bay Area.  Mission West focuses
on meeting the facility  requirements  of information  technology  companies and
currently  owns and manages 77  properties  totaling  approximately  5.1 million
square feet.

A.G. Edwards & Sons, Inc. will act as the lead underwriter of the offering. Legg
Mason Wood Walker, Incorporated and Sutro & Co., Incorporated will co-manage the
offering.

A registration  statement  relating to these  securities has been filed with the
Securities  and  Exchange  Commission  but has not yet become  effective.  These
securities  may not be sold nor may offers to buy be accepted  prior to the time
the  registration  statement  becomes  effective.  This press  release shall not
constitute  an offer to sell or the  solicitation  of an offer to buy nor  shall
there be any sale of these securities in any state or jurisdiction in which such
offer,  solicitation  or  sale  would  be  unlawful  prior  to  registration  or
qualification under the securities laws of such state or jurisdiction.





CONTACT:          Marianne Aguiar
                  Mission West Properties, Inc.
                  (408) 725-0700


                                 PRESS RELEASE


For Immediate News Release
June 14, 1999


     MISSION WEST PROPERTIES ANNOUNCES QUARTERLY DIVIDEND OF $0.14 PER SHARE
        OF ITS COMMON STOCK, A 16% INCREASE OVER FIRST QUARTER DIVIDEND


Cupertino, CA - Mission West Properties,  Inc. (AMEX/PCX:MSW) announced that its
Board of  Directors  today  declared  a $0.14 per share  dividend  on its common
stock.  The  dividend is payable on July 2, 1999 to all common  stockholders  of
record as of June 21, 1999.

The Company intends to make regular  quarterly  distributions  to holders of its
common stock based upon its cash available for distribution. The Company expects
that it will declare quarterly distributions for 1999 aggregating  approximately
$0.55 per share of its common stock.

Mission West Properties intends to operate as a self-managed,  self-administered
and  fully  integrated  REIT  engaged  in the  management,  leasing,  marketing,
development and acquisition of commercial R & D properties, primarily located in
the Silicon Valley portion of the San Francisco Bay Area. Currently, the Company
manages 77  properties  totaling  approximately  5.1 million  square  feet.  For
additional  information,  please contact  Marianne K. Aguiar,  VP of Finance and
Controller at 408-725-0700.

The matters described herein contain forward-looking statements. Such statements
can be  identified  by the use of  forward-looking  terminology  such as "will",
"anticipate", "estimate", "expect", "intends", or similar words. Forward-looking
statements involve a number of risks,  uncertainties or other factors beyond the
Company's  control  which  may cause  material  differences  in actual  results,
performance or other  expectations.  These factors include,  but are not limited
to, the ability to complete  acquisitions  under the Company's  Pending Projects
Acquisition  Agreement and Land Holdings  Option  Agreement with the Berg Group,
the ability to achieve  stated  yields due to changing  economic and real estate
industry  conditions,  leasing risk, rollover risk, tenant credit risk, interest
rate risk,  project due diligence,  and other factors  detailed in the Company's
registration  statements,  and periodic  filings with the  Securities & Exchange
Commission.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission