Edgar Filing: American Realty Capital Trust, Inc.

Unassociated Document

FILED PURSUANT TO

RULE 424(b)(3)

FILE NO. 333-145949

AMERICAN REALTY CAPITAL TRUST, INC.

SUPPLEMENT NO. 7 DATED February 18, 2009

TO THE PROSPECTUS DATED March 18, 2008

This prospectus supplement (this “Supplement No. 7”) is part of the prospectus of American Realty Capital Trust, Inc. (the “REIT”), dated March 18, 2008 (the “Prospectus”), and should be read in conjunction with the Prospectus. This Supplement No. 7 supplements, modifies or supersedes certain information contained in our Prospectus. This Supplement No. 7 consolidates, supersedes and replaces all prior Supplements and must be read in conjunction with our Prospectus. Unless otherwise indicated, the information contained herein is current as of the filing date of the prospectus supplement in which the Company initially disclosed such information. This Supplement No. 7 will be delivered with the Prospectus.

The purpose of this Supplement No. 7 is to update disclosures about our current property holdings, fees, distributions and borrowing policies, to update our financial statements, and to update the executive officers of the REIT and the REIT’s dealer-manager and advisor.

TABLE OF CONTENTS

	Supplement No. 7 Page No.	Prospectus Page No.
Status of the Offering	1	N/A
Shares Currently Outstanding	1	N/A
Selected Financial Data	2	N/A
Real Estate Investment Summary	2-3	84-89
Status of Distributions	3	9, 130-131
Status of Fees Paid and Deferred	3	6-9, 35-36
Real Estate Investments	3-18	84-89
Borrowing Policies	19	74-75
Share Repurchase Program	19-21	10,133-134
Other Revisions	21-24	Cover Page, ix, 40, 46, 50-51
Financial Statements	25-47	152-163

Status of the Offering

We commenced our initial public offering of 150,000,000 shares of common stock on January 25, 2008. As of September 30, 2008, we had issued 1,165,397 shares of common stock, including 339,077 shares issued in connection with an acquisition in March 2008. Total gross proceeds from these issuances were $10,523,344. As of September 30, 2008, the aggregate value of all share issuances and subscriptions outstanding was $13,667,108 based on a per share value of $10.00. This amount includes stock subscriptions of $2,103,628 which are maintained at our third-party escrow agent, to be released when certain escrow requirements have been achieved. We will offer these shares until January 25, 2011, unless the offering is extended, provided that the offering will be terminated if all of the shares are sold before then.

Shares Currently Outstanding

As of September 30, 2008, there were approximately 1,165,000 shares of our common stock outstanding, including shares issued under the distribution reinvestment plan.

Selected Financial Data

The selected financial data presented below has been derived from our consolidated financial statements as of September 30, 2008 and December 31, 2007:

Balance Sheet Data:	Nine Months Ended September 30, 2008 (unadited)			Year Ended December 31, 2007
Total investment in real estate assets, net		105,154,146			-
Cash and cash equivalents		874,661			-
Restricted cash		50,232			-
Prepaid expenses and other assets		751,273			938,157
Total assets		108,284,456			938,157
Mortgage notes payable		77,067,200			-
Investor contributions held in escrow		30,824			-
Total liabilities		101,402,791			738,657
Total stockholders’ equity		6,881,665			199,500
Total liabilities and stockholders’ equity		108,284,456			938,157
Operating Data:
Rental income		3,156,379			-
Property management fees to affiliate		4,230			-
Operating income (Loss)		1,095,213			(500)
Interest expense		(2,758,625	)		-
Net loss		(1,641,345	)		(500)
Cash Flow Data
Net cash provided by (used in) operating activities		1,291,317			(200,000)
Net cash used in investing activities		(49,067,597	)		-
Net cash provided by financing activities		48,650,941			200,000

Real Estate Investments Summary

The following summary of real estate investments as of the date of this Supplement No. 7 information is to supplement the section of our Prospectus captioned “Real Property Investments” on pages 84-89 of the Prospectus.

The REIT acquired a FedEx Cross-Dock facility in Snowshoe, Pennsylvania (the “FedEx Property”) as its initial investment on March 5, 2008; 15 Harleysville National Bank and Trust Company (“Harleysville National Bank”) bank branch properties in various Pennsylvania locations (the “Harleysville Properties”) on March 12, 2008; 18 Rockland Trust Company (the “Rockland Properties”) bank branch properties in various Massachusetts locations on May 2, 2008; 6 Rite Aid properties in various locations in Pennsylvania and Ohio (the “Rite Aid Properties”) from affiliated parties on September 29, 2008; 50 PNC Bank, National Association bank branches in various locations in Pennsylvania, New Jersey and Ohio (the “PNC Properties”) on November 25, 2008; and 2 National City Bank branches in Florida (the “National City Properties”) from affiliated parties on September 16, 2008 and October 23, 2008. The amount of the Year 1 yield based upon the contract purchase price of the acquired and to-be acquired properties as compared to the Year 1 total rent is approximately 7.19%.


PROPERTIES		Fed Ex			Harleysville			Rockland			Rite Aid			PNC			National City			Total Portfolio

Purchase Price*		$	10,198,996		$	41,663,221		$	33,133,296		$	18,834,391		$	44,613,256			6,853,419		$	155,296,579

Mortgage Debt		$	6,965,000		$	31,000,000		$	24,412,500		$	12,808,265		$	33,257,000			4,500,000		$	112,942,765
Interest Rate			6.29	%		6.59	%		4.91	%**		6.97	%		5.25	%		4.04	%****		5.63	%

Portfolio Leverage																					72.73	%

Total Rent	Year 1	$	702,828		$	3,003,838		$	2,305,816		$	1,404,226		$	2,960,000			466,465		$	10,843,173
	Year 2	$	702,828		$	3,003,838		$	2,340,403		$	1,404,226		$	2,960,000			466,465		$	10,877,760

Base Rent Increase (Year 2)																					0.32	%

Investment Grade Tenants (based on Rent) (S&P BBB- or better)																					87.87	%

Average Remaining Lease Term (years)																					12.87

* Purchase Price above includes all closing costs and acquisition fees paid to American Realty Capital Advisors, LLC.

** This debt is variable based on 30-day Libor plus a spread of 1.375%. The REIT entered into a rate lock agreement to limit its interest rate exposure. The LIBOR floor and cap are 3.54% and 4.125% (initial year), respectively.

*** The effective interest rate reflects various derivative instruments entered into upon acquiring the property.

The following is a summary of lease expirations for the next ten years:

Year	Expiring Revenues		Leases Expiring(1)		Square Feet		% of Gross Rev
2009		$ –		–		–		–
2010		–		–		–		–
2011		–		–		–		–
2012		–		–		–		–
2013		–		–		–		–
2014		–		–		–		–
2015		–		–		–		–
2016		242,000		2		21,476		2.12%
2017		179,000		1		12,613		1.61%
2018		$4,910,000		59		384,201		44.76%

(1)	The 62 leases listed above are with the following tenants: Fed Ex, Rockland Trust Company, PNC Bank and Rite Aid.

Status of Distributions

The following information supplements the “Distribution Policy and Distributions” section on pages 9 and 130-131 of the Prospectus.

On February 25, 2008, our Board of Directors declared a distribution for each monthly period commencing 30 days subsequent to acquiring our initial portfolio of real estate investments. We acquired our initial real estate investment on March 5, 2008. Accordingly, our daily dividend commenced accruing on April 5, 2008. The REIT’s initial distribution payment was paid to shareholders on May 21, 2008 representing dividends accrued from April 5, 2008 through April 30, 2008. Subsequently, we modified the payment date to the 2nd day following each month end to stockholders of record at the close of business each day during the applicable period. The distribution is calculated based on stockholders of record each day during the applicable period at a rate of $0.00178082191 per day, and equals a daily amount that, if paid each day for a 365-day period, would equal a 6.5% annualized rate based on the share price of $10.00. During the three months ended September 30, 2008, distributions paid totaled $174,021, inclusive of $63,354 of common shares issued under the dividend reinvestment plan. Based on the terms of leases with FedEx, Harleysville National Bank, Rockland Trust Company, Rite Aid, National City Bank and PNC Bank, management anticipates income from such property leases is sufficient so that distributions on proceeds received through September 30, 2008 from the sale of shares of our common stock will be paid from cash flow from our operating activities. As of December 31, 2008, cash used to pay our distributions was entirely generated from funds received from operating activities and fee waivers from our Advisor. Our distributions have not been paid from any other sources. We have continued to pay distributions to our shareholders each month since our initial dividend payment.

On November 5, 2008, the Board of Directors of American Realty Capital Trust, Inc. (the “Company”) approved an increase in its annual cash distribution from $.65 to $.67, paid monthly. Based on a $10.00 share price, this 20 basis point increase, effective January 2, 2009, will result in an annualized distribution rate of 6.7%.

The following is a chart of monthly distributions declared and paid since the commencement of the offering:

	Total		Cash		DRIP

April	$	–	$	–	$	–
May		30,262		22,008		8,253
June		49,638		35,283		14,354
July		55,042		34,788		20,255
August		57,584		36,519		21,064
September		61,395		39,361		22,035
	$	253,920	$	167,959	$	85,962

Status of Fees Paid and Deferred

The following information is to be added to the “Estimated Use of Proceeds” section on pages 6-9 and 35-36 of the Prospectus.

Through September 30, 2008, the Company reimbursed the Advisor $59,207 and $1,047,874 for organizational and offering expenses and acquisition costs, respectively, and incurred:

	·	acquisition fees of $1,047,874 paid to the Advisor
	·	finance coordination fees of $810,987 paid to the Advisor

property management fees of $4,263 paid to the Property Manager

The Company pays the Advisor an annualized asset management fee of 1.0% based on the aggregate contract purchase price of all properties. Through September 30, 2008, the Company paid no such fees to the Advisor. The Advisor has elected to waive its asset management fee through September 30, 2008, and will determine if such fees will be waived in subsequent periods on a quarter-to-quarter basis. Such waived fees for the period ended September 30, 2008 equal approximately $388,000. If the Advisor had not agreed to waive the asset management fee, we would not have had sufficient cash to fund our distributions. Had this been the case, additional borrowings would have been incurred to fund our monthly distributions.

Real Estate Investments

The following information is to replace the section of our Prospectus captioned “Real Property Investments” on pages 84-89 of the Prospectus.

FedEx Property

The REIT acquired a FedEx Cross-Dock facility in Snowshoe, Pennsylvania (the “FedEx Property”) as its initial investment on March 5, 2008. On February 25, 2008, the REIT’s entire Board of Directors (with the two inside directors abstaining because the acquisition of the FedEx Property is an affiliated transaction) approved the acquisition of the FedEx Property, which acquisition closed on March 5, 2008.

The REIT acquired the FedEx Property at sellers’ cost, which does not exceed the fair market value of the FedEx Property as determined by an appraisal of a qualified independent appraiser. The purchase price for the FedEx Property is approximately $10.0 million. The FedEx Property is subject to approximately $7.0 million of existing debt. The REIT funded the balance of the purchase price by issuing 342,502 of shares of common stock to the sellers. Closing costs and fees aggregated approximately $215,000.

Our operating partnership, American Realty Capital Operating Partnership, L.P., entered into a purchase agreement to purchase the FedEx Property subject to customary due diligence and other conditions, as described above. The sellers of the FedEx Property are two unaffiliated parties, who own approximately 70% of indirect interest in the FedEx Property, and our sponsors, Nicholas S. Schorsch and William M. Kahane, who own approximately 30% of indirect interest in the FedEx Property. The FedEx Property is a shipping and distribution facility located at 401 E. Sycamore, Snowshoe, PA. Built in 2004, the FedEx Property has 55,440 square feet of warehouse space. The current sole tenant is FedEx and will remain the sole tenant on a double-net lease basis.

FedEx Property Location		Acquisition Date		Purchase Price(1)(2)		Compensation to Advisor and Affiliates(3)
401 E. Sycamore		3/5/2008		$10,198,996		$170,125

(1)	Sellers are our sponsors, Nicholas S. Schorsch and William M. Kahane, and two unaffiliated parties.

(2)	Purchase price includes all closing costs inclusive of the acquisition fee, which equals 1% of the contract purchase price.

(3)	Amounts include acquisition and finance coordination fees paid to our advisor for acquisition and finance coordination services rendered in connection with the property acquisition.

The property acquisition is subject to a double-net lease, pursuant to which the landlord is responsible for maintaining the property’s roof and structure, and the tenant is required to pay all other expenses associated with the property in addition to base rent.

The table below provides leasing information for the tenant at the property:

FedEx

Property

Location

Number

Tenants

Tenant

Renewal Options

Current

Annual Base

Rent

Base Rent

per Square

Foot

Total Square

Feet Leased

Remaining

Lease Term

401 E. Sycamore

FedEx

Freight

East Inc.

13 year lease

2 five year

extension periods

$702,979

$12.68

55,440

11.08

The following table outlines the loan terms on the existing debt financing assumed in connection with acquisition of the FedEx Property.

FedEx Property Location		1st Mortgage Debt		Type		Rate		Maturity Date
401 E. Sycamore		$6,965,000		Interest only		6.29%		9/1/2037

FedEx Corporation, together with its subsidiaries, provides transportation, e-commerce, and business services. It operates in four segments: FedEx Express, FedEx Ground, FedEx Freight, and FedEx Kinko's. The FedEx Express segment offers various shipping services for the delivery of packages and freight. This segment also provides international trade services specializing in customs brokerage and global cargo distribution; international trade advisory services; and publishes customs duty and tax information, as well as provides Global Trade Data, an information tool that allows customers to track and manage imports. The FedEx Ground segment provides business and residential money-back-guaranteed ground package delivery services. The FedEx Freight segment offers regional next-day and second-day, and interregional less-than-truckload (LTL) freight services, as well as long-haul LTL freight services. The FedEx Kinko's segment provides document services, such as printing, copying, and binding services; and business services, such as high-speed Internet access and computer rental, videoconferencing, signs and graphics production, and direct mail services. This segment also offers retail products, such as specialty papers, greeting cards, printer cartridges, stationery, and office supplies, as well as provides Web-based services. The company also offers supply chain solutions, including critical inventory logistics, transportation management, fulfillment, and fleet services. FedEx Corporation, formerly known as FDX Corporation, was founded in 1971 and is headquartered in Memphis, Tennessee. FedEx Corporation stock is listed on the New York Stock Exchange, and FedEx has a credit rating of BBB.

Because the FedEx Property is 100% leased to a single tenant on a long-term basis under a net lease, which transfers substantially all of the operating costs to the tenant, we believe that the financial condition and results of operations of the tenant’s guarantor and affiliate, FedEx Corporation, are more relevant to investors than the financial statements of the individual property acquired in order to enable investors to evaluate the lessee’s credit-worthiness. Additionally, because the properties are subject to a net lease, historical property financial statements provide limited information other than rental income, which is disclosed above. Therefore, we have not provided audited financial statements of the properties acquired.

FedEx Corporation currently files its financial statements in reports filed with the Securities and Exchange Commission, and the following summary financial data regarding FedEx Corporation are taken from the 2006 and 2007 annual reports and Form 10-Q.

		Past Three Months Ended		For the Fiscal Year Ended
		8/31/2008		5/31/2008		5/31/2007		5/31/2006
Consolidated Statements of Operations (in thousands)
Revenues	$	6,360,000	$	24,246,000	$	22,527,000	$	21,296,000
Operating Income		334,000		1,857,000		1,913,000		1,730,000
Net Income		197,000		1,125,000		1,251,000		1,086,000

	As of		As of the Fiscal Year Ended
	8/31/2008		5/31/2008		5/31/2007		5/31/2006
Consolidated Balance Sheets (in thousands)
Total Assets	$	13,448,000	$	13,457,000	$	16,032,000	$	14,726,000
Long-term Debt		794,000		744,000		745,000		828,000
Stockholders’ Equity		6,062,000		5,914,000		8,905,000		7,432,000

For more detailed financial information regarding FedEx Corporation, please refer to its financial statements, which are publicly available with the Securities and Exchange Commission at http://www.sec.gov.

Harleysville Properties

The REIT acquired 15 Harleysville National Bank and Trust Company (“Harleysville National Bank”) branch properties in various Pennsylvania locations (the “Harleysville Properties”) on March 12, 2008. On February 25, 2008, the REIT’s entire Board of Directors (with the two inside directors abstaining because the acquisition is an affiliated transaction) approved the acquisition of the Harleysville Properties.

The REIT acquired the Harleysville Properties at seller’s cost, which does not exceed the fair market value of the Harleysville Properties as determined by an appraisal of a qualified independent appraiser. The purchase price for the Harleysville Properties is approximately $41.0 million, which is subject to approximately $31.0 million of existing debt. The remainder of the purchase price was paid with proceeds from the offering and revolving equity investments.(4) The seller of the Harleysville Properties is one of the REIT’s sponsors, Nicholas S. Schorsch. The Harleysville Properties are commercial bank branch locations throughout Pennsylvania with an aggregate of 178,000 square feet. The current sole tenant of the properties is Harleysville National Bank and will remain the sole tenant on a triple-net lease basis.

Harleysville Property Location	Acquisition Date		Approximate Purchase Price (1) (2)		Approximate Compensation to Advisor and Affiliates (3)

Harleysville, PA		3/12/2008	$	13,580,000		TOTAL FOR ALL PROPERTIES = $720,000
Lansdale, PA		3/12/2008		1,828,000		(Acquisition Fee + Finance
Lansdale, PA		3/12/2008		1,618,000		Coordination Fee)
Lansford, PA		3/12/2008		2,034,000
Lehighton, PA		3/12/2008		998,000
Limerick, PA		3/12/2008		1,695,000
Palmerton, PA		3/12/2008		3,320,000
Sellersville, PA		3/12/2008		1,162,000
Skippack, PA		3/12/2008		1,527,000
Slatington , PA		3/12/2008		1,195,000
Springhouse, PA		3/12/2008		4,072,000
Summit Hill , PA		3/12/2008		1,784,000
Walnutport, PA		3/12/2008		1,699,000
Wyomissing, PA		3/12/2008		1,553,000
Slatington , PA		3/12/2008		3,598,000
Total			$	41,663,000

_________________

(1) Seller is our sponsor, Nicholas S. Schorsch.

(2) Purchase price includes all closing costs inclusive of the acquisition fee, which equals 1% of the contract purchase price.

(3) Amounts include acquisition and finance coordination fees paid to our advisor for acquisition and finance coordination services rendered in connection with property acquisition.

(4) The proceeds from the offering totaled approximately $2,046,000 and the revolving equity investments totaled $3,954,000 and $4,000,000.

Each property acquired is subject to a triple-net lease, pursuant to which the tenant is required to pay substantially all operating expenses and capital expenditures in addition to base rent.

Harleysville Property Location	Tenant	Guarantor	Total Square Feet Leased	% of Total Sq. Ft. Leased
Harleysville, PA	Harleysville National Bank	same	80,275	100%
Lansdale, PA	Harleysville National Bank	same	3,488	100%
Lansdale, PA	Harleysville National Bank	same	3,690	100%
Lansford, PA	Harleysville National Bank	same	7,285	100%
Lehighton, PA	Harleysville National Bank	same	2,868	100%
Limerick, PA	Harleysville National Bank	same	5,000	100%
Palmerton, PA	Harleysville National Bank	same	11,602	100%
Sellersville, PA	Harleysville National Bank	same	3,364	100%
Skippack, PA	Harleysville National Bank	same	4,500	100%
Slatington, PA	Harleysville National Bank	same	7,320	100%
Slatington, PA	Harleysville National Bank	same	19,872	100%
Spring House, PA	Harleysville National Bank	same	12,240	100%
Summit Hill, PA	Harleysville National Bank	same	5,800	100%
Walnutport, PA	Harleysville National Bank	same	5,490	100%
Wyomissing, PA	Harleysville National Bank	same	4,980	100%
Total			177,774

The table below provides leasing information for the tenant at each respective property:

Harleysville Property Location	Number of Tenants	Tenant	Renewal Options	Current Annual Base Rent	Base Rent per Square Foot	Remaining Lease Term
Harleysville, PA	1	Harleysville National Bank	See Footnote (1)	$996,100	$12.41	14.81
Lansdale, PA		Harleysville National Bank		130,200	37.33	14.81
Lansdale, PA		Harleysville National Bank		114,390	31.00	14.81
Lansford, PA		Harleysville National Bank		145,700	20.00	14.81
Lehighton, PA		Harleysville National Bank		68,832	24.00	14.81
Limerick, PA		Harleysville National Bank		120,000	24.00	14.81
Palmerton, PA		Harleysville National Bank		240,895	20.76	14.81
Sellersville, PA		Harleysville National Bank		80,755	24.01	14.81
Skippack, PA		Harleysville National Bank		108,000	24.00	14.81
Slatington, PA		Harleysville National Bank		83,540	11.41	14.81
Slatington, PA		Harleysville National Bank		261,566	13.16	14.81
Spring House, PA		Harleysville National Bank		295,920	24.18	14.81
Summit Hill, PA		Harleysville National Bank		127,600	22.00	14.81
Walnutport, PA		Harleysville National Bank		120,780	22.00	14.81
Wyomissing, PA		Harleysville National Bank		109,560	22.00	14.81
Total/Average				$3,003,838	$16.90	14.81

_____________

(1)

The lease agreement for each Harleysville Property contains a number of consecutive renewal options. After the initial contractual period, each lease may be renewed for two additional five-year terms. After both five-year renewal options have been exercised, each lease may be renewed for an additional three-year period, then for six additional five-year periods and finally, one additional two-year period.

The following table outlines the loan terms on the existing debt financing on the Harleysville Properties. The loan has a fixed rate of 6.59% for the first six (6) years of the loan term after which the rate resets to the then current five (5) year Treasury rate plus 2.25% (with a floor of 6.5%), with interest only payments for the first three (3) years of the loan term, principal and interest payments based on a twenty (20) year amortization period for years four (4) through ten (10) of the loan term and a 10-year maturity with a 5 year extension option.

Harleysville Property Location	1st Mortgage Debt		Rate	Maturity Date
Harleysville, PA	$	10,104,229	6.59%	1/1/2018
Lansdale, PA		1,360,147	6.59%	1/1/2018
Lansdale, PA		1,203,780	6.59%	1/1/2018
Lansford, PA		1,513,258	6.59%	1/1/2018
Lehighton, PA		743,135	6.59%	1/1/2018
Limerick, PA		1,260,965	6.59%	1/1/2018
Palmerton, PA		2,469,757	6.59%	1/1/2018
Sellersville, PA		864,361	6.59%	1/1/2018
Skippack, PA		1,136,628	6.59%	1/1/2018
Slatington, PA		888,856	6.59%	1/1/2018
Spring House, PA		3,029,802	6.59%	1/1/2018
Summit Hill, PA		1,327,933	6.59%	1/1/2018
Walnutport, PA		1,264,531	6.59%	1/1/2018
Wyomissing, PA		1,155,084	6.59%	1/1/2018
Slatington, PA		2,677,534	6.59%	1/1/2018
Total		$ 31,000,000

Harleysville National Corporation operates as the holding company for Harleysville National Bank and Trust Company, which provides banking and financial products and services to individual and corporate customers primarily in eastern Pennsylvania. As of December 31, 2007, Harleysville had 52 branch offices located in Montgomery, Bucks, Chester, Berks, Carbon, Lehigh, Monroe and Northampton counties, Pennsylvania. The company was founded in 1909 and is headquartered in Harleysville, Pennsylvania. The company engages in commercial banking and trust business, including accepting time, demand, savings, and money market deposits; making secured and unsecured commercial, consumer, and real estate loans, as well as lease financing; financing commercial transactions; making construction and mortgage loans; and performing corporate pension and personal investment and trust services. It also offers retail banking and wealth management solutions. In addition, the company, through its subsidiary, provides wealth management, estate and succession planning and life insurance services and products for high-net-worth business owners and families.

Because the Harleysville Properties are 100% leased to a single tenant on a long-term basis under a net lease, which transfers substantially all of the operating costs to the tenant, we believe that the financial condition and results of operations of the tenant are more relevant to investors than the financial statements of the individual properties acquired in order to enable investors to evaluate the credit-worthiness of the lessee. Additionally, because the properties are subject to a net lease, historical property financial statements provide limited information other than rental income, which is disclosed above. Therefore, we have not provided audited financial statements of the properties acquired.

Harleysville National Corp. currently files its financial statements in reports filed with the Securities and Exchange Commission, and the following summary financial data regarding Harleysville National Corp. and subsidiaries are taken from the 2006 and 2007 annual reports:

	For the Fiscal Year Ended
	12/31/2007		12/31/2006		12/31/2005
Consolidated Statements of Operations (in thousands)

Revenue	$	194,561	$	178,941	$	151,739

Net Operating Income		115,222		124,321		113,710

Net Income		26,595		39,415		38,828

	As of the Fiscal Year Ended
	12/31/2007		12/31/2006		12/31/2005
Consolidated Balanced Sheets (in thousands)

Total Assets	$	3,903,001	$	3,249,828	$	3,117,359

Long-Term Debt		321,785		239,750		297,750

Shareholder's Equity		339,310		294,751		273,232

For more detailed financial information regarding Harleysville National Corp., please refer to its financial statements, which are publicly available with the Securities and Exchange Commission at http://www.sec.gov.

Rockland Properties

On April 25, 2008, the REIT’s Board of Trustees approved the acquisition of certain property owned by Rockland Trust Company (the “Rockland Properties”). The REIT acquired the Rockland Properties on May 2, 2008.

The purchase price for the Rockland Properties is approximately $33.1 million, including the acquisition fee and all closing costs, and the Rockland Properties are subject to approximately $24.4 million of debt. The remainder of the purchase price was funded with proceeds from the offering and revolving equity investments.(1) Rockland Trust, the seller of the Rockland Properties, is an unaffiliated third party. The Rockland Properties consist of commercial bank branches, bank branch/offices and operations centers throughout Southeastern Massachusetts and Cape Cod with an aggregate of approximately 121,000 square feet. The current sole tenant of the properties is Rockland Trust Company.

(1) The proceeds from the offering totaled approximately $2,205,000, the revolving equity investments totaled $2,500,000 and the short-term convertible redeemable preferred equity totaled $3,995,000.

Rockland Property Location	Approximate Purchase Price (1)		Approximate Compensation to Advisor and Affiliates
Brockton, MA	$	643,000		TOTAL FOR ALL PROPERTIES =
Chatham, MA		1,500,000		$566,000
Hull, MA		692,000		(Acquisition Fee + Finance
Hyannis, MA		2,377,000		Coordination Fee)
Middleboro, MA		3,495,000
Orleans, MA		1,371,000
Randolph, MA		1,540,000
Centerville, MA		1,129,000
Duxbury, MA		1,323,000
Hanover, MA		1,320,000
Middleboro, MA		922,000
Pembroke, MA		1,546,000
Plymouth, MA		5,178,000
Rockland, MA		4,095,000
Rockland, MA		1,769,000
S. Yarmouth, MA		1,586,000
Scituate, MA		1,263,000
West Dennis, MA		1,384,000
Total	$	33,133,000

____________________

(1) Approximate purchase price includes purchase price plus closing costs, inclusive of the acquisition fee, which equals 1% of the contract purchase price.

Each property is 100% leased on a triple-net basis to Rockland Trust Company, pursuant to which the tenant is required to pay substantially all operating expenses and capital expenditures in addition to base rent. The guarantor under the lease is Rockland Trust Company. Each location has four concurrent renewal options, each for a five-year term at the then prevailing market rate.

Rockland Property Location	Total Square Feet Leased		Current Annual Base Rent		Base Rent per Square Foot		Lease Term (Years)
Middleboro, MA		18,520	$	250,020	$	13.50		10.0
Hyannis, MA		8,948		170,012		19.00		10.0
Hull, MA		1,763		49,364		28.00		10.0
Randolph, MA		3,670		110,100		30.00		10.0
Duxbury, MA		2,667		90,678		34.00		15.0
Brockton, MA		1,835		45,875		25.00		10.0
Centerville, MA		2,977		77,402		26.00		15.0
Chatham, MA		3,459		107,229		31.00		10.0
Orleans, MA		3,768		97,968		26.00		10.0
Pembroke, MA		3,213		106,029		33.00		15.0
S. Yarmouth, MA		4,727		108,721		23.00		15.0
Scituate, MA		2,706		86,592		32.00		15.0
Rockland, MA		18,425		280,981		15.25		15.0
Rockland, MA		11,027		121,297		11.00		15.0
Hanover, MA		2,828		90,496		32.00		15.0
Plymouth, MA		25,358		355,012		14.00		15.0
Middleboro, MA		2,106		63,180		30.00		15.0
West Dennis, MA		3,060		94,860		31.00		15.0
Total average		121,057		2,305,816	$	19.05		13.2

The following table outlines the loan terms on the debt financing assumed in connection with acquisition of the Rockland Properties:

Mortgage Debt Amount	Type	Rate	Maturity Date

		30 Day LIBOR+
$24,412,500	Variable	1.375%(1)	May 2013

_____________

(1) The Company entered into a rate lock agreement to limit its interest rate exposure. The LIBOR floor and cap are 3.54% and 4.125% (initial year), respectively.

Independent Bank Corp. (NYSE: INDB) operates as the holding company for Rockland Trust Company (the “Bank”), which provides commercial banking, retail banking, and investment management services in Massachusetts. Its Fitch credit rating is BBB-. It offers a range of demand deposits, interest checking, money market accounts, savings accounts, and time certificates of deposit. The Bank's loan portfolio comprises commercial loans, business banking loans and consumer loans. It also provides real estate loans, which comprise commercial mortgages that are secured by nonresidential properties, residential mortgages that are secured primarily by owner-occupied residences, and mortgages for the construction of commercial and residential properties. In addition, the Bank provides investment management and trust services to individuals, small businesses, and charitable institutions, as well as serves as executor or administrator of estates. As of December 31, 2007, it operated 52 banking offices, 9 commercial banking centers, 4 investment management group offices, and 5 residential lending centers, which are located in Southeastern Massachusetts and Cape Cod. The Bank was founded in 1907 and is headquartered in Rockland, Massachusetts.

Independent Bank Corp. currently files its financial statement in reports filed with the Securities and Exchange Commission, and the following summary financial data regarding Independent Bank Corp. are taken from the 2005, 2006 and 2007 annual reports.

	For the Fiscal Year Ended December 31,
	2007		2006		2005
Consolidated Statements of Operations (in thousands)
Interest Income	$	159,738	$	167,693	$	155,661
Net Interest Income after Provision for Loan Losses		93,053		100,320		101,668
Net Income		28,381		32,851		33,205

	As of the Fiscal Year Ended December 31,
	2007		2006		2005
Consolidated Balance Sheets (in thousands)
Total Assets	$	2,768,413	$	2,828,919	$	3,041,685
Long-Term Debt		504,344		493,649		587,810
Stockholders’ Equity		220,465		229,783		228,152

For more detailed financial information regarding Independent Bank Corp., please refer to its financial statements, which are publicly available with the Securities and Exchange Commission at http://www.sec.gov.

Rite Aid Properties

On September 29, 2008, American Realty Capital Trust Inc. (the “REIT”) acquired 6 Rite Aid properties (the “Rite Aid Properties”). The REIT acquired the Rite Aid Properties at sellers’ cost, which does not exceed the fair market value of the Rite Aid Properties as determined by an appraisal of a qualified independent appraiser. The purchase price for the Rite Aid Properties is approximately $18.8 million, including closing costs and the acquisition fee, and the Rite Aid Properties are subject to approximately $12.8 million of assumed existing debt. The remainder of the purchase price was funded with revolving equity investment of approximately $6,000,000 from a related party under an unsecured revolving equity facility. The sellers of the Rite Aid Properties are two of the REIT’s sponsors, Nicholas S. Schorsch and William M. Kehane. The Rite Aid Properties are drug stores in Ohio and Pennsylvania with an aggregate of approximately 75,000 square feet. The current sole tenant of the properties is Rite Aid and will remain the sole tenant on a triple-net or double-net lease basis.

			Approximate
	Approximate		Compensation to
Rite Aid Property Location	Purchase Price		Advisor and Affiliates
Lisbon, OH	$	1,508,000		TOTAL FOR ALL PROPERTIES =
East Liverpool, OH		2,239,000		$314,000
Carrollton, OH		2,365,000		(Acquisition Fee + Finance
Cadiz, OH		1,712,000		Coordination Fee)
Pittsburgh, PA		6,313,000
Carlisle, PA		4,624,000
Total	$	18,761,000

Two of the property acquisitions (the Pennsylvania properties) are subject to a triple-net lease, pursuant to which the tenant is required to pay all operating expenses and capital expenditures in addition to base rent. Four of the property acquisitions (the Ohio properties) are subject to double-net leases, pursuant to which the landlord is responsible for maintaining the property’s roof and structure, and the tenant is required to pay all other expenses associated with the property in addition to base rent. The guarantor under the lease is Rite Aid Corp. The Ohio locations have six concurrent renewal options, each for a five-year term. The Pennsylvania locations have eight concurrent renewal options, each for a five-year term. Renewal rates include certain increases for fixed percentages as well as market adjustments, as defined by the lease.

Rite Aid Property Location	Total Square Feet Leased		Current Annual Base Rent		Base Rent per Square Foot		Remaining Lease Term (Years) (1)
Lisbon, OH		10,141	$	113,174	$	11.16		7.7
East Liverpool, OH		11,362		169,333		14.90		9.9
Carrollton, OH		12,613		179,177		14.21		9.5
Cadiz, OH		11,335		129,024		11.38		8.4
Pittsburgh, PA		14,564		469,790		32.26		19.4
Carlisle, PA		14,564		343,728		23.60		19.4
Total		74,579	$	1,404,226	$	18.83		15.0

_______________

(1) Remaining lease term as of June 30, 2008.

The following table outlines the loan terms on the debt financing assumed in connection with acquisition of the Rite Aid Properties.

Mortgage Debt Amount		Type		Rate		Maturity Date
$ 12,808,000		Fixed - Interest Only		6.97%		September 2017

Rite Aid (“RAD”) is the third largest drug store chain in the U.S., operating about 5,100 stores. Its S&P credit rating is B. We estimate store locations average about 12,150 sq. ft. RAD locates its stores in what it believes are convenient locations in fast-growing metropolitan areas. Stores sell prescription drugs and a wide variety of general merchandise (front-end products), including OTC medications, health and beauty aids, personal care items, cosmetics, greeting cards, household items, convenience foods, photo processing services, and seasonal merchandise. Sales of prescription drugs accounted for 64% of total sales in fiscal year 2007. Over-the-counter medications and personal care items generated 22% of sales in fiscal year 2007. The company distinguishes its stores from other national chain drug stores through its emphasis on private label brands and a store-within-Rite Aid stores program with General Nutrition Companies, Inc. (GNC). The company sells 3,000 private label products in its stores, contributing about 13% of front-end sales in categories where private label products are offered. The company plans to continue increasing the number of private label products after adding 244 new private label products in fiscal year 2007. RAD had opened about 1,270 GNC stores-within-Rite Aid stores as of February 2007. RAD is implementing programs directed toward its pharmacy business, including faster prescription delivery and an increased focus on attracting and retaining managed care customers. RAD is focusing efforts and resources on improving operations in its existing store base. The company's new store prototype has 13,000 sq. ft. in average selling sq. ft. and has 15,900 in overall sq. ft. RAD's goal is to open or relocate about 1,000 stores by the end of fiscal year 2012 under the new prototype. To increase pharmacy sales, the company purchases pharmacy files from other drug stores and has recently added the capability to provide pharmacy benefit management services to employers, health plans, and insurance companies. RAD intends to offer 90-day prescription refills to its customers as an alternative to mail order.

Rite Aid currently files its financial statements in reports filed with the Securities and Exchange Commission, and the following summary financial data regarding Rite Aid are taken from the 2006, 2007 and 2008 annual reports:

	Past Three
	Months Ended			For the Fiscal Year Ended
Consolidated Statements of Operations (in thousands)	March 1, 2008			March 1, 2008			March 3, 2007		March 4, 2006
Revenues	$	6,824,822		$	24,326,846			17,399,383	$	17,163,044
Operating Income		(952,863	)		(1,076,200	)		29,862		1,276,008
Net Income		(952,180	)		(1,078,990	)		26,826		1,273,006

	As of the Fiscal Year Ended
Consolidated Balance Sheets (in thousands)	March 1, 2008		March 3, 2007		March 4, 2006
Total Assets	$	11,488,023	$	7,091,024	$	6,988,371
Long-Term Debt		5,610,489		2,909,983		2,298,706
Stockholders’ Equity		1,711,185		1,662,846		1,606,921

For more detailed financial information regarding Rite Aid, please refer to its financial statements, which are publicly available with the Securities and Exchange Commission at http://www.sec.gov.

National City Bank Properties

On August 29, 2008, the REIT’s Board of Trustees (with the two inside directors abstaining because the acquisition of 2 National City bank branches (the “National City Properties”) is an affiliated transaction) approved the acquisition of the National City Properties. The REIT acquired the branch located in Palm Coast, FL on September 16, 2008 (the “Palm Coast Property”) and the bank branch located in Pompano Beach, FL on October 23, 2008 (the “Pompano Beach Property”).

The purchase price for the National City Properties is approximately $6.9 million, including closing costs and the acquisition fee, and the National City Properties are subject to approximately $4.5 million of debt, comprised of loans from TD Bank, N.A. in the amounts of approximately $2.1 million for the Palm Coast Property and $2.4 million for the Pompano Beach Property. The remainder of the purchase price was funded with revolving equity investment of approximately $2,400,000 from a related party under an unsecured revolving equity facility. The seller of the National City Properties is an affiliated party. The National City Properties are two bank branches in Florida with an aggregate of approximately 8,500 square feet. The current sole tenant of the properties is National City Bank and will remain the sole tenant on a triple-net basis.

			Approximate
	Approximate		Compensation to
National City Property Location	Purchase Price		Advisor and Affiliates
Palm Coast, FL	$	3,100,000	$	51,000
Pompano Beach, FL		3,800,000		61,000
Total	$	6,900,000	$	112,000

The properties are triple-net leased to National City Bank, pursuant to which National City Bank is required to pay all operating expenses and capital expenditures in addition to base rent, and have primary lease terms of 20 years. Annual rent is $466,465 for each of the first five years of the initial lease term, increased by 12% every five years for the Palm Coast Property and 10% every five years for the Pompano Beach Property.

National City Property Location	Total Square Feet Leased		Current Annual Base Rent		Base Rent per Square Foot
Palm Coast, FL		3,804	$	210,000	$	55.21
Pompano Beach, FL		4,663		256,465		55.00
Total		8,467	$	466,465	$	55.09

The following table outlines the loan terms on the debt financing incurred in connection with acquisition of the National City Properties:

National City Property Location	Mortgage Debt Amount			Rate(1)	Maturity Date
Palm Coast, FL		$	2,062,500	30 day LIBOR + 1.50%	September 16, 2013
Pompano Beach, FL			2,437,500	30 day LIBOR + 1.50%	October 23, 2013
Total		$	4,500,000

(1) We limited our interest rate exposure by entering into a rate lock agreement with a LIBOR floor and cap of 3.37% and 4.45% (initial year), respectively for a notional contract amount of approximately $4,115,000 and a fixed rate of 3.565% on a notional contract amount of approximately $385,000.

National City Corporation is a $152.5 billion financial holding company with $94.6 billion in deposits and $3.02 billion in revenues. It is based in Cleveland, OH, and as of December 31, 2007 had more than 1,400 branch banking offices in Ohio, Florida, Illinois, Indiana, Kentucky, Michigan, Missouri, Pennsylvania, and Wisconsin. It is rated S&P A-. On October 24, 2008, PNC Financial Services Group announced that it would purchase National City Corporation in a stock transaction valued at $5.2 billion.

National City Corporation currently files its financial statements in reports filed with the Securities and Exchange Commission, and the following summary financial data regarding National City Corporation are taken from the 2005, 2006 and 2007 annual reports and Form 10-Q.


				For the Fiscal Year Ended December 31,
	Three
Consolidated Statements of Operations (in millions)	Months Ended June 30, 2008			2007		2006		2005
Revenues	$	1,880		$	9,185		8,934	$	7,732
Operating Income		1,015			4,396		4,604		4,696
Net (Loss) Income		(1,756	)		314		2,300		1,985

	As of the Fiscal Year Ended December 31,
Consolidated Balance Sheets (in millions)	2007		2006		2005
Total Assets	$	150,374	$	140,191	$	142,397
Long-Term Debt		25,992		25,407		30,496
Stockholders’ Equity		13,408		14,581		12,613

For more detailed financial information regarding National City Corporation, please refer to its financial statements, which are publicly available with the Securities and Exchange Commission at http://www.sec.gov.

PNC Bank Properties

The REIT acquired 50 bank branches triple-net leased to PNC Bank, National Association (the “PNC Properties”) on November 25, 2008. On August 12, 2008, the REIT’s Board of Directors approved the acquisition of the PNC Properties and as of November 18, 2008 approved the financings with TD Bank, N.A. and KBC Bank, N.V., each described below.

The contract purchase price for the PNC Properties is approximately $42,286,000. Closing costs and the acquisition fee payable to American Realty Capital Advisors, LLC total approximately $2.3 million. The purchase price was paid with proceeds from the sale of common shares, first mortgage indebtedness, bridge equity from KBC Bank, N.V. (which bridge equity we expect to pay off during the first quarter of 2009), and funds from individuals of approximately $2,097,598, $33,398,902, $8,000,000 and $1,089,500 respectively. The PNC Properties are bank branches in Pennsylvania, New Jersey and Ohio with an aggregate of approximately 275,000 square feet. The current sole tenant of the properties is PNC Bank, National Association (“PNC Bank”) and will remain the sole tenant on a triple-net lease basis.

Address	City, State		Approximate Purchase Price		Approximate Compensation to Advisor and Affiliates
1001 East Erie Ave		Philadelphia, PA	$	904,000		Total for All Properties = $757,000
108 East Main Street		Somerset, PA		1,206,000		(Acquisition fee +
114 West State Street		Media, PA		754,000		Finance coordination fee)
1152 Main Street		Paterson, NJ		829,000
1170 West Baltimore Pike		Media, PA		301,000
12 Outwater Lane		Garfield, NJ		1,206,000
1260 McBride Ave		West Paterson, NJ		678,000
141 Franklin Turnpike		Mahwah, NJ		829,000
1485 Blackwood-Clementon Rd		Clementon, PA		1,432,000
150 Paris Ave		Northvale, NJ		829,000
16 Highwood Ave		Tenafly, NJ		754,000
1921 Washington Valley Road		Martinsville, NJ		1,432,000
1933 Borendtown Ave		Parlin, NJ		980,000
204 Raritan Valley College Drive		Somerville, NJ		1,281,000
207 S State St		Clarks Summit, PA		528,000
2200 Cottman		Philadelphia, PA		1,206,000
222 Ridgewood Ave		Glen Ridge, NJ		678,000
2431 Main Street		Trenton, NJ		1,507,000
294 Main Ave		Clifton, NJ		678,000
30 Main Street		West Orange, NJ		829,000
31 S Chester Rd		Swarthmore, PA		528,000
315 Haddon Ave		Haddonfield, PA		980,000
321 E 33rd St		Paterson, NJ		377,000
34 East Market Street		Blairsville, PA		678,000
359 Georges Rd		Dayton, NJ		1,206,000
36 Bergen St		Westwood, NJ		528,000
401 West Tabor Road		Philadelphia, PA		528,000
403 N Baltimore St		Dillsburg, PA		452,000
404 Pennsylvania Ave East		Warren, PA		678,000
410 Main Street		Orange, NJ		980,000
424 Broad Street		Bloomfield, NJ		829,000
425 Boulevard		Mountain Lakes, NJ		1,055,000
45 South Martine Ave		Fanwood, NJ		1,206,000
470 Lincoln Avenue		Pittsburgh, PA		678,000
49 Little Falls Road		Fairfield, NJ		1,959,000
501 Pleasant Valley Way		West Orange, NJ		528,000
555 Cranbury Road		East Brunswick, NJ		1,130,000
570 Pompton Ave		Cedar Grove, NJ		1,356,000
583 Kearny Ave		Kearny, NJ		829,000
588 Newark-Pompton Tnpk		Pompton Plains, NJ		301,000
5900 N Broad St		Philadelphia, PA		603,000
591 Route 33		Millstone, NJ		904,000
638 E Landis Ave		Vineland, NJ		754,000
6th & Spring Garden		Philadelphia, PA		980,000
7811 Tylersville Road		West Chester, OH		1,281,000
82 Greenbrook Road		Dunellen, NJ		1,055,000
8340 Germantown Ave		Philadelphia, PA		301,000
9 West Somerset Street		Raritan, NJ		1,206,000
Cooper & Delsea		Deptford, NJ		979,000
RR1 Box 640		Tannersville, PA		903,000
TOTAL			$	44,613,000

The properties are triple-net leased to PNC Bank, pursuant to which PNC Bank will be required to pay substantially all operating expenses and capital expenditures in addition to base rent, simultaneously with the acquisition of the properties, and will have primary lease terms of ten years, expiring November 1, 2018. Annual rent is $2,960,000 for each of the first five years of the initial lease term, increased by 10% in year six. The leases provide for up to four extensions of successive five-year terms with an increase in the rental rate by 10% for each additional renewal term. Following the first year of the lease, the tenant has the right to terminate two leases within the PNC Properties each calendar year during the term of the lease, including renewal options, at any time upon at least twelve months prior written notice to the REIT.

Address	City, State		Total Square Feet Leased		Current Annual Base Rent		Rent Per Square Foot
1001 East Erie Ave		Philadelphia, PA		3,653	$	60,000	$	16.42
108 East Main Street		Somerset, PA		7,322		80,000		10.93
114 West State Street		Media, PA		12,344		50,000		4.05
1152 Main Street		Paterson, NJ		4,405		55,000		12.49
1170 West Baltimore Pike		Media, PA		2,366		20,000		8.45
12 Outwater Lane		Garfield, NJ		7,372		80,000		10.85
1260 McBride Ave		West Paterson, NJ		2,963		45,000		15.19
141 Franklin Turnpike		Mahwah, NJ		3,281		55,000		16.76
1485 Blackwood-Clementon Rd		Clementon, PA		3,853		95,000		24.66
150 Paris Ave		Northvale, NJ		3,537		55,000		15.55
16 Highwood Ave		Tenafly, NJ		10,908		50,000		4.58
1921 Washington Valley Road		Martinsville, NJ		5,220		95,000		18.20
1933 Borendtown Ave		Parlin, NJ		4,355		65,000		14.93
204 Raritan Valley College Drive		Somerville, NJ		2,423		85,000		35.08
207 S State St		Clarks Summit, PA		7,170		35,000		4.88
2200 Cottman		Philadelphia, PA		3,617		80,000		22.12
222 Ridgewood Ave		Glen Ridge, NJ		9,248		45,000		4.87
2431 Main Street		Trenton, NJ		3,470		100,000		28.82
294 Main Ave		Clifton, NJ		1,992		45,000		22.59