1. | The Registrants final form of Prospectus dated May 11, 2007; | |
2. | Supplement No. 1 dated May 16, 2007, Supplement No. 2 dated July 23, 2007, Supplement No. 3 dated August 8, 2007, Supplement No. 4 dated August 15, 2007, Supplement No. 5 dated September 21, 2007 and Supplement No. 6 dated November 2, 2007, to the Registrants Prospectus dated May 11, 2007, included herewith, each of which will be delivered as an unattached document along with the Prospectus dated May 11, 2007. | |
3. | Part II, included herewith. | |
4. | Signatures, included herewith. |
| You will be unable to evaluate the economic merit of our future investments before we make them and there may be a substantial delay in receiving a return, if any, on your investment. | |
| There are substantial conflicts among us and our advisor, dealer manager and property manager, such as the fact that our chairman and chief executive officer owns 100% of our advisor, our dealer-manager and our property manager, and our advisor and other affiliated entities may compete with us and acquire properties suitable to our investment objectives. | |
| No public market currently exists, and one may never exist, for shares of our common stock. If you are able to sell your shares, you would likely have to sell them at a substantial discount. | |
| We may make distributions from the proceeds of this offering or from borrowings in anticipation of future cash flow. Any such distributions will constitute a return of capital and may reduce the amount of capital we ultimately invest in properties and negatively impact the value of your investment. | |
| If we fail to maintain the requirements to be taxed as a REIT, it would reduce the amount of income available for distribution and limit our ability to make distributions to our stockholders. | |
| You may not own more than 9.8% in value of the outstanding shares of our stock or more than 9.8% of the number or value of any class or series of our outstanding shares of stock. | |
| We may incur substantial debt, which could hinder our ability to pay distributions to our stockholders or could decrease the value of your investment in the event that income on, or the value of, the property securing the debt falls. | |
| We are dependent on our advisor to select investments and conduct our operations. Adverse changes in the financial condition of our advisor or our relationship with our advisor could adversely affect us. | |
| We will pay substantial fees and expenses to our advisor, its affiliates and participating broker-dealers, which payments increase the risk that you will not earn a profit on your investment. | |
| This is a best efforts offering and we might not sell all of the shares being offered. |
Price |
Selling |
Dealer |
Net Proceeds |
|||||||||||||
to Public | Commissions | Manager Fee | (Before Expenses) | |||||||||||||
Primary Offering
|
||||||||||||||||
Per Share
|
$ | 10.00 | $ | 0.70 | $ | 0.20 | $ | 9.10 | ||||||||
Total Maximum
|
$ | 1,250,000,000 | $ | 87,500,000 | $ | 25,000,000 | $ | 1,137,500,000 | ||||||||
Distribution Reinvestment Plan
|
||||||||||||||||
Per Share
|
$ | 9.50 | $ | | $ | | $ | 9.50 | ||||||||
Total Maximum
|
$ | 237,500,000 | $ | | $ | | $ | 237,500,000 |
| a net worth of at least $150,000; or | |
| a gross annual income of at least $45,000 and a net worth of at least $45,000. |
| Kentucky Investors must have either (a) a net worth of $250,000 or (b) a gross annual income of at least $70,000 and a net worth of at least $70,000, with the amount invested in this offering not to exceed 10% of the Kentucky investors liquid net worth. | |
| Arizona, California, Michigan, North Carolina and Tennessee Investors must have either (a) a net worth of at least $225,000 or (b) gross annual income of at least $60,000 and a net worth of at least $60,000. | |
| Maine Investors must have either (a) a net worth of at least $200,000 or (b) gross annual income of at least $50,000 and a net worth of at least $50,000. | |
| Massachusetts, Ohio and Pennsylvania Investors must have either (a) a minimum net worth of at least $250,000 or (b) an annual gross income of at least $70,000 and a net worth of at least $70,000. The investors maximum investment in the issuer and its affiliates cannot exceed 10% of the Massachusetts, Ohio or Pennsylvania residents net worth. | |
| Iowa and Kansas Investors must have either (a) a net worth of at least $250,000 or (b) an annual gross income of at least $70,000 and a net worth of at least $70,000. |
i
| make every reasonable effort to determine that the purchase of shares is a suitable and appropriate investment for each investor based on information provided by such investor to the broker-dealer, including such investors age, investment objectives, income, net worth, financial situation and other investments held by such investor; and | |
| maintain records for at least six years of the information used to determine that an investment in the shares is suitable and appropriate for each investor. |
| meet the minimum income and net worth standards established in your state; | |
| can reasonably benefit from an investment in our common stock based on your overall investment objectives and portfolio structure; | |
| are able to bear the economic risk of the investment based on your overall financial situation; and | |
| have an apparent understanding of: |
| the fundamental risks of an investment in our common stock; | |
| the risk that you may lose your entire investment; | |
| the lack of liquidity of our common stock; | |
| the restrictions on transferability of our common stock; | |
| the background and qualifications of our advisor; and | |
| the tax consequences of an investment in our common stock. |
ii
Page | ||||
SUITABILITY STANDARDS
|
i | |||
QUESTIONS AND ANSWERS ABOUT THIS
OFFERING
|
1 | |||
PROSPECTUS SUMMARY
|
5 | |||
Cole Credit Property
Trust II, Inc.
|
5 | |||
Our Advisor
|
5 | |||
Our Management
|
5 | |||
Our REIT Status
|
6 | |||
Summary Risk Factors
|
6 | |||
Description of Real Estate
Investments
|
7 | |||
Estimated Use of Proceeds of This
Offering
|
11 | |||
Investment Objectives
|
11 | |||
Conflicts of Interest
|
11 | |||
Prior Offering Summary
|
12 | |||
The Offering
|
13 | |||
Compensation to Cole
Advisors II and its Affiliates
|
13 | |||
Distribution Policy and
Distributions
|
16 | |||
Listing
|
16 | |||
Distribution Reinvestment Plan
|
17 | |||
Share Redemption Program
|
17 | |||
Cole Operating
Partnership II, LP
|
18 | |||
ERISA Considerations
|
18 | |||
Description of Shares
|
18 | |||
RISK FACTORS
|
20 | |||
Risks Related to an Investment in
Cole Credit Property Trust II, Inc.
|
20 | |||
Risks Related to Conflicts of
Interest
|
22 | |||
Risks Related to This Offering and
Our Corporate Structure
|
24 | |||
General Risks Related to
Investments in Real Estate
|
29 | |||
Risks Associated with Debt
Financing
|
36 | |||
Risks Associated with Co-Ownership
Transactions
|
38 | |||
Federal Income Tax Risks
|
39 | |||
CAUTIONARY NOTE REGARDING
FORWARD-LOOKING STATEMENTS
|
42 | |||
ESTIMATED USE OF PROCEEDS
|
43 | |||
MANAGEMENT
|
45 | |||
General
|
45 | |||
Committees of the Board of
Directors
|
46 | |||
Audit Committee
|
46 | |||
Compensation Committee
|
47 | |||
Executive Officers and Directors
|
47 | |||
Compensation of Directors
|
48 | |||
Director Compensation Table
|
49 | |||
2004 Independent Directors
Stock Option Plan
|
49 | |||
Provisions Applicable to Our Stock
Option Plan
|
50 | |||
Compliance with the American Jobs
Creation Act
|
51 |
iii
Page | ||||
Limited Liability and
Indemnification of Directors, Officers, Employees and Other
Agents
|
51 | |||
The Advisor
|
53 | |||
The Advisory Agreement
|
54 | |||
Affiliated Companies
|
56 | |||
Investment Decisions
|
57 | |||
MANAGEMENT COMPENSATION
|
58 | |||
STOCK OWNERSHIP
|
65 | |||
CONFLICTS OF INTEREST
|
66 | |||
Interests in Other Real Estate
Programs
|
66 | |||
Other Activities of Cole
Advisors II and its Affiliates
|
67 | |||
Competition in Acquiring, Leasing
and Operating of Properties
|
67 | |||
Affiliated Dealer Manager
|
67 | |||
Affiliated Property Manager
|
67 | |||
Lack of Separate Representation
|
68 | |||
Joint Ventures with Affiliates of
Cole Advisors II
|
68 | |||
Receipt of Fees and Other
Compensation by Cole Advisors II and Its Affiliates
|
68 | |||
Certain Conflict Resolution
Procedures
|
68 | |||
INVESTMENT OBJECTIVES AND POLICIES
|
71 | |||
General
|
71 | |||
Acquisition and Investment Policies
|
71 | |||
Making Loans and Investments in
Mortgages
|
78 | |||
Acquisition of Properties from
Affiliates
|
80 | |||
Section 1031 Program
|
81 | |||
Disposition Policies
|
82 | |||
Investment Limitations
|
82 | |||
Change in Investment Objectives
and Limitations
|
83 | |||
Real Property Investments
|
84 | |||
SELECTED FINANCIAL DATA
|
102 | |||
MANAGEMENTS DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
103 | |||
Overview
|
103 | |||
Application of Critical Accounting
Policies
|
104 | |||
Results of Operations
|
106 | |||
Portfolio Information
|
108 | |||
Funds From Operations
|
109 | |||
Liquidity and Capital Resources
|
109 | |||
Cash Flow Analysis
|
111 | |||
Election as a REIT
|
112 | |||
Inflation
|
113 | |||
Related-Party Transactions and
Agreements
|
113 | |||
Conflicts of Interest
|
113 | |||
Subsequent Events
|
113 | |||
Impact of Recent Accounting
Pronouncements
|
113 | |||
Off Balance Sheet Arrangements
|
113 |
iv
Page | ||||
PRIOR PERFORMANCE SUMMARY
|
114 | |||
Prior Investment Programs
|
114 | |||
Summary Information
|
114 | |||
FEDERAL INCOME TAX CONSIDERATIONS
|
117 | |||
General
|
117 | |||
Opinion of Counsel
|
117 | |||
Taxation of the Company
|
117 | |||
Requirements for Qualification as
a REIT
|
118 | |||
Failure to Qualify as a REIT
|
123 | |||
Sale-Leaseback Transactions
|
123 | |||
Taxation of U.S. Stockholders
|
123 | |||
Treatment of Tax-Exempt
Stockholders
|
125 | |||
Special Tax Considerations for
Non-U.S. Stockholders
|
126 | |||
Statement of Stock Ownership
|
127 | |||
State and Local Taxation
|
128 | |||
Tax Aspects of Our Operating
Partnership
|
128 | |||
INVESTMENT BY TAX-EXEMPT ENTITIES
AND ERISA CONSIDERATIONS
|
132 | |||
General
|
132 | |||
Minimum and Other Distribution
Requirements Plan Liquidity
|
132 | |||
Annual or More Frequent Valuation
Requirement
|
133 | |||
Fiduciary Obligations
Prohibited Transactions
|
134 | |||
Plan Assets Definition
|
134 | |||
Plan Assets Registered
Investment Company Exception
|
134 | |||
Publicly Offered Securities
Exemption
|
134 | |||
Plan Assets Operating
Company Exception
|
135 | |||
Plan Assets Not
Significant Investment Exception
|
136 | |||
Consequences of Holding Plan Assets
|
136 | |||
Prohibited Transactions
|
136 | |||
Prohibited
Transactions Consequences
|
137 | |||
DESCRIPTION OF SHARES
|
138 | |||
Common Stock
|
138 | |||
Preferred Stock
|
138 | |||
Meetings and Special Voting
Requirements
|
139 | |||
Restrictions on Ownership and
Transfer
|
140 | |||
Distribution Policy and
Distributions
|
142 | |||
Stockholder Liability
|
143 | |||
Business Combinations
|
144 | |||
Control Share Acquisitions
|
144 | |||
Subtitle 8
|
145 | |||
Advance Notice of Director
Nominations and New Business
|
146 | |||
Share Redemption Program
|
146 | |||
Restrictions on
Roll-up
Transactions
|
148 |
v
Page | ||||
SUMMARY OF AMENDED AND RESTATED
DISTRIBUTION REINVESTMENT PLAN
|
149 | |||
Investment of Distributions
|
149 | |||
Election to Participate or
Terminate Participation
|
150 | |||
Reports to Participants
|
150 | |||
Excluded Distributions
|
150 | |||
Federal Income Tax Considerations
|
151 | |||
Amendment and Termination
|
151 | |||
OUR OPERATING PARTNERSHIP AGREEMENT
|
152 | |||
General
|
152 | |||
Capital Contributions
|
152 | |||
Operations
|
152 | |||
Exchange Rights
|
154 | |||
Amendments to the Partnership
Agreement
|
154 | |||
Termination of the Partnership
|
154 | |||
Transferability of Interests
|
155 | |||
PLAN OF DISTRIBUTION
|
156 | |||
The Offering
|
156 | |||
Cole Capital Corporation
|
156 | |||
Compensation We Will Pay for the
Sale of Our Shares
|
156 | |||
Shares Purchased by Affiliates
|
158 | |||
Volume Discounts
|
158 | |||
Subscription Process
|
159 | |||
Investments by IRAs and Qualified
Plans
|
160 | |||
HOW TO SUBSCRIBE
|
160 | |||
SUPPLEMENTAL SALES MATERIAL
|
161 | |||
LEGAL MATTERS
|
161 | |||
EXPERTS
|
161 | |||
WHERE YOU CAN FIND MORE INFORMATION
|
161 | |||
FINANCIAL INFORMATION
|
F-1 | |||
APPENDIX A: PRIOR PERFORMANCE
TABLES
|
A-1 | |||
APPENDIX B: SUBSCRIPTION
AGREEMENT
|
B-1 | |||
APPENDIX C: ADDITIONAL
INVESTMENT SUBSCRIPTION AGREEMENT
|
C-1 | |||
APPENDIX D: AMENDED AND
RESTATED DISTRIBUTION REINVESTMENT PLAN
|
D-1 |
vi
Q: | What is a REIT? | |
A: | In general, a real estate investment trust (REIT) is a company that: |
| pays distributions to investors of at least 90% of its taxable income; | |
| avoids the double taxation treatment of income that generally results from investments in a corporation because a REIT generally is not subject to federal corporate income taxes on its net income, provided certain income tax requirements are satisfied; and | |
| combines the capital of many investors to acquire a large-scale diversified real estate portfolio under professional management. |
Q: | How are you different from your competitors who offer unlisted finite-life public REIT shares or real estate limited partnership units? | |
A: | We focus our investments primarily on the acquisition of freestanding, single-tenant commercial properties net leased to investment grade and other creditworthy tenants. Unlike funds that invest solely in multi-tenant properties, we plan to acquire a diversified portfolio comprised primarily of a large number of single-tenant properties and a smaller number of multi-tenant properties that compliment our overall investment objectives. By acquiring a large number of single-tenant properties, we believe that lower than expected results of operations from one or a few investments will not necessarily preclude our ability to realize our investment objectives of current income to our investors and preservation of capital from our overall portfolio. In addition, we believe that freestanding retail properties, as compared to shopping centers, malls and other traditional retail complexes, offer a distinct investment advantage since these properties generally require less management and operating capital, have less recurring tenant turnover and often offer superior locations that are less dependent on the financial stability of adjoining tenants. In addition, since we intend to acquire properties that are geographically diverse, we expect to minimize the potential adverse impact of economic downturns in local markets. We seek to acquire properties with long term leases with investment grade or other creditworthy tenants. |
Q: | What is the experience of your officers and directors? | |
A: | Christopher H. Cole, our chairman, chief executive officer and president, has been active in the acquisition, financing, management and structuring of commercial real estate transactions for over 28 years and has been engaged as a general partner in the structuring and management of real estate limited partnerships since February 1979. He also is the chief executive officer of Cole REIT Advisors II, LLC (Cole Advisors II), which is our advisor. Through Mr. Coles affiliated entities, as of December 31, 2006, Mr. Cole has sponsored 71 private real estate programs with an aggregate of over 6,500 investors since January 1, 1997. | |
Blair D. Koblenz, our executive vice president and chief financial officer, has been active in the structuring and financial management of commercial real estate investments for over 20 years. He also is president of Cole Advisors II. Prior to joining the Cole entities in 1994, he practiced in public accounting from 1979 to 1982 with an emphasis in taxation and business planning. He then served in a financial officer capacity for other real estate investment companies and operators in Arizona from 1982 to 1994. | ||
John M. Pons, our secretary, also is executive vice president, chief operating officer, secretary and general counsel of Cole Advisors II. Prior to joining the Cole entities in September 2003, Mr. Pons was an associate general counsel and assistant secretary with GE Capital Franchise Finance Corporation since December 2001. Prior to December 2001, Mr. Pons was engaged in a private legal practice. Mr. Pons has over eleven years experience in all aspects of real estate law, including the acquisition, sale, leasing, development and financing of real property. |
1
Marcus E. Bromley is an independent member of our board of directors, chairman of its compensation committee and a member of its audit committee. From 1993 through 2005, Mr. Bromley served as a member of the board of trustees of Gables Residential Trust, a multi-family residential REIT that was listed on the New York Stock Exchange prior to its sale in 2005. From December 1993 until June 2000, Mr. Bromley also served as the chief executive officer of Gables Residential Trust. Prior to joining Gables Residential Trust, Mr. Bromley was a division partner of Trammell Crow Residential. | ||
Elizabeth L. Watson is an independent member of our board of directors, chairperson of its audit committee and a member of its compensation committee. Since September 2003, Ms. Watson has been a partner in and has served as the chief operating officer for NGP Capital Partners III, LLC (NGP Capital). In addition to other positions in the real estate capital markets industry, from 1992 until 1994, Ms. Watson served as senior vice president, chief financial officer and treasurer of Prime Retail, Inc., a publicly traded REIT that developed and owned factory outlet centers, and its predecessor company, The Prime Group. | ||
Q: | Will you acquire properties in joint ventures? | |
A: | Possibly. Although we have not yet done so, we may want to acquire properties through one or more joint ventures in order to diversify our portfolio of properties in terms of geographic region, property type and tenant industry group. Increased portfolio diversification reduces the risk to investors as compared to a program with less diversified investments. Our joint ventures may be with our affiliates or with third parties. Generally, we will only enter into a joint venture in which we will control the decisions of the joint venture. If we do enter into joint ventures, we may assume liabilities related to the joint venture that exceed the percentage of our investment in the joint venture. | |
Q: | What steps do you take to make sure you invest in environmentally compliant property? | |
A: | Generally, we obtain a Phase I environmental assessment of each property we purchase. These assessments, however, may not reveal all environmental hazards. In most cases we request, but do not always obtain, a representation from the seller that, to its knowledge, the property is not contaminated with hazardous materials. | |
Q: | Generally, what are the terms of your leases? | |
A: | We seek to secure leases from investment grade and other creditworthy tenants before or at the time we acquire a property. Our leases generally are net leases, which means that the tenant is responsible for the cost of repairs, maintenance, property taxes, utilities, insurance and other operating costs. In certain of these leases, we are responsible for the replacement of specific structural components of a property, such as the roof of the building or the parking lot. Our leases generally have terms of ten or more years, some of which have renewal options. We may, however, enter into leases that have a shorter term. | |
Q: | How do you determine whether tenants have the appropriate creditworthiness for each building lease? | |
A: | We determine creditworthiness pursuant to various methods, including reviewing financial data and other information about the tenant. In addition, we may use an industry credit rating service to determine the creditworthiness of potential tenants and any personal guarantor or corporate guarantor of each potential tenant. We compare the reports produced by these services to the relevant financial and other data collected from these parties before consummating a lease transaction. Such relevant data from potential tenants and guarantors include income statements and balance sheets for current and prior periods, net worth or cash flow of guarantors, and business plans and other data we deem relevant. | |
Q: | What is an UPREIT? | |
A: | UPREIT stands for Umbrella Partnership Real Estate Investment Trust. We use an UPREIT structure because a sale of property directly to a REIT generally is a taxable transaction to the selling property owner. In an UPREIT structure, a seller of a property that desires to defer taxable gain on the sale of its property may transfer the property to the UPREIT in exchange for limited partnership units in the UPREIT and defer taxation of gain until the seller later exchanges its UPREIT units on a one-for-one basis for REIT shares. If the REIT shares are publicly traded, at the time of the exchange of units for shares, the former property owner will achieve liquidity for its investment. Using an UPREIT structure |
2
may give us an advantage in acquiring desired properties from persons who may not otherwise sell their properties because of unfavorable tax results. | ||
Q: | Will the distributions I receive be taxable as ordinary income? | |
A: | Yes and No. Generally, distributions that you receive, including distributions that are reinvested pursuant to our distribution reinvestment plan, will be taxed as ordinary income to the extent they are from current or accumulated earnings and profits. We expect that some portion of your distributions may not be subject to tax in the year received because depreciation expense reduces taxable income but does not reduce cash available for distribution. The portion of your distribution that is not subject to tax immediately is considered a return of capital for tax purposes and will reduce the tax basis of your investment. This, in effect, defers a portion of your tax until your investment is sold or we are liquidated, at which time you will be taxed at capital gains rates. However, because each investors tax considerations are different, we recommend that you consult with your tax advisor. You also should review the section of this prospectus entitled Federal Income Tax Considerations. | |
Q: | What will you do with the money raised in this offering before you invest the proceeds in real estate? | |
A: | Until we invest the proceeds of this offering in real estate, we may invest in short-term, highly liquid or other authorized investments. We may be not be able to invest the proceeds in real estate promptly and such short-term investments will not earn as high of a return as we expect to earn on our real estate investments. | |
Q: | How does a best efforts offering work? | |
A: | When shares are offered to the public on a best efforts basis, the brokers participating in the offering are only required to use their best efforts to sell the shares and have no firm commitment or obligation to purchase any of the shares. Therefore, we may not sell all of the shares that we are offering. | |
Q: | Who can buy shares? | |
A: | Generally, you may buy shares pursuant to this prospectus provided that you have either (1) a net worth of at least $45,000 and a gross annual income of at least $45,000, or (2) a net worth of at least $150,000. For this purpose, net worth does not include your home, home furnishings and automobiles. Residents of certain states may have a different standard. You should carefully read the more detailed description under Suitability Standards immediately following the cover page of this prospectus. | |
Q: | For whom is an investment in our shares recommended? | |
A: | An investment in our shares may be appropriate for you if you meet the minimum suitability standards mentioned above, seek to diversify your personal portfolio with a finite-life, real estate-based investment, seek to receive current income, seek to preserve capital, wish to obtain the benefits of potential long-term capital appreciation and are able to hold your investment for a time period consistent with our liquidity plans. On the other hand, we caution persons who require immediate liquidity or guaranteed income, or who seek a short-term investment, that an investment in our shares will not meet those needs. | |
Q: | May I make an investment through my IRA, SEP or other tax-deferred account? | |
A: | Yes. You may make an investment through your individual retirement account (IRA), a simplified employee pension (SEP) plan or other tax-deferred account. In making these investment decisions, you should consider, at a minimum, (1) whether the investment is in accordance with the documents and instruments governing your IRA, plan or other account, (2) whether the investment satisfies the fiduciary requirements associated with your IRA, plan or other account, (3) whether the investment will generate unrelated business taxable income (UBTI) to your IRA, plan or other account, (4) whether there is sufficient liquidity for such investment under your IRA, plan or other account, (5) the need to value the assets of your IRA, plan or other account annually or more frequently, and (6) whether the investment would constitute a prohibited transaction under applicable law. | |
Q: | Have you arranged for a custodian for investments made through IRA, SEP or other tax-deferred accounts? |
3
A: | Yes. Sterling Trust Company serves as custodian for investments made through IRA, SEP and certain other tax-deferred accounts. Sterling Trust Company provides this service to our stockholders with annual maintenance fees charged at a discounted rate. | |
Q: | Is there any minimum investment required? | |
A: | Yes. Generally, you must invest at least $2,500. Investors who already own our shares can make additional purchases for less than the minimum investment. You should carefully read the more detailed description of the minimum investment requirements appearing under Suitability Standards immediately following the cover page of this prospectus. | |
Q: | How do I subscribe for shares? | |
A: | If you choose to purchase shares in this offering and you are not already a stockholder, you will need to complete and sign a subscription agreement, like the one contained in this prospectus as Appendix B, for a specific number of shares and pay for the shares at the time you subscribe. If you are already a stockholder, you may purchase additional shares by completing and signing an additional investment subscription agreement, like the one contained in this prospectus as Appendix C. | |
Q: | Who is the transfer agent? | |
A: | The name, address and telephone number of our transfer agent is as follows: | |
Phoenix Transfer, Inc. |
To ensure that any account changes are made promptly and accurately, all changes including your address, ownership type and distribution mailing address should be directed to the transfer agent. | ||
Q: | Will I be notified of how my investment is doing? | |
A: | Yes. We will provide you with periodic updates on the performance of your investment with us, including: | |
three quarterly financial reports;
|
||
an annual report;
|
||
an annual Form 1099; and
|
||
supplements to the prospectus during the offering
period.
|
||
We will provide this information to you via one or more of the following methods, in our discretion and with your consent, if necessary: | ||
U.S. mail or other courier;
|
||
facsimile;
|
||
electronic delivery; or
|
||
posting, or providing a link, on our affiliated
website, which is www.colecapital.com.
|
||
Q: | When will I get my detailed tax information? | |
A: | Your Form 1099 tax information will be placed in the mail by January 31 of each year. | |
Q: | Who can help answer my questions? | |
A: | If you have more questions about the offering or if you would like additional copies of this prospectus, you should contact your registered representative or contact: |
4
5
| Our advisor and its affiliates face conflicts of interest, including significant conflicts among us and our advisor, since (i) our chairman, chief executive officer and president owns 100% of our advisor, our dealer manager and our property manager, (ii) our advisor and other affiliated entities may compete with us and acquire properties suitable to our investment objectives, and (iii) our advisors compensation arrangements with us and other Cole-sponsored programs may provide incentives that are not aligned with the interests of our stockholders. | |
| You will be unable to evaluate the economic merit of all of our future investments prior to our making them and there may be a substantial delay in receiving a return, if any, on your investment. | |
| You may not own more than 9.8% in value of the outstanding shares of our common stock or more than 9.8% of the number or value of any class or series of our outstanding shares of stock. Therefore, your ability to control the direction of our company will be limited. | |
| No public market currently exists for our shares of common stock and one may never exist. If you are able to sell your shares, you would likely have to sell them at a substantial discount from their public offering price. | |
| This is a best efforts offering and we might not sell all of the shares being offered. If we raise substantially less than the maximum offering, we may not be able to invest in a diverse portfolio of properties, and the value of your investment may vary more widely with the performance of specific properties. There is a greater risk that you will lose money in your investment if we cannot diversify our portfolio of investments by geographic location and property type. | |
| We may incur substantial debt, which could hinder our ability to pay distributions to our stockholders or could decrease the value of your investment in the event that income on, or the value of, the property securing the debt falls. | |
| Our investments may not generate operating cash flow sufficient to make distributions to our stockholders. If that occurs, we intend to pay all or a substantial portion of our distributions from the proceeds of this offering or from borrowings in anticipation of future cash flow. Any such distributions will constitute a return of your capital, and may reduce the amount of capital we ultimately invest in properties and negatively impact the value of your investment. |
6
| Our failure to continue to qualify as a REIT for federal income tax purposes would adversely effect our ability to make distributions to our stockholders. | |
| We are dependent on our advisor to select investments and conduct our operations. Adverse changes in the financial condition of our advisor or our relationship with our advisor could adversely affect us. | |
| We will pay substantial fees and expenses to our advisor, its affiliates and participating broker-dealers, which payments increase the risk that you will not earn a profit on your investment. | |
| Our board of directors has the authority to designate and issue one or more classes or series of preferred stock without stockholder approval, with rights and preferences senior to the rights of holders of common stock, including rights to payment of distributions. If we issue any preferred shares, the amount of funds available for the payment of distributions on the common stock could be reduced or eliminated. |
Rentable |
Purchase |
|||||||||
Property Description
|
Tenant
|
Square Feet | Price | |||||||
Tractor Supply
Parkersburg, WV
|
Tractor Supply Company | 21,688 | $ | 3,259,243 | ||||||
Walgreens Brainerd, MN
|
Walgreen Co. | 15,120 | 4,328,500 | |||||||
Rite Aid Alliance, OH
|
Rite Aid of Ohio, Inc. | 11,348 | 2,100,000 | |||||||
La-Z-Boy
Glendale, AZ
|
EBCO, Inc. | 23,000 | 5,691,525 | |||||||
Walgreens Florissant, MO
|
Walgreen Co. | 15,120 | 5,187,632 | |||||||
Walgreens Saint Louis,
MO (Gravois)
|
Walgreen Co. | 15,120 | 6,152,942 | |||||||
Walgreens Saint Louis,
MO (Telegraph)
|
Walgreen Co. | 15,120 | 5,059,426 | |||||||
Walgreens Columbia, MO
|
Walgreen Co. | 13,973 | 6,271,371 | |||||||
Walgreens Olivette, MO
|
Walgreen Co. | 15,030 | 7,822,222 | |||||||
CVS Alpharetta, GA
|
Mayfield CVS, Inc., | 10,125 | 3,100,000 | |||||||
Lowes Enterprise,
AL
|
Lowes Home Centers, Inc. | 95,173 | 7,475,000 | |||||||
CVS Richland Hills, TX
|
CVS EGL Grapevine N Richland Hills Texas, LP | 10,908 | 3,660,000 | |||||||
FedEx Rockford, IL
|
Fed Ex Ground Package System, Inc. | 67,925 | 6,150,000 | |||||||
Plastech Auburn Hills,
MI
|
LDM Technologies, Inc. | 111,881 | 23,600,000 | |||||||
Academy Sports Macon, GA
|
Academy, LTD | 74,532 | 5,600,000 | |||||||
Davids Bridal
Lenexa, KS
|
Davids Bridal, Inc. | 12,083 | 3,270,000 | |||||||
Rite Aid Enterprise, AL
|
Harco, Inc. | 14,564 | 3,714,000 | |||||||
Rite Aid Wauseon, OH
|
Rite Aid of Ohio, Inc. | 14,564 | 3,893,679 | |||||||
Staples Crossville, TN
|
Staples the Office Superstore East, Inc. | 23,942 | 2,900,000 | |||||||
Rite Aid Saco, ME
|
Rite Aid of Maine, Inc. | 11,180 | 2,500,000 | |||||||
Wadsworth Boulevard Denver,
CO
|
Various | 198,477 | 18,500,000 | |||||||
Mountainside Fitness
Chandler, AZ
|
Hatten Holdings, Inc. | 31,063 | 5,863,000 | |||||||
Drexel Heritage
Hickory, NC
|
Drexel Heritage Furniture Industries, Inc. | 261,057 | 4,250,000 | |||||||
Rayford Square Spring,
TX
|
Various | 79,968 | 9,900,000 | |||||||
CVS Portsmouth, OH
|
Revco Discount Drug Centers, inc. | 10,170 | 2,166,000 | |||||||
Wawa Hockessin, DE
|
Wawa, Inc. | 5,160 | 4,830,000 |
7
Rentable |
Purchase |
|||||||||
Property Description
|
Tenant
|
Square Feet | Price | |||||||
Wawa Manahawkin, NJ
|
Wawa, Inc. | 4,695 | 4,414,000 | |||||||
Wawa Narbeth, PA
|
Wawa, Inc. | 4,461 | 4,206,000 | |||||||
CVS (Sublease)
Lakewood, OH
|
Various | 12,800 | 2,450,000 | |||||||
Rite Aid Cleveland, OH
|
Rite Aid of Ohio, Inc. | 11,325 | 2,568,700 | |||||||
Rite Aid Fremont, OH
|
Rite Aid of Ohio, Inc. | 11,325 | 2,524,500 | |||||||
Walgreens Knoxville, TN
|
Walgreen Co. | 15,120 | 4,750,000 | |||||||
CVS Madison, MS
|
CVS EGL Highland Madison MS, Inc. | 13,824 | 4,463,088 | |||||||
Rite Aid Defiance, OH
|
Rite Aid of Ohio, Inc. | 14,564 | 4,326,165 | |||||||
Conns San Antonio, TX
|
CAI, LP | 25,230 | 4,624,619 | |||||||
Dollar General
Crossville, TN
|
Dolgencorp, Inc. | 24,341 | 3,000,000 | |||||||
Dollar General Ardmore,
TN
|
Dolgencorp, Inc. | 24,341 | 2,775,000 | |||||||
Dollar General
Livingston, TN
|
Dolgencorp, Inc. | 24,341 | 2,856,000 | |||||||
Wehrenberg Arnold, MO
|
Wehrenberg, Inc. | 50,000 | 8,200,000 | |||||||
Sportmans Warehouse Wichita,
KS
|
Sportsmans Warehouse, Inc., | 50,003 | 8,231,000 | |||||||
CVS Portsmouth, OH
|
Revco Discount Drug Centers, Inc. | 10,650 | 2,101,708 | |||||||
Advance Auto
Greenfield, IN
|
Advance Stores Company, Inc. | 7,000 | 1,375,500 | |||||||
Advance Auto Trenton, OH
|
Advance Stores Company, Inc. | 7,000 | 1,060,000 | |||||||
Rite Aid Lansing, MI
|
Rite Aid of Michigan, Inc. | 11,680 | 1,735,000 | |||||||
Advance Auto Columbia
Heights, MN
|
Advance Stores Company, Inc. | 7,000 | 1,730,578 | |||||||
Advance Auto Fergus
Falls, MN
|
Advance Stores Company, Inc. | 7,000 | 1,203,171 | |||||||
CVS Okeechobee, FL
|
Eckerd Corporation | 13,050 | 6,459,262 | |||||||
Office Depot Dayton, OH
|
Office Depot, Inc. | 19,880 | 3,416,526 | |||||||
Advance Auto Holland, MI
|
Advance Stores Company, Inc. | 7,000 | 2,071,843 | |||||||
Advance Auto Holland
Township, MI
|
Advance Stores Company, Inc. | 7,000 | 2,137,244 | |||||||
Advance Auto Zeeland, MI
|
Advance Stores Company, Inc. | 7,000 | 1,840,715 | |||||||
CVS Orlando, FL
|
CVS EGL Lake Pickett FL, LLC | 13,013 | 4,956,763 | |||||||
Office Depot
Greenville, MS
|
Office Depot, Inc. | 25,083 | 3,491,470 | |||||||
Office Depot
Warrensburg, MO
|
Office Depot, Inc. | 20,000 | 2,880,552 | |||||||
CVS Gulfport, MS
|
CVS EGL East Pass Gulfport MS, Inc. | 11,359 | 4,414,117 | |||||||
Advance Auto Grand
Forks, ND
|
Advance Stores Company, Inc. | 7,000 | 1,399,657 | |||||||
CVS Clinton, NY
|
CVS BDI, Inc., | 10,055 | 3,050,000 | |||||||
Oxford Theatre Oxford,
MS
|
Oxford Theater Company, Inc. | 35,000 | 9,692,503 | |||||||
Advance Auto Duluth, MN
|
Advance Stores Company, Inc. | 7,000 | 1,432,565 | |||||||
Walgreens Picayune, MS
|
Walgreen Co. | 14,820 | 4,255,000 | |||||||
Kohls Wichita, KS
|
Kohls Illinois, Inc. | 86,584 | 7,866,000 | |||||||
Lowes Lubbock, TX
|
Lowes Home Centers, Inc | 137,480 | 11,508,000 | |||||||
Lowes Midland, TX
|
Lowes Home Centers, Inc | 134,050 | 11,099,000 | |||||||
Advance Auto Grand Bay,
AL
|
Advance Stores Company, Inc. | 7,000 | 1,115,605 | |||||||
Advance Auto Hurley, MS
|
Advance Stores Company, Inc. | 7,000 | 1,083,195 | |||||||
Advance Auto
Rainsville, AL
|
Advance Stores Company, Inc. | 7,000 | 1,328,000 | |||||||
Golds Gym
OFallon, IL
|
Golds St Louis, LLC | 38,000 | 7,300,000 | |||||||
Rite Aid Glassport, PA
|
Rite Aid of Pennsylvania, Inc. | 14,564 | 3,788,000 | |||||||
Davids BridalRadio
Shack Topeka, KS
|
Federated Dept. Stores & Radio Shack Corp. | 10,150 | 3,021,000 | |||||||
Rite Aid Hanover, PA
|
Rite Aid | 14,584 | 6,330,000 | |||||||
American TV &
Appliance Peoria, IL
|
American TV & Appliance of Madison, Inc. | 126,852 | 11,336,983 | |||||||
Tractor Supply La
Grange, TX
|
Tractor Supply Texas | 24,727 | 2,580,000 |
8
Rentable |
Purchase |
|||||||||
Property Description
|
Tenant
|
Square Feet | Price | |||||||
Staples Peru, IL
|
Staples the Office Superstore East, Inc. | 23,925 | 3,215,000 | |||||||
Fedex Council Bluffs, IA
|
Fedex Freight East, Inc. | 23,510 | 3,361,000 | |||||||
Fedex Edwardsville, KS
|
Fedex Freight East, Inc. | 155,965 | 19,815,000 | |||||||
CVS Glenville Scotia, NY
|
CVS Mack Drug of New York, LLC | 12,900 | 5,250,000 | |||||||
Advance Auto Ashland, KY
|
Advance Stores Company, Inc. | 7,000 | 1,681,000 | |||||||
Advance Auto Jackson, OH
|
Advance Stores Company, Inc. | 7,000 | 1,352,000 | |||||||
Advance Auto New
Boston, OH
|
Advance Stores Company, Inc. | 7,000 | 1,516,000 | |||||||
Advance Auto
Scottsburg, IN
|
Advance Stores Company, Inc. | 7,000 | 1,272,000 | |||||||
Tractor Supply
Livingston, TN
|
Tractor Supply Texas | 24,727 | 3,100,000 | |||||||
Tractor Supply New
Braunfels, TX
|
Tractor Supply Texas | 24,727 | 3,150,000 | |||||||
Office Depot Benton, AR
|
Office Depot, Inc. | 20,515 | 3,275,000 | |||||||
Old Time Pottery
Fairview Heights, IL
|
Old Time Pottery, Inc. | 97,849 | 4,280,000 | |||||||
Infiniti Davie, FL
|
Warren Henry Automobiles, Inc. | 20,927 | 9,432,000 | |||||||
Office Depot Oxford, MS
|
Office Depot, Inc. | 20,000 | 3,487,450 | |||||||
Tractor Supply
Crockett, TX
|
Tractor Supply Texas | 24,727 | 2,450,000 | |||||||
Mercedes Benz Atlanta,
GA
|
Atlanta Eurocars | 40,588 | 11,760,000 | |||||||
Dicks Sporting
Goods Amherst, NY
|
Dicks Sporting Goods | 55,745 | 9,725,000 | |||||||
Chilis Paris, TX
|
Brinker Texas, L.P. | 6,698 | 2,750,000 | |||||||
Staples Clarksville, IN
|
Staples the Office Superstore East, Inc. | 20,388 | 4,430,000 | |||||||
HOM Fargo, ND
|
HOM Furniture, Inc. | 122,108 | 12,000,000 | |||||||
La-Z-Boy
Newington, CT
|
LZB Furniture Galleries of Paramus, Inc | 20,701 | 6,900,000 | |||||||
Advance Auto Maryland
Heights, MO
|
Advance Stores Company, Inc. | 7,000 | 1,893,000 | |||||||
Victoria Crossing
Victoria, TX
|
Various | 87,473 | 12,608,000 | |||||||
Academy Sports Katy, TX
|
Academy Ltd | 1,500,596 | 102,000,000 | |||||||
Gordmans Peoria, IL
|
Gordmans, Inc. | 60,947 | 9,000,000 | |||||||
One Pacific Place
Omaha, NE
|
Various | 91,564 | 36,000,000 | |||||||
Sack n SaveOReilly
Auto Garland, TX
|
Various | 65,295 | 5,060,000 | |||||||
Tractor Supply Ankeny,
IA
|
Tractor Supply Company | 19,097 | 3,000,000 | |||||||
ABX Air Coventry, RI
|
ABX Air, Inc. | 33,000 | 4,090,000 | |||||||
Office Depot
Enterprise, AL
|
Office Depot, Inc. | 20,000 | 2,776,357 | |||||||
Northern Tool Blaine, MN
|
Northern Tool and Equipment, Inc. | 25,488 | 4,900,000 | |||||||
Office Max Orangeburg,
SC
|
OfficeMax, Inc. | 23,500 | 3,125,000 | |||||||
Walgreens Cincinnati, OH
|
Walgreen Co. | 15,120 | 5,140,000 | |||||||
Walgreens Madeira, OH
|
Walgreen Co. | 13,905 | 4,425,000 | |||||||
Walgreens Sharonville,
OH
|
Walgreen Co. | 13,905 | 4,085,000 | |||||||
AT&T Beaumont, TX
|
AT&T Services, Inc. | 141,525 | 12,275,000 | |||||||
Walgreens Shreveport, LA
|
Walgreen Co. | 13,905 | 4,140,000 | |||||||
Cost-U-Less, St. Croix, USVI
|
CULUSVI, Inc. | 38,365 | 6,210,000 | |||||||
Gallina Centro
Collierville, TN
|
Various | 142,727 | 17,750,000 | |||||||
Apria Healthcare St.
John, MO
|
Apria Healthcare, Inc. | 52,200 | 6,500,000 | |||||||
Logans Roadhouse
Fairfax, VA
|
Logans Roadhouse, Inc. | 7,839 | 3,209,000 | |||||||
Logans Roadhouse
Johnson City, TN
|
Logans Roadhouse, Inc. | 7,839 | 3,866,000 | |||||||
Center at 7500
Cottonwood Jenison, MI
|
Hob-Lob Limited Partnership | 84,933 | 5,290,000 | |||||||
Eckerd Lincolnton, NC
|
ECK-001, LLC | 10,908 | 2,262,000 | |||||||
Tractor Supply
Greenfield, MN
|
Tractor Supply Company | 22,675 | 4,050,000 |
9
Rentable |
Purchase |
|||||||||
Property Description
|
Tenant
|
Square Feet | Price | |||||||
Lincoln Place Fairview
Heights, IL
|
Various | 272,829 | 44,000,000 | |||||||
Ashley Furniture
Amarillo, TX
|
Choice Furniture, Inc. | 74,797 | 5,920,000 | |||||||
Pocatello Square
Pocatello, ID
|
Various | 138,925 | 23,000,000 | |||||||
Tractor Supply Paw Paw,
MI
|
Tractor Supply Company | 22,670 | 3,095,000 | |||||||
Tractor Supply
Marinette, MI
|
Tractor Supply Company | 19,097 | 2,950,000 | |||||||
Staples Greenville, SC
|
Staples the Office Superstore East, Inc. | 20,388 | 4,545,000 | |||||||
Big 5 Center Aurora, CO
|
Various | 15,800 | 4,290,000 | |||||||
Rite Aid Plains, PA
|
Rite Aid of Pennsylvania, Inc. | 14,564 | 5,200,000 | |||||||
Tractor Supply
Navasota, TX
|
Tractor Supply Company of Texas, LP | 22,670 | 3,015,000 | |||||||
Sportsmans
Warehouse De Pere, WI
|
Sportsmans Warehouse, Inc. | 48,453 | 6,010,000 | |||||||
Eckerd Easton, PA
|
Thrift Drug, Inc. | 13,813 | 5,970,000 | |||||||
Applebees
Portfolio Various(1)
|
Restaurant Concepts II, LLC | 120,246 | 65,000,000 | |||||||
Walgreens Bridgetown, OH
|
Walgreen Co. | 13,905 | 4,475,000 | |||||||
Rite Aid
Fredericksburg, VA
|
Rite Aid of Virginia, Inc. | 14,564 | 5,415,000 | |||||||
Sams Club
Anderson, SC
|
Wal-Mart Stores, Inc. | 134,664 | 12,000,000 | |||||||
Tractor Supply
Fredericksburg, TX
|
Tractor Supply Company of Texas, LP | 22,670 | 3,125,000 | |||||||
Walgreens Dallas, TX
|
Walgreen Co. | 13,905 | 3,150,000 | |||||||
Wal-Mart New London, WI
|
Wal-Mart Stores, Inc. | 51,985 | 2,614,000 | |||||||
6,504,109 | $ | 927,323,376 | ||||||||
(1) | The Applebees Portfolio consists of 22 single-tenant restaurants located in various states, which were purchased under three separate sale leaseback agreements, and the properties are subject to three master lease agreements. |
10
Maximum Offering |
Maximum Offering |
|||||||||||||||
(including distribution |
(not including distribution |
|||||||||||||||
reinvestment plan) | reinvestment plan) | |||||||||||||||
Amount | Percent | Amount | Percent | |||||||||||||
Gross Offering Proceeds
|
$ | 1,487,500,000 | 100 | % | $ | 1,250,000,000 | 100 | % | ||||||||
Less Public Offering Expenses:
|
||||||||||||||||
Selling Commissions and Dealer
Manager Fee
|
112,500,000 | 7.6 | % | 112,500,000 | 9.0 | % | ||||||||||
Organization and Offering Expenses
|
22,312,500 | 1.5 | % | 18,750,000 | 1.5 | % | ||||||||||
Amount Available for Investment
|
1,352,687,500 | 90.9 | % | 1,118,750,000 | 89.5 | % | ||||||||||
Acquisition and Development:
|
||||||||||||||||
Acquisition and Advisory Fees
|
26,368,177 | 1.8 | % | 21,807,992 | 1.7 | % | ||||||||||
Acquisition Expenses
|
6,592,044 | 0.4 | % | 5,451,998 | 0.4 | % | ||||||||||
Initial Working Capital Reserve
|
1,318,409 | 0.1 | % | 1,090,400 | 0.1 | % | ||||||||||
Amount Invested in Properties
|
$ | 1,318,408,870 | 88.6 | % | $ | 1,090,399,610 | 87.2 | % | ||||||||
| to provide current income for you through the payment of cash distributions; and | |
| to preserve, protect and return your invested capital. |
| The management personnel of Cole Advisors II, each of whom also makes investment decisions for other Cole-sponsored programs, must determine which investment opportunities to recommend to us or another Cole-sponsored program or joint venture and must determine how to allocate resources among us and the other Cole-sponsored programs; | |
| Cole Advisors II may structure the terms of joint ventures between us and other Cole-sponsored programs; | |
| We have retained Cole Realty Advisors, Inc., formerly known as Fund Realty Advisors, Inc. (Cole Realty Advisors), an affiliate of Cole Advisors II, to manage and lease some or all of our properties; | |
| Cole Advisors II and its affiliates will have to allocate their time between us and other real estate programs and activities in which they are involved; and | |
| Cole Advisors II and its affiliates will receive fees in connection with transactions involving the purchase, management and sale of our properties regardless of the quality of the property acquired or the services provided to us. |
11
(1) | The investors in this offering will own registered shares of common stock in Cole Credit Property Trust II, Inc. As of May 9, 2007, we had approximately 51,600,000 shares of common stock outstanding, held by approximately 12,000 stockholders. | |
(2) | Cole Holdings Corporation currently owns 20,000 shares of our common stock, which represents less than 0.05% of our issued and outstanding shares of common stock. |
12
Estimated Amount for |
||||
Maximum Offering |
||||
Type of Compensation
|
Determination of Amount
|
(150,000,000 shares)
|
||
Offering Stage | ||||
Selling Commission
|
We will pay to Cole Capital Corporation 7% of gross proceeds of our primary offering; we will not pay any selling commissions on sales of shares under our distribution reinvestment plan; Cole Capital Corporation will reallow all selling commissions to participating broker-dealers. | $87,500,000 |
13
Estimated Amount for |
||||
Maximum Offering |
||||
Type of Compensation
|
Determination of Amount
|
(150,000,000 shares)
|
||
Dealer Manager Fee
|
We will pay to Cole Capital Corporation 2% of gross proceeds of our primary offering; we will not pay a dealer manager fee with respect to sales under our distribution reinvestment plan; Cole Capital Corporation may reallow all or a portion of its dealer manager fees to participating broker-dealers. | $25,000,000 | ||
Other Organization and Offering
Expenses |
We will reimburse Cole Advisors II up to 1.5% of gross offering proceeds for organization and offering expenses. | $22,312,500 | ||
Operational Stage | ||||
Acquisition and Advisory Fees
|
We will pay to Cole Advisors II 2% of the contract purchase price of each property acquired. | $26,368,177 | ||
Acquisition Expenses
|
We will reimburse Cole Advisors II for acquisition expenses incurred in acquiring property. We expect these fees to be approximately 0.5% of the purchase price of each property. In no event will the total of all acquisition and advisory fees and acquisition expenses payable with respect to a particular investment exceed 4% of the contract purchase price. | $6,592,044 | ||
Asset Management Fees
|
We will pay Cole Advisors II a monthly fee equal to 0.02083%, which is one-twelfth of 0.25%, of the aggregate assets value plus costs and expenses incurred by the advisor in providing asset management services. | Not determinable at this time. Because the fee is based on a fixed percentage of aggregate asset value there is no maximum dollar amount of this fee. |
14
Estimated Amount for |
||||
Maximum Offering |
||||
Type of Compensation
|
Determination of Amount
|
(150,000,000 shares)
|
||
Property Management and Leasing
Fees |
For the management and leasing of our properties, we will pay to Cole Realty Advisors, an affiliate of our advisor, a property management fee up to (i) 2% of gross revenues from our single tenant properties and (ii) 4% of gross revenues from our multi-tenant properties, plus, in each case, market-based leasing commissions applicable to the geographic location of the property. We also will reimburse Cole Realty Advisors costs of managing the properties. Cole Realty Advisors or its affiliates may also receive a fee for the initial leasing of newly constructed properties, which would generally equal one months rent. The aggregate of all property management and leasing fees paid to our affiliates plus all payments to third parties for such fees will not exceed the amount that other nonaffiliated management and leasing companies generally charge for similar services in the same geographic location as determined by a survey of brokers and agents in such area. | Not determinable at this time. Because the fee is based on a fixed percentage of gross revenue and/or market rates, there is no maximum dollar amount of this fee. | ||
Operating Expenses
|
We will reimburse our advisors costs of providing administrative services, subject to the limitation that we will not reimburse our advisor for any amount by which our operating expenses (including the asset management fee) at the end of the four preceding fiscal quarters exceeds the greater of (i) 2% of average invested assets, or (ii) 25% of net income other than any additions to reserves for depreciation, bad debt or other similar non-cash reserves and excluding any gain from the sale of assets for that period. Additionally, we will not reimburse our advisor for personnel costs in connection with services for which the advisor receives acquisition fees or real estate commissions. | Not determinable at this time. | ||
Financing Coordination Fee
|
If our advisor provides services in connection with the origination or refinancing of any debt that we obtain, and use to acquire properties or to make other permitted investments, or that is assumed, directly or indirectly, in connection with the acquisition of properties, we will pay the advisor a financing coordination fee equal to 1% of the amount available and/or outstanding under such financing, subject to certain limitations. | Not determinable at this time. Because the fee is based on a fixed percentage of any debt financing, there is no maximum dollar amount of this fee. |
15
Estimated Amount for |
||||
Maximum Offering |
||||
Type of Compensation
|
Determination of Amount
|
(150,000,000 shares)
|
||
Liquidation/ Listing Stage | ||||
Real Estate Commissions
|
Up to one-half of the brokerage commission paid on the sale of property, not to exceed 2% of the contract price for property sold, in each case, payable to our advisor if our advisor or its affiliates, as determined by a majority of the independent directors, provided a substantial amount of services in connection with the sale. | Not determinable at this time. Because the commission is based on a fixed percentage of the contract price for a sold property, there is no maximum dollar amount of these commissions. | ||
Subordinated Participation in Net
Sale Proceeds (payable only if we are not listed on an exchange)
|
10% of remaining net sale proceeds after return of capital plus payment to investors of an 8% cumulative, non-compounded return on the capital contributed by investors. We cannot assure you that we will provide this 8% return, which we have disclosed solely as a measure for our advisors incentive compensation. | Not determinable at this time. There is no maximum amount of these payments. | ||
Subordinated Incentive Listing Fee
(payable only if we are listed on an exchange, which we have no intention to do at this time) |
10% of the amount by which our adjusted market value plus distributions exceeds the aggregate capital contributed by investors plus an amount equal to an 8% cumulative, non-compounded annual return to investors. We cannot assure you that we will provide this 8% return, which we have disclosed solely as a measure for our advisors incentive compensation. | Not determinable at this time. There is no maximum amount of this fee. |
16
| seek stockholder approval of an extension or amendment of this listing deadline; or | |
| seek stockholder approval of the liquidation of our corporation. |
17
18
19
20
21
22
23
24
| any person who beneficially owns 10% or more of the voting power of the corporations shares; | |
| an affiliate or associate of the corporation who, at any time within the two-year period prior to the date in question, was the beneficial owner of 10% or more of the voting power of the then outstanding voting stock of the corporation. |
| 80% of the votes entitled to be cast by holders of outstanding shares of voting stock of the corporation; and | |
| two-thirds of the votes entitled to be cast by holders of voting stock of the corporation other than shares held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder. |
25
| limitations on capital structure; | |
| restrictions on specified investments; | |
| prohibitions on transactions with affiliates; and | |
| compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations. |
26
| the election or removal of directors; | |
| any amendment of our charter (including a change in our investment objectives), except that our board of directors may amend our charter without stockholder approval, to increase or decrease the aggregate number of our shares, to increase or decrease the number of our shares of any class or series that we have the authority to issue, or to classify or reclassify any unissued shares by setting or changing the preferences, conversion or other rights, restrictions, limitations as to distributions, qualifications or terms and conditions of redemption of such shares, provided however, that any such amendment does not adversely affect the rights, preferences and privileges of the stockholders; | |
| our liquidation or dissolution; | |
| a reorganization of our company, as provided in our charter; and | |
| any merger, consolidation or sale or other disposition of substantially all of our assets. |
27
28
| changes in general economic or local conditions; | |
| changes in supply of or demand for similar or competing properties in an area; | |
| changes in interest rates and availability of permanent mortgage funds that may render the sale of a property difficult or unattractive; | |
| changes in tax, real estate, environmental and zoning laws; and | |
| periods of high interest rates and tight money supply. |
29
30
31
| poor economic conditions may result in tenant defaults under leases; | |
| re-leasing may require concessions or reduced rental rates under the new leases; and | |
| increased insurance premiums may reduce funds available for distribution or, to the extent such increases are passed through to tenants, may lead to tenant defaults. Increased insurance premiums may make it difficult to increase rents to tenants on turnover, which may adversely affect our ability to increase our returns. |
32
33
| our development company affiliate fails to develop the property; | |
| all or a specified portion of the pre-leased tenants fail to take possession under their leases for any reason; or | |
| we are unable to raise sufficient proceeds from our offering to pay the purchase price at closing. |
34
35
36
37
| the risk that a co-owner may at any time have economic or business interests or goals that are or become inconsistent with our business interests or goals; | |
| the risk that a co-owner may be in a position to take action contrary to our instructions or requests or contrary to our policies or objectives; | |
| the possibility that an individual co-owner might become insolvent or bankrupt, or otherwise default under the applicable mortgage loan financing documents, which may constitute an event of default under all of the applicable mortgage loan financing documents or allow the bankruptcy court to reject the agreements entered into by the co-owners owning interests in the property; | |
| the possibility that a co-owner might not have adequate liquid assets to make cash advances that may be required in order to fund operations, maintenance and other expenses related to the property, which could result in the loss of current or prospective tenants and may otherwise adversely affect the operation and maintenance of the property, and could cause a default under the mortgage loan financing documents applicable to the property and may result in late charges, penalties and interest, and may lead to the exercise of foreclosure and other remedies by the lender; | |
| the risk that a co-owner could breach agreements related to the property, which may cause a default, or result in personal liability for, the applicable mortgage loan financing documents, violate applicable securities law, result in a foreclosure or otherwise adversely affect the property and the co-ownership arrangement; | |
| we could have limited control and rights, with management decisions made entirely by a third-party; or | |
| the possibility that we will not have the right to sell the property at a time that otherwise could result in the property being sold for its maximum value. |
38
39
40
| your investment is consistent with your fiduciary obligations under ERISA and the Internal Revenue Code; | |
| your investment is made in accordance with the documents and instruments governing your plan or IRA, including your plans investment policy; | |
| your investment satisfies the prudence and diversification requirements of ERISA; | |
| your investment will not impair the liquidity of the plan or IRA; | |
| your investment will not produce UBTI for the plan or IRA; | |
| you will be able to value the assets of the plan annually in accordance with ERISA requirements; and | |
| your investment will not constitute a prohibited transaction under Section 406 of ERISA or Section 4975 of the Internal Revenue Code. |
41
42
Offering Amount(1) | Percent | |||||||
Gross Offering Proceeds
|
$ | 1,487,500,000 | 100 | % | ||||
Less Public Offering Expenses:
|
||||||||
Selling Commissions and Dealer
Manager Fee(2)
|
112,500,000 | 7.6 | % | |||||
Organization and Offering
Expenses(3)
|
22,312,500 | 1.5 | % | |||||
Amount Available for Investment(4)
|
$ | 1,352,687,500 | 90.9 | % | ||||
Acquisition and Development
|
||||||||
Acquisition and Advisory Fees(5)
|
26,368,177 | 1.8 | % | |||||
Acquisition Expenses(6)
|
6,592,044 | 0.4 | % | |||||
Initial Working Capital Reserve(7)
|
1,318,409 | 0.1 | % | |||||
Amount Invested in Properties(8)
|
$ | 1,318,408,870 | 88.6 | % | ||||
(1) | Assumes the maximum offering is sold, which includes 125,000,000 shares offered to the public at $10.00 per share and 25,000,000 shares offered pursuant to our distribution reinvestment plan at $9.50 per share. | |
(2) | Includes selling commissions equal to 7% of aggregate gross offering proceeds, which commissions may be reduced under certain circumstances, and a dealer manager fee equal to 2% of aggregate gross offering proceeds, both of which are payable to the dealer manager, an affiliate of our advisor. The dealer manager, in its sole discretion, may reallow selling commissions of up to 7% of gross offering proceeds to other broker-dealers participating in this offering attributable to the shares sold by them and may reallow its dealer manager fee up to 2% of gross offering proceeds in marketing fees and due diligence expenses to broker-dealers participating in this offering based on such factors including the participating broker-dealers level of marketing support, level of due diligence review and success of its sales efforts, each as compared to those of the other participating broker-dealers. Additionally, we will not pay a selling commission or a dealer manager fee on shares purchased pursuant to our distribution reinvestment plan. The amount of selling commissions may be reduced under certain circumstances for volume discounts. See the Plan of Distribution section of this prospectus for a description of such provisions. | |
(3) | Organization and offering expenses consist of reimbursement of actual legal, accounting, printing and other accountable offering expenses, including amounts to reimburse Cole Advisors II, our advisor, for marketing, salaries and direct expenses of its employees while engaged in registering and marketing the shares and other marketing and organization costs, other than selling commissions and the dealer manager fee. Cole Advisors II and its affiliates are responsible for the payment of organization and offering expenses, other than selling commissions and the dealer manager fee, to the extent they exceed 1.5% of gross offering proceeds, without recourse against or reimbursement by us; provided, however, that in no event will we pay or reimburse organization and offering expenses in excess of 10% of the gross offering proceeds. We currently estimate that approximately $22,312,500 of organization and offering costs will be incurred if the maximum offering of 150,000,000 (approximately $1,487,500,000) shares is sold. | |
(4) | Until required in connection with the acquisition and/or development of properties, substantially all of the net proceeds of the offering and, thereafter, any working capital reserves we may have, may be invested in short-term, highly-liquid investments including government obligations, bank certificates of deposit, short-term debt obligations and interest-bearing accounts. | |
(5) | Acquisition and advisory fees are defined generally as fees and commissions paid by any party to any person in connection with identifying, reviewing, evaluating, investing in and the purchase, development or construction of properties. We pay to our advisor, acquisition and advisory fees up to a maximum amount of 2% of the contract purchase price of each property acquired, which for purposes of this table we have assumed is an aggregate amount equal to our estimated amount invested in properties. Acquisition and advisory fees do not include acquisition expenses. For purposes of this table, we have assumed that no financing is used to acquire properties or other real estate assets. | |
(6) | Acquisition expenses include legal fees and expenses, travel expenses, costs of appraisals, nonrefundable option payments on property not acquired, accounting fees and expenses, title insurance premiums and other closing costs and |
43
miscellaneous expenses relating to the selection, acquisition and development of real estate properties. For purposes of this table, we have assumed expenses of 0.5% of average invested assets, which for purposes of this table we have assumed is our estimated amount invested in properties; however, expenses on a particular acquisition may be higher. Notwithstanding the foregoing, the total of all acquisition expenses and acquisition fees payable with respect to a particular property or investment shall be reasonable, and shall not exceed an amount equal to 4% of the contract purchase price of the property, or in the case of a mortgage loan 4% of the funds advanced, unless a majority of our directors (including a majority of our independent directors) not otherwise interested in the transaction approve fees and expenses in excess of this limit and determine the transaction to be commercially competitive, fair and reasonable to us. | ||
(7) | Working capital reserves typically are utilized for extraordinary expenses that are not covered by revenue generation of the property, such as tenant improvements, leasing commissions and major capital expenditures. Alternatively, a lender may require its own formula for escrow of working capital reserves. Because we expect most of our leases will be net leases, as described elsewhere herein, we do not expect to maintain significant working capital reserves. | |
(8) | Includes amounts anticipated to be invested in properties net of fees, expenses and initial working capital reserves. |
44
45
| the amount of the fees paid to Cole Advisors II in relation to the size, composition and performance of our investments; | |
| the success of Cole Advisors II in generating appropriate investment opportunities; | |
| rates charged to other REITs, especially REITs of similar structure, and other investors by advisors performing similar services; | |
| additional revenues realized by Cole Advisors II and its affiliates through their relationship with us, whether we pay them or they are paid by others with whom we do business; | |
| the quality and extent of service and advice furnished by Cole Advisors II and the performance of our investment portfolio; and | |
| the quality of our portfolio relative to the investments generated by Cole Advisors II or its affiliates for its other clients. |
46
Name
|
Age
|
Position(s)
|
||||
Christopher H. Cole
|
54 | Chairman of the Board of Directors, Chief Executive Officer and President | ||||
Blair D. Koblenz
|
48 | Executive Vice President and Chief Financial Officer | ||||
John M. Pons
|
43 | Secretary | ||||
Marcus E. Bromley
|
57 | Independent Director | ||||
Elizabeth L. Watson
|
47 | Independent Director |
47
48
Change in |
||||||||||||||||||||||||||||
Pension |
||||||||||||||||||||||||||||
Value and |
||||||||||||||||||||||||||||
Nonqualified |
||||||||||||||||||||||||||||
Fees Earned |
Non-Equity |
Deferred |
||||||||||||||||||||||||||
or Paid in |
Stock |
Option |
Incentive Plan |
Compensation |
All Other |
|||||||||||||||||||||||
Name
|
Cash ($) | Awards ($) | Awards(1) ($) | Compensation ($) | Earnings | Compensation(2) ($) | Total ($) | |||||||||||||||||||||
Christopher H. Cole
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||
Marcus E. Bromley
|
39,000 | | 27,750 | | | 1,811 | 68,561 | |||||||||||||||||||||
Elizabeth L. Watson
|
40,000 | | 27,750 | | | | 67,750 |
(1) | The value of option awards represents the amount of compensation cost recognized by the Company for financial statement purposes under SFAS 123R. | |
(2) | Amount represents travel expense incurred by Mr. Bromley to attend various director meetings. |
49
| the assumption by the successor corporation of the options granted or the replacement of the options with options exercisable into the stock of the successor corporation, or a parent or subsidiary of such corporation, with appropriate adjustments as to the number and kind of shares and exercise prices; | |
| the continuance of the plan and the options by such successor corporation under the original terms; and/or | |
| the payment in cash or shares of our common stock in lieu of and in complete satisfaction of such options. |
| accelerate the vesting and/or exercisability of the non-assumed option; | |
| unilaterally cancel any such non-assumed option that has not vested and/or that has not become exercisable; | |
| unilaterally cancel such non-assumed option in exchange for: |
o | whole and/or fractional shares (or for whole shares and cash in lieu of any fractional share) that, in the aggregate, are equal in value to the gain that could be realized by the award recipient upon the exercise of such option (taking into account vesting and/or exercisability of such option); or | |
o | cash or other property equal in value to the gain that could be realized upon the exercise of such option (taking into account vesting and/or exercisability of such option); |
| unilaterally cancel such non-assumed option after providing the holder of such option with (1) an opportunity to exercise such non-assumed option to the extent vested within a specified period prior to the date of the change of control, and (2) notice of such opportunity to exercise prior to the commencement of such specified period; and/or | |
| unilaterally cancel such non-assumed option if there would be no gain realized upon the immediate exercise price of such option (taking into account vesting). |
50
51
| an act or omission of the director or officer was material to the cause of action adjudicated in the proceeding and was committed in bad faith or was the result of active and deliberate dishonesty; | |
| the director or officer actually received an improper personal benefit in money, property or services; | |
| with respect to any criminal proceeding, the director or officer had reasonable cause to believe his act or omission was unlawful; or | |
| in a proceeding by us or on our behalf, the director or officer was adjudged to be liable to us (although a court may order indemnification for expenses relating to an adverse judgment in a suit by or in the right of the corporation or a judgment of liability on the basis that personal benefit was improperly received). |
| the directors, the officers, the employees, the agents, Cole Advisors II or our affiliates have determined, in good faith, that the course of conduct that caused the loss or liability was in our best interests; | |
| the directors, the officers, the employees, the agents, Cole Advisors II or our affiliates were acting on our behalf or performing services for us; | |
| in the case of non-independent directors, Cole Advisors II or our affiliates, the liability or loss was not the result of negligence or misconduct by the party seeking indemnification; | |
| in the case of independent directors, the liability or loss was not the result of gross negligence or willful misconduct by the party seeking indemnification; and | |
| the indemnification or agreement to hold harmless is recoverable only out of our net assets and not from the stockholders. |
52
| there has been a successful adjudication on the merits of each count involving alleged securities law violations; | |
| such claims have been dismissed with prejudice on the merits by a court of competent jurisdiction; or | |
| a court of competent jurisdiction approves a settlement of the claims against the indemnitee and finds that indemnification of the settlement and the related costs should be made, and the court considering the request for indemnification has been advised of the position of the Securities and Exchange Commission and of the published position of any state securities regulatory authority in which our securities were offered as to indemnification for violations of securities laws. |
| approves the settlement and finds that indemnification of the settlement and related costs should be made; or | |
| dismisses the lawsuit with prejudice or there is a successful adjudication on the merits of each count involving alleged securities law violations as to the particular indemnitee and a court approves the indemnification. |
Name
|
Age
|
Position(s)
|
||||
Christopher H. Cole
|
54 | Chief Executive Officer and Treasurer | ||||
Blair D. Koblenz
|
48 | President and Secretary | ||||
D. Kirk McAllaster, Jr.
|
40 | Executive Vice President and Chief Financial Officer | ||||
Christopher P. Robertson
|
40 | Senior Vice President, Acquisitions | ||||
John M. Pons
|
43 | Executive Vice President, Chief Operating Officer, Secretary and General Counsel | ||||
Sean D. Leahy
|
36 | Director of Real Estate and Portfolio Management | ||||
Marc T. Nemer
|
34 | Vice President, Legal Services and Compliance |
53
| find, evaluate, present and recommend to us investment opportunities consistent with our investment policies and objectives; |
54
| serve as our investment and financial advisor and provide research and economic and statistical data in connection with our assets and our investment policies; | |
| provide the daily management and perform and supervise the various administrative functions reasonably necessary for our management and operations; | |
| investigate, select, and, on our behalf, engage and conduct business with such third parties as the advisor deems necessary to the proper performance of its obligations under the advisory agreement; | |
| consult with our officers and board of directors and assist the board of directors in the formulating and implementing of our financial policies; | |
| structure and negotiate the terms and conditions of our real estate acquisitions, sales or joint ventures; | |
| review and analyze each propertys operating and capital budget; | |
| acquire properties and make investments on our behalf in compliance with our investment objectives and policies; | |
| arrange, structure and negotiate financing and refinancing of properties; | |
| enter into leases of property and service contracts for assets and, to the extent necessary, perform all other operational functions for the maintenance and administration of such assets, including the servicing of mortgages; and | |
| prepare and review on our behalf, with the participation of one designated principal executive officer and principal financial officer, all reports and returns required by the Securities and Exchange Commission, Internal Revenue Service and other state or federal governmental agencies. |
55
56
Name
|
Age
|
Position(s)
|
||||
Blair D. Koblenz
|
48 | President and Secretary | ||||
Christopher H. Cole
|
54 | Executive Vice President and Treasurer |
57
Estimated Amount for |
||||
Type of Compensation(1)
|
Determination of Amount
|
Maximum Offering(2)
|
||
Offering Stage
|
||||
Selling Commissions
Cole Capital Corporation(3)
|
We will pay to Cole Capital Corporation 7% of the gross offering proceeds before reallowance of commissions earned by participating broker-dealers, except that no selling commission is payable on shares sold under our distribution reinvestment plan. Cole Capital Corporation, our dealer manager, will reallow 100% of commissions earned to participating broker-dealers. | $87,500,000 | ||
Dealer Manager Fee
Cole Capital Corporation(3)
|
We will pay to Cole Capital Corporation 2% of the gross offering proceeds before reallowance to participating broker-dealers, except that no dealer manager fee is payable on shares sold under our distribution reinvestment plan. Cole Capital Corporation may reallow all or a portion of its dealer manager fee to participating broker-dealers. See Plan of Distribution. | $25,000,000 | ||
Reimbursement of Other
Organization and Offering Expenses Cole
Advisors II(4)
|
We will reimburse Cole Advisors II up to 1.5% of our gross offering proceeds. Cole Advisors II will incur or pay our organization and offering expenses (excluding selling commissions and the dealer manager fee). We will then reimburse Cole Advisors II for these amounts up to 1.5% of aggregate gross offering proceeds. | $22,312,500 | ||
Acquisition and Operations
Stage
|
||||
Acquisition and Advisory
Fees Cole Advisors II(5)(6)
|
We will pay to Cole Advisors II a 2% of the contract purchase price of each property or asset. | $26,368,177 |
58
Estimated Amount for |
||||
Type of Compensation(1)
|
Determination of Amount
|
Maximum Offering(2)
|
||
Acquisition Expenses
Cole Advisors II
|
We will reimburse our advisor for acquisition expenses incurred in the process of acquiring property. We expect these expenses to be approximately 0.5% of the purchase price of each property. In no event will the total of all fees and acquisition expenses payable with respect to a particular property or investment exceed 4% of the contract purchase price. | $6,592,044 | ||
Asset Management Fee
Cole Advisors II(7)
|
We will pay to Cole Advisors II a monthly fee equal to 0.02083%, which is one-twelfth of 0.25%, of the aggregate asset value. | Actual amounts are dependent upon the aggregate asset value of our properties and, therefore, cannot be determined at the present time. Because the fee is based on a fixed percentage of aggregate asset value there is no limit on the aggregate amount of these fees. | ||
Property Management
Fees Cole Realty Advisors(8)
|
We will pay to Cole Realty Advisors up to (i) 2% of the gross revenues from our single tenant properties and (ii) 4% of the gross revenues from our multi-tenant properties, plus reimbursement of Cole Realty Advisors costs of managing the properties. | Actual amounts are dependent upon the gross revenues from properties and, therefore, cannot be determined at the present time. Because the fee is based on a fixed percentage of the gross revenue and/or market rates, there is no limit on the aggregate amount of these fees. | ||
Leasing Commissions
Cole Realty Advisors(8)
|
We will pay to Cole Realty Advisors prevailing market rates. Cole Realty Advisors may also receive a fee for the initial listing of newly constructed properties, which generally would equal one months rent. | Actual amounts are dependent upon prevailing market rates in the geographic regions in which we acquire property and, therefore, cannot be determined at the present time. There is no limit on the aggregate amount of these commissions. |
59
Estimated Amount for |
||||
Type of Compensation(1)
|
Determination of Amount
|
Maximum Offering(2)
|
||
Financing Coordination
Fee Cole Advisors II(6)
|
For services in connection with the origination or refinancing of any debt financing we obtain and use to acquire properties or to make other permitted investments, or that is assumed, directly or indirectly, in connection with the acquisition of properties, we will pay our advisor a financing coordination fee equal to 1% of the amount available and/or outstanding under such financing; provided, however, that our advisor will not be entitled to a financing coordination fee in connection with the refinancing of any loan secured by any particular property that was previously subject to a refinancing in which our advisor received such a fee. Financing coordination fees payable from loan proceeds from permanent financing will be paid to our advisor as we acquire and/or assume such permanent financing. However, no acquisition fees will be paid on the investments of loan proceeds from any line of credit until such time as we have invested all net offering proceeds. | Actual amounts are dependent on the amount of any debt financing or refinancing and, therefore, cannot be determined at the present time. Because the fee is based on a fixed percentage of any debt financing, there is no limit on the aggregate amount of these fees. | ||
Operating Expenses
Cole Advisors II(9)
|
We will reimburse the expenses incurred by Cole Advisors II in connection with its provision of administrative services, including related personnel costs, subject to the limitation that we will not reimburse our advisor for any amount by which the operating expenses (including the asset management fee) at the end of the four preceding fiscal quarters exceeds the greater of (i) 2% of average invested assets, or (ii) 25% of net income other than any additions to reserves for depreciation, bad debt or other similar non-cash reserves and excluding any gain from the sale of assets for that period. | Actual amounts are dependent upon the expenses incurred and, therefore, cannot be determined at the present time. |
60
Estimated Amount for |
||||
Type of Compensation(1)
|
Determination of Amount
|
Maximum Offering(2)
|
||
Liquidation/Listing
Stage
|
||||
Real Estate
Commissions Cole Advisors II or its
Affiliates(10)
|
For substantial assistance in connection with the sale of properties, we will pay our advisor or its affiliates an amount equal to up to one-half of the brokerage commission paid on the sale of property, not to exceed 2% of the contract price of each property sold; provided, however, in no event may the real estate commissions paid to our advisor, its affiliates and unaffiliated third parties exceed 6% of the contract sales price. | Actual amounts are dependent upon the contract price of properties sold and, therefore, cannot be determined at the present time. Because the commission is based on a fixed percentage of the contract price for a sold property, there is no limit on the aggregate amount of these commissions. | ||
Subordinated Participation in Net
Sale Proceeds Cole Advisors II(11)
|
After investors have received a return of their net capital invested and an 8% annual cumulative, non- compounded return, then Cole Advisors II is entitled to receive 10% of remaining net sale proceeds. We cannot assure you that we will provide this 8% return, which we have disclosed solely as a measure for our advisors incentive compensation. | Actual amounts are dependent upon results of operations and, therefore, cannot be determined at the present time. There is no limit on the aggregate amount of these payments. | ||
Subordinated Incentive Listing
Fee Cole Advisors II (11)(12)
|
Upon listing our common stock on a national securities exchange, our advisor is entitled to a fee equal to 10% of the amount, if any, by which (1) the market value of our outstanding stock plus distributions paid by us prior to listing, exceeds (2) the sum of the total amount of capital raised from investors and the amount of cash flow necessary to generate an 8% annual cumulative, non- compounded return to investors. We have no intent to list our shares at this time. We cannot assure you that we will provide this 8% return, which we have disclosed solely as a measure for our advisors incentive compensation. | Actual amounts are dependent upon total equity and debt capital we raise and results of operations and, therefore, cannot be determined at the present time. There is no limit on the aggregate amount of this fee. |
(1) | We will pay all fees, commissions and expenses in cash, other than the subordinated participation in net sales proceeds and incentive listing fees with respect to which we may pay to Cole Advisors II in cash, common stock, a promissory note or any combination of the foregoing, as we may determine in our discretion. | |
(2) | The estimated maximum dollar amounts are based on the sale of a maximum of 125,000,000 shares to the public at $10.00 per share and the sale of 25,000,000 shares at $9.50 per share pursuant to our distribution reinvestment plan. | |
(3) | Selling commissions and, in some cases, the dealer manager fee, will not be charged with regard to shares sold to or for the account of certain categories of purchasers. See Plan of Distribution. Selling |
61
commissions and the dealer manager fee will not be charged with regard to shares purchased pursuant to our distribution reinvestment plan. | ||
(4) | These organization and offering expenses include all expenses (other than selling commissions and the dealer manager fee) to be paid by us in connection with the offering, including our legal, accounting, printing, mailing and filing fees, charges of our escrow holder, due diligence expense reimbursements to participating broker-dealers and amounts to reimburse Cole Advisors II for its portion of the salaries of the employees of its affiliates who provide services to our advisor and other costs in connection with preparing supplemental sales materials, holding educational conferences and attending retail seminars conducted by broker-dealers. Our advisor will be responsible for the payment of all such organization and offering expenses to the extent such expenses exceed 1.5% of the aggregate gross proceeds of this offering. | |
(5) | This estimate assumes the amount of proceeds available for investment is equal to the gross offering proceeds less the public offering expenses, and we have assumed that no financing is used to acquire properties or other real estate assets. Our boards investment policies limit our ability to purchase property if the total of all acquisition fees and expenses relating to the purchase exceeds 4% of the contract purchase price unless a majority of our directors (including a majority of our independent directors) not otherwise interested in the transaction approve fees and expenses in excess of this limit and determine the transaction to be commercially competitive, fair and reasonable to us. | |
(6) | Included in the computation of such fees will be any real estate commission, acquisition and advisory fee, development fee, construction fee, non-recurring management fee, loan fees, financing coordination fees or points or any fee of a similar nature. | |
(7) | Aggregate asset value will be equal to the aggregate value of our assets (other than investments in bank accounts, money markets funds or other current assets) at cost before deducting depreciation, bad debts or other similar non-cash reserves and without reduction for any debt relating to such assets at the date of measurement, except that during such periods in which our board of directors is determining on a regular basis the current value of our net assets for purposes of enabling fiduciaries of employee benefit plans stockholders to comply with applicable Department of Labor reporting requirements, aggregate asset value is the greater of (i) the amount determined pursuant to the foregoing or (ii) our assets aggregate valuation most recently established by our board without reduction for depreciation, bad debts or other similar non-cash reserves and without reduction for any debt secured by or relating to such assets. | |
(8) | The property management and leasing fees payable to Cole Realty Advisors are subject to the limitation that the aggregate of all property management and leasing fees paid to Cole Realty Advisors and its affiliates plus all payments to third parties for property management and leasing services may not exceed the amount that other non-affiliated property management and leasing companies generally charge for similar services in the same geographic location. Additionally, all property management and leasing fees, including both those paid to Cole Realty Advisors and third parties, are subject to the limit on total operating expenses as described in footnote (4). Cole Realty Advisors may subcontract its duties for a fee that may be less than the fee provided for in our property management agreement with Cole Realty Advisors. | |
(9) | We may reimburse our advisor in excess of that limit in the event that a majority of our independent directors determine, based on unusual and non-recurring factors, that a higher level of expense is justified. In such an event, we will send notice to each of our stockholders within 60 days after the end of the fiscal quarter for which such determination was made, along with an explanation of the factors our independent directors considered in making such determination. We will not reimburse our advisor for personnel costs in connection with services for which the advisor receives acquisition fees or real estate commissions. |
62
(10) | Although we are most likely to pay real estate commissions to Cole Advisors II or an affiliate in the event of our liquidation, these fees may also be earned during our operational stage. | |
(11) | Upon termination of the advisory agreement, Cole Advisors II may be entitled to a similar performance fee if Cole Advisors II would have been entitled to a subordinated participation in net sale proceeds had the portfolio been liquidated (based on an independent appraised value of the portfolio) on the date of termination. Under our charter, we could not increase these success-based fees without the approval of a majority of our independent directors, and any increase in the subordinated participation in net sale proceeds would have to be reasonable. Our charter provides that such incentive fee is presumptively reasonable if it does not exceed 10% of the balance of such net proceeds remaining after investors have received a return of their net capital contributions and an 8% per year cumulative, non-compounded return. |
(12) | If at any time the shares become listed on a national securities exchange, we will negotiate in good faith with Cole Advisors II a fee structure appropriate for an entity with a perpetual life. Our independent directors must approve the new fee structure negotiated with Cole Advisors II. The market value of our outstanding stock will be calculated based on the average market value of the shares issued and outstanding at listing over the 30 trading days beginning 180 days after the shares are first listed or included for quotation. We have the option to pay the subordinated incentive listing fee in the form of stock, cash, a promissory note or any combination thereof. In the event the subordinated incentive listing fee is earned by Cole Advisors II as a result of the listing of the shares, any previous payments of the subordinated participation in net sale proceeds will offset the amounts due pursuant to the subordinated incentive listing fee, and we will not be required to pay Cole Advisors II any further subordinated participation in net sale proceeds. |
| the size of the advisory fee in relation to the size, composition and profitability of our portfolio; | |
| the success of Cole Advisors II in generating opportunities that meet our investment objectives; | |
| the rates charged to other REITs, especially similarly structured REITs, and to investors other than REITs by advisors performing similar services; |
63
| additional revenues realized by Cole Advisors II through its relationship with us; | |
| the quality and extent of service and advice furnished by Cole Advisors II; | |
| the performance of our investment portfolio, including income, conservation or appreciation of capital, frequency of problem investments and competence in dealing with distress situations; and | |
| the quality of our portfolio in relationship to the investments generated by Cole Advisors II for the account of other clients. |
64
Common Stock |
||||||||
Beneficially Owned(2) | ||||||||
Number of Shares |
Percentage |
|||||||
Name of Beneficial Owner(1)
|
of Common Stock | of Class | ||||||
Christopher H. Cole, Chairman of
the Board of Directors, Chief Executive Officer and President(3)
|
30,753 | * | ||||||
Blair D. Koblenz, Executive Vice
President and Chief Financial Officer
|
| | ||||||
John M. Pons, Senior Vice
President, Secretary and General Counsel
|
| | ||||||
Marcus E. Bromley, Independent
Director
|
10,000 | * | ||||||
Elizabeth L. Watson, Independent
Director
|
10,000 | * | ||||||
All directors and executive
officers as a group (five persons)(3)
|
50,753 | * |
* | Less than 1%. | |
(1) | Address of each beneficial owner listed is 2555 East Camelback Road, Suite 400, Phoenix, Arizona 85016. | |
(2) | For purposes of calculating the percentage beneficially owned, the number of shares of common stock deemed outstanding includes (a) 51,600,767 shares outstanding as of May 9, 2007, and (b) shares issuable pursuant to options held by the respective person or group that may be exercised within 60 days following May 9, 2007. Beneficial ownership is determined in accordance with the rules of the Securities and Exchange Commission that deem shares to be beneficially owned by any person or group who has or shares voting and investment power with respect to such shares. | |
(3) | Includes 20,000 shares owned by Cole Holdings Corporation and 10,753 shares owned by the Christopher H. Cole Generation Skipping Trust, for which Mr. Cole is the Trustee, for which Mr. Cole disclaims beneficial ownership. Mr. Cole is the sole stockholder of Cole Holdings Corporation and controls the voting and disposition decisions of Cole Holdings Corporation. |
65
66
67
68
| We will not purchase or lease properties in which Cole Advisors II, any of our directors or any of their respective affiliates has an interest without a determination by a majority of the directors, including a majority of the independent directors, not otherwise interested in such transaction that such transaction is fair and reasonable to us and at a price to us no greater than the cost of the property to the seller or lessor unless there is substantial justification for any amount that exceeds such cost and such excess amount is determined to be reasonable. In no event will we acquire any such property at an amount in excess of its appraised value. We will not sell or lease properties to Cole Advisors II, any of our directors or any of their respective affiliates unless a majority of the directors, including a majority of the independent directors not otherwise interested in the transaction, determines that the transaction is fair and reasonable to us. | |
| We will not make any loans to Cole Advisors II, any of our directors or any of their respective affiliates, except that we may make or invest in mortgage loans involving Cole Advisors II, our directors or their respective affiliates, provided that an appraisal of the underlying property is obtained from an independent appraiser and the transaction is approved as fair and reasonable to us and on terms no less favorable to us than those available from third parties. In addition, Cole Advisors II, any of our directors and any of their respective affiliates will not make loans to us or to joint ventures in which we are a joint venture partner unless approved by a majority of the directors, including a majority of the independent directors not otherwise interested in the transaction as fair, competitive and commercially reasonable, and no less favorable to us than comparable loans between unaffiliated parties. | |
| Cole Advisors II and its affiliates will be entitled to reimbursement, at cost, for actual expenses incurred by them on behalf of us or joint ventures in which we are a joint venture partner; provided, however, Cole Advisors II must reimburse us for the amount, if any, by which our total operating expenses, including the advisor asset management fee, paid during the previous fiscal year exceeded the greater of: (i) 2% of our average invested assets for that fiscal year, or (ii) 25% of our net income, before any additions to reserves for depreciation, bad debts or other similar non-cash reserves and before any gain from the sale of our assets, for that fiscal year. | |
| In the event that an investment opportunity becomes available that is suitable, under all of the factors considered by Cole Advisors II, for both us and one or more other entities affiliated with Cole Advisors II, and for which more than one of such entities has sufficient uninvested funds, then the entity that has had the longest period of time elapse since it was offered an investment opportunity will first be offered such investment opportunity. It will be the duty of our board of directors, including the independent directors, to insure that this method is applied fairly to us. In determining whether or not an investment opportunity is suitable for more than one program, Cole Advisors II, subject to approval by our board of directors, shall examine, among others, the following factors: |
| the anticipated cash flow of the property to be acquired and the cash requirements of each program; | |
| the effect of the acquisition both on diversification of each programs investments by type of property, geographic area and tenant concentration; | |
| the policy of each program relating to leverage of properties; | |
| the income tax effects of the purchase to each program; | |
| the size of the investment; and | |
| the amount of funds available to each program and the length of time such funds have been available for investment. |
| If a subsequent development, such as a delay in the closing of a property or a delay in the construction of a property, causes any such investment, in the opinion of Cole Advisors II, to be more appropriate for a program other than the program that committed to make the investment, Cole Advisors II may |
69
determine that another program affiliated with Cole Advisors II or its affiliates will make the investment. Our board of directors has a duty to ensure that the method used by Cole Advisors II for the allocation of the acquisition of properties by two or more affiliated programs seeking to acquire similar types of properties is applied fairly to us. |
| We will not accept goods or services from Cole Advisors II or its affiliates or enter into any other transaction with Cole Advisors II or its affiliates unless a majority of our directors, including a majority of the independent directors, not otherwise interested in the transaction approve such transaction as fair and reasonable to us and on terms and conditions not less favorable to us than those available from unaffiliated third parties. |
(1) | The investors will own registered shares of common stock in Cole Credit Property Trust II, Inc. | |
(2) | Cole Holdings Corporation currently owns 20,000 shares of our common stock, which represents less than 0.05% of our outstanding common stock as of May 9, 2007. |
70
| to provide current income for you through the payment of cash distributions; and | |
| to preserve and return your capital contributions. |
| seek stockholder approval of an extension or amendment of this listing deadline; or | |
| seek stockholder approval to adopt a plan of liquidation of the corporation. |
71
72
73
74
| unit level store performance; | |
| property location, visibility and access; | |
| age of the property, physical condition and curb appeal; | |
| neighboring property uses; | |
| local market conditions including vacancy rates; | |
| area demographics, including trade area population and average household income; | |
| neighborhood growth patterns and economic conditions; | |
| presence of nearby properties that may positively impact store sales at the subject property; and | |
| lease terms, including length of lease term, scope of landlord responsibilities, presence and frequency of contractual rental increases, renewal option provisions, exclusive and permitted use provisions, co-tenancy requirements and termination options. |
| rent escalations | |
| remaining lease term | |
| renewal option terms | |
| tenant purchase options | |
| termination options | |
| scope of the landlords maintenance, repair and replacement requirements |
75
| projected net cash flow yield | |
| projected internal rates of return. |
| plans and specifications | |
| surveys | |
| evidence of marketable title, subject to such liens and encumbrances as are acceptable to Cole Advisors II | |
| financial statements covering recent operations of properties having operating histories | |
| title and liability insurance policies | |
| tenant estoppel certificates. |
76
77
78
| the ratio of the investment amount to the underlying propertys value | |
| the propertys potential for capital appreciation | |
| expected levels of rental and occupancy rates | |
| current and projected cash flow of the property | |
| potential for rent increases | |
| the degree of liquidity of the investment | |
| the propertys income-producing capacity | |
| the quality, experience and creditworthiness of the borrower | |
| general economic conditions in the area where the property is located. |
79
| acquire a parcel of land; | |
| enter into contracts for the construction and development of a commercial building thereon; | |
| enter into an agreement with one or more tenants to lease all or a majority of the property upon its completion; | |
| secure an earnest money deposit from us, which may be used for acquisition and development expenses; | |
| secure a financing commitment from a commercial bank or other institutional lender to finance the remaining acquisition and development expenses; | |
| complete the development and allow the tenant or tenants to take possession of the property; and | |
| provide for the acquisition of the property by us. |
80
| the affiliated development company completes the improvements, which generally will include the completion of the development, in accordance with the specifications of the contract; | |
| one or more approved tenants takes possession of the building under a lease satisfactory to our advisor; and | |
| we have sufficient proceeds available for investment at closing to pay the balance of the purchase price remaining after payment of the earnest money deposit. |
81
82
| borrow in excess of 60% of the greater of the aggregate cost (before deducting depreciation or other non-cash reserves) or fair market value of all assets owned by us, unless approved by a majority of our independent directors and disclosed to our stockholders in our next quarterly report along with the justification for such excess borrowing; | |
| make investments in unimproved property or mortgage loans on unimproved property in excess of 10% of our total assets; | |
| make or invest in mortgage loans unless an appraisal is obtained concerning the underlying property, except for those mortgage loans insured or guaranteed by a government or government agency; | |
| make or invest in mortgage loans, including construction loans, on any one property if the aggregate amount of all mortgage loans on such property would exceed an amount equal to 85% of the appraised value of such property unless substantial justification exists for exceeding such limit because of the presence of other underwriting criteria; | |
| make an investment in a property or mortgage loan if the related acquisition fees and acquisition expenses are unreasonable or exceed 6% of the purchase price of the property or, in the case of a mortgage loan, 6% of the funds advanced; provided that the investment may be made if a majority of our independent directors determines that the transaction is commercially competitive, fair and reasonable to us; | |
| invest in equity securities unless a majority of our independent directors approves such investment as being fair, competitive and commercially reasonable; | |
| invest in real estate contracts of sale, otherwise known as land sale contracts, unless the contract is in recordable form and is appropriately recorded in the chain of title; | |
| invest in commodities or commodity futures contracts, except for futures contracts when used solely for the purpose of hedging in connection with our ordinary business of investing in real estate assets and mortgages; | |
| issue equity securities on a deferred payment basis or other similar arrangement; | |
| issue debt securities in the absence of adequate cash flow to cover debt service; | |
| issue equity securities that are assessable after we have received the consideration for which our board of directors authorized their issuance; or | |
| issue equity securities redeemable solely at the option of the holder, which restriction has no effect on our share redemption program or the ability of our operating partnership to issue redeemable partnership interests. |
83
Fees |
Rentable |
|||||||||||||||||||||||
Date |
Year |
Purchase |
Paid to |
Square |
Physical |
|||||||||||||||||||
Property | Type | Acquired | Built | Price | Sponsor(1) | Feet | Occupancy | |||||||||||||||||
Tractor Supply
Parkersburg, WV
|
Specialty retail | September 26, 2005 | 2005 | $ | 3,259,243 | $ | 83,115 | 21,688 | 100 | % | ||||||||||||||
Walgreens Brainerd, MN
|
Drugstore | October 5, 2005 | 2000 | 4,328,500 | 114,710 | 15,120 | 100 | % | ||||||||||||||||
Rite Aid Alliance, OH
|
Drugstore | October 20, 2005 | 1996 | 2,100,000 | 42,000 | 11,348 | 100 | % | ||||||||||||||||
La-Z-Boy
Glendale, AZ
|
Home furnishings | October 25, 2005 | 2001 | 5,691,525 | 148,000 | 23,000 | 100 | % | ||||||||||||||||
Walgreens Florissant, MO
|
Drugstore | November 2, 2005 | 2001 | 5,187,632 | 111,671 | 15,120 | 100 | % | ||||||||||||||||
Walgreens Saint Louis,
MO (Gravois)
|
Drugstore | November 2, 2005 | 2001 | 6,152,942 | 108,917 | 15,120 | 100 | % | ||||||||||||||||
Walgreens Saint Louis,
MO (Telegraph)
|
Drugstore | November 2, 2005 | 2001 | 5,059,426 | 132,412 | 15,120 | 100 | % | ||||||||||||||||
Walgreens Columbia, MO
|
Drugstore | November 22, 2005 | 2002 | 6,271,371 | 125,000 | 13,973 | 100 | % | ||||||||||||||||
Walgreens Olivette, MO
|
Drugstore | November 22, 2005 | 2001 | 7,822,222 | 156,000 | 15,030 | 100 | % | ||||||||||||||||
CVS Alpharetta, GA
|
Drugstore | December 1, 2005 | 1998 | 3,100,000 | 82,000 | 10,125 | 100 | % | ||||||||||||||||
Lowes Enterprise,
AL
|
Home improvement | December 1, 2005 | 1995 | 7,475,000 | 184,000 | 95,173 | 100 | % | ||||||||||||||||
CVS Richland Hills, TX
|
Drugstore | December 8, 2005 | 1997 | 3,660,000 | 97,000 | 10,908 | 100 | % | ||||||||||||||||
FedEx Rockford, IL
|
Distribution | December 9, 2005 | 1994 | 6,150,000 | 149,000 | 67,925 | 100 | % | ||||||||||||||||
Plastech Auburn Hills,
MI
|
Automotive parts | December 15, 2005 | 1995 | 23,600,000 | 472,000 | 111,881 | 100 | % | ||||||||||||||||
Academy Sports Macon, GA
|
Sporting goods | January 6, 2006 | 2005 | 5,600,000 | 148,000 | 74,532 | 100 | % | ||||||||||||||||
Davids Bridal
Lenexa, KS
|
Specialty retail | January 11, 2006 | 2005 | 3,270,000 | 83,000 | 12,083 | 100 | % | ||||||||||||||||
Rite Aid Enterprise, AL
|
Drugstore | January 26, 2006 | 2005 | 3,714,000 | 94,000 | 14,564 | 100 | % | ||||||||||||||||
Rite Aid Wauseon, OH
|
Drugstore | January 26, 2006 | 2005 | 3,893,679 | 79,000 | 14,564 | 100 | % | ||||||||||||||||
Staples Crossville, TN
|
Office supply | January 26, 2006 | 2001 | 2,900,000 | 77,000 | 23,942 | 100 | % | ||||||||||||||||
Rite Aid Saco, ME
|
Drugstore | January 27, 2006 | 1997 | 2,500,000 | 64,000 | 11,180 | 100 | % | ||||||||||||||||
Wadsworth Boulevard
Denver, CO
|
Specialty Retail/Warehouse Club | February 6, 2006 | 1991 | 18,500,000 | 490,000 | 198,477 | 100 | % | ||||||||||||||||
Mountainside Fitness
Chandler, AZ
|
Health and fitness | February 9, 2006 | 2001 | 5,863,000 | 117,000 | 31,063 | 100 | % | ||||||||||||||||
Drexel Heritage
Hickory, NC
|
Furnishings | February 24, 2006 | 1963 | 4,250,000 | 113,000 | 261,057 | 100 | % | ||||||||||||||||
Rayford Square Spring,
TX
|
Automotive parts/Restaurant/Specialty Retail | March 2, 2006 | 1973 | 9,900,000 | 257,000 | 79,968 | 100 | % | ||||||||||||||||
CVS Portsmouth, OH
|
Drugstore | March 8, 2006 | 1997 | 2,166,000 | 57,000 | 10,170 | 100 | % | ||||||||||||||||
Wawa Hockessin, DE
|
Convenience stores | March 29, 2006 | 2000 | 4,830,000 | | 5,160 | 100 | % | ||||||||||||||||
Wawa Manahawkin, NJ
|
Convenience stores | March 29, 2006 | 2000 | 4,414,000 | | 4,695 | 100 | % | ||||||||||||||||
Wawa Narbeth, PA
|
Convenience stores | March 29, 2006 | 2000 | 4,206,000 | | 4,461 | 100 | % | ||||||||||||||||
CVS Lakewood, OH
|
Drugstore/Financial Services | April 20, 2006 | 1996 | 2,450,000 | 62,000 | 12,800 | 100 | % | ||||||||||||||||
Rite Aid Cleveland, OH
|
Drugstore | April 27, 2006 | 1997 | 2,568,700 | 71,000 | 11,325 | 100 | % | ||||||||||||||||
Rite Aid Fremont, OH
|
Drugstore | April 27, 2006 | 1997 | 2,524,500 | 70,000 | 11,325 | 100 | % | ||||||||||||||||
Walgreens Knoxville, TN
|
Drugstore | May 8, 2006 | 2000 | 4,750,000 | 125,000 | 15,120 | 100 | % | ||||||||||||||||
CVS Madison, MS
|
Drugstore | May 26, 2006 | 2004 | 4,463,088 | 28,000 | 13,824 | 100 | % | ||||||||||||||||
Rite Aid Defiance, OH
|
Drugstore | May 26, 2006 | 2005 | 4,326,165 | 23,000 | 14,564 | 100 | % | ||||||||||||||||
Conns San Antonio,
TX
|
Consumer electronics | May 26, 2006 | 2002 | 4,624,619 | 36,000 | 25,230 | 100 | % | ||||||||||||||||
Dollar General
Crossville, TN
|
Specialty retail | June 2, 2006 | 2006 | 3,000,000 | 80,000 | 24,341 | 100 | % | ||||||||||||||||
Dollar General Ardmore,
TN
|
Specialty retail | June 9, 2006 | 2005 | 2,775,000 | 73,000 | 24,341 | 100 | % | ||||||||||||||||
Dollar General
Livingston, TN
|
Specialty retail | June 12, 2006 | 2006 | 2,856,000 | 76,000 | 24,341 | 100 | % | ||||||||||||||||
Wehrenberg Arnold, MO
|
Theaters | June 14, 2006 | 1998 | 8,200,000 | 82,000 | 50,000 | 100 | % | ||||||||||||||||
Sportmans Warehouse
Wichita, KS
|
Specialty retail | June 27, 2006 | 2006 | 8,231,000 | 226,000 | 50,003 | 100 | % |
84
Fees |
Rentable |
|||||||||||||||||||||||
Date |
Year |
Purchase |
Paid to |
Square |
Physical |
|||||||||||||||||||
Property | Type | Acquired | Built | Price | Sponsor(1) | Feet | Occupancy | |||||||||||||||||
CVS Portsmouth, OH
|
Drugstore | June 28, 2006 | 1997 | 2,101,708 | 61,000 | 10,650 | 100 | % | ||||||||||||||||
Advance Auto
Greenfield, IN
|
Automotive parts | June 29, 2006 | 2003 | 1,375,500 | 28,000 | 7,000 | 100 | % | ||||||||||||||||
Advance Auto Trenton, OH
|
Automotive parts | June 29, 2006 | 2003 | 1,060,000 | 21,000 | 7,000 | 100 | % | ||||||||||||||||
Rite Aid Lansing, MI
|
Drugstore | June 29, 2006 | 1950 | 1,735,000 | 45,000 | 11,680 | 100 | % | ||||||||||||||||
Advance Auto Columbia
Heights, MN
|
Automotive parts | July 6, 2006 | 2005 | 1,730,578 | 45,000 | 7,000 | 100 | % | ||||||||||||||||
Advance Auto Fergus
Falls, MN
|
Automotive parts | July 6, 2006 | 2005 | 1,203,171 | 31,000 | 7,000 | 100 | % | ||||||||||||||||
CVS Okeechobee, FL
|
Drugstore | July 7, 2006 | 2001 | 6,459,262 | 41,000 | 13,050 | 100 | % | ||||||||||||||||
Office Depot Dayton, OH
|
Office supply | July 7, 2006 | 2005 | 3,416,526 | 21,000 | 19,880 | 100 | % | ||||||||||||||||
Advance Auto Holland, MI
|
Automotive parts | July 12, 2006 | 2006 | 2,071,843 | 12,000 | 7,000 | 100 | % | ||||||||||||||||
Advance Auto Holland
Township, MI
|
Automotive parts | July 12, 2006 | 2006 | 2,137,244 | 12,000 | 7,000 | 100 | % | ||||||||||||||||
Advance Auto Zeeland, MI
|
Automotive parts | July 12, 2006 | 2006 | 1,840,715 | 11,000 | 7,000 | 100 | % | ||||||||||||||||
CVS Orlando, FL
|
Drugstore | July 12, 2006 | 2005 | 4,956,763 | 30,000 | 13,013 | 100 | % | ||||||||||||||||
Office Depot
Greenville, MS
|
Office supply | July 12, 2006 | 2000 | 3,491,470 | 22,000 | 25,083 | 100 | % | ||||||||||||||||
Office Depot
Warrensburg, MO
|
Office supply | July 19, 2006 | 2001 | 2,880,552 | 18,000 | 20,000 | 100 | % | ||||||||||||||||
CVS Gulfport, MS
|
Drugstore | August 10, 2006 | 2000 | 4,414,117 | 26,000 | 11,359 | 100 | % | ||||||||||||||||
Advance Auto Grand
Forks, ND
|
Automotive parts | August 15, 2006 | 2005 | 1,399,657 | 36,000 | 7,000 | 100 | % | ||||||||||||||||
CVS Clinton, NY
|
Drugstore | August 24, 2006 | 2006 | 3,050,000 | 80,000 | 10,055 | 100 | % | ||||||||||||||||
Oxford Theatre Oxford,
MS
|
Theaters | August 31, 2006 | 2006 | 9,692,503 | 246,000 | 35,000 | 100 | % | ||||||||||||||||
Advance Auto Duluth, MN
|
Automotive parts | September 8, 2006 | 2006 | 1,432,565 | 9,000 | 7,000 | 100 | % | ||||||||||||||||
Walgreens Picayune, MS
|
Drugstore | September 15, 2006 | 2006 | 4,255,000 | 113,000 | 14,820 | 100 | % | ||||||||||||||||
Kohls Wichita, KS
|
Apparel | September 27, 2006 | 1996 | 7,866,000 | 209,000 | 86,584 | 100 | % | ||||||||||||||||
Lowes Lubbock, TX
|
Home improvement | September 27, 2006 | 1996 | 11,508,000 | 305,000 | 137,480 | 100 | % | ||||||||||||||||
Lowes Midland, TX
|
Home improvement | September 27, 2006 | 1996 | 11,099,000 | 293,000 | 134,050 | 100 | % | ||||||||||||||||
Advance Auto Grand Bay,
AL
|
Automotive parts | September 29, 2006 | 2005 | 1,115,605 | 22,000 | 7,000 | 100 | % | ||||||||||||||||
Advance Auto Hurley, MS
|
Automotive parts | September 29, 2006 | 2005 | 1,083,195 | 22,000 | 7,000 | 100 | % | ||||||||||||||||
Advance Auto
Rainsville, AL
|
Automotive parts | September 29, 2006 | 2005 | 1,328,000 | 27,000 | 7,000 | 100 | % | ||||||||||||||||
Golds Gym
OFallon, IL
|
Health and fitness | September 29, 2006 | 2005 | 7,300,000 | 183,000 | 38,000 | 100 | % | ||||||||||||||||
Rite Aid Glassport, PA
|
Drugstore | October 4, 2006 | 2006 | 3,788,000 | 99,000 | 14,564 | 100 | % | ||||||||||||||||
Davids Bridal/Radio
Shack Topeka, KS
|
Specialty Retail/Consumer Electronics | October 13, 2006 | 2006 | 3,021,000 | 60,000 | 10,150 | 100 | % | ||||||||||||||||
Rite Aid Hanover, PA
|
Drugstore | October 17, 2006 | 2006 | 6,330,000 | 168,000 | 14,584 | 100 | % | ||||||||||||||||
American TV &
Appliance Peoria, IL
|
Consumer electronics | October 23, 2006 | 2003 | 11,336,983 | 304,000 | 126,852 | 100 | % | ||||||||||||||||
Tractor Supply
La Grange, TX
|
Specialty retail | November 6, 2006 | 2006 | 2,580,000 | 66,000 | 24,727 | 100 | % | ||||||||||||||||
Staples Peru, IL
|
Office supply | November 9, 2006 | 1998 | 3,215,000 | 83,000 | 23,925 | 100 | % | ||||||||||||||||
Fedex Council Bluffs, IA
|
Distribution | November 15, 2006 | 1999 | 3,361,000 | 89,000 | 23,510 | 100 | % | ||||||||||||||||
Fedex Edwardsville, KS
|
Distribution | November 15, 2006 | 1999 | 19,815,000 | 525,000 | 155,965 | 100 | % | ||||||||||||||||
CVS Glenville Scotia, NY
|
Drugstore | November 16, 2006 | 2006 | 5,250,000 | 139,000 | 12,900 | 100 | % | ||||||||||||||||
Advance Auto Ashland, KY
|
Automotive parts | November 17, 2006 | 2006 | 1,681,000 | 34,000 | 7,000 | 100 | % | ||||||||||||||||
Advance Auto Jackson, OH
|
Automotive parts | November 17, 2006 | 2005 | 1,352,000 | 27,000 | 7,000 | 100 | % | ||||||||||||||||
Advance Auto New
Boston, OH
|
Automotive parts | November 17, 2006 | 2005 | 1,516,000 | 30,000 | 7,000 | 100 | % | ||||||||||||||||
Advance Auto
Scottsburg, IN
|
Automotive parts | November 17, 2006 | 2006 | 1,272,000 | 25,000 | 7,000 | 100 | % | ||||||||||||||||
Tractor Supply
Livingston, TN
|
Specialty retail | November 22, 2006 | 2006 | 3,100,000 | 79,000 | 24,727 | 100 | % | ||||||||||||||||
Tractor Supply New
Braunfels, TX
|
Specialty retail | November 22, 2006 | 2006 | 3,150,000 | 81,000 | 24,727 | 100 | % | ||||||||||||||||
Office Depot Benton, AR
|
Office supply | November 21, 2006 | 2001 | 3,275,000 | 87,000 | 20,515 | 100 | % | ||||||||||||||||
Old Time Pottery
Fairview Heights,IL
|
Home furnishings | November 21, 2006 | 1979 | 4,280,000 | 107,000 | 97,849 | 100 | % | ||||||||||||||||
Infiniti Davie, FL
|
Motor vehicle dealerships | November 30, 2006 | 2006 | 9,432,000 | 189,000 | 20,927 | 100 | % | ||||||||||||||||
Office Depot Oxford, MS
|
Office supply | December 1, 2006 | 2006 | 3,487,450 | 93,000 | 20,000 | 100 | % | ||||||||||||||||
Tractor Supply
Crockett, TX
|
Specialty retail | December 1, 2006 | 2006 | 2,450,000 | 62,000 | 24,727 | 100 | % | ||||||||||||||||
Mercedes Benz Atlanta,
GA
|
Motor vehicle dealerships | December 15, 2006 | 2000 | 11,760,000 | 235,000 | 40,588 | 100 | % | ||||||||||||||||
Dicks Sporting
Goods Amherst, NY
|
Sporting goods | December 20, 2006 | 1986 | 9,725,000 | 195,000 | 55,745 | 100 | % | ||||||||||||||||
Chilis Paris, TX
|
Restaurant | December 28, 2006 | 1999 | 2,750,000 | 73,000 | 6,698 | 100 | % | ||||||||||||||||
Staples Clarksville, IN
|
Office supply | December 29, 2006 | 2006 | 4,430,000 | 118,000 | 20,388 | 100 | % | ||||||||||||||||
HOM Fargo, ND
|
Furniture retail | January 4, 2007 | 2004 | 12,000,000 | 288,000 | 122,108 | 100 | % |
85
Fees |
Rentable |
|||||||||||||||||||||||
Date |
Year |
Purchase |
Paid to |
Square |
Physical |
|||||||||||||||||||
Property | Type | Acquired | Built | Price | Sponsor(1) | Feet | Occupancy | |||||||||||||||||
La-Z-Boy
Newington, CT
|
Furnishings store | January 5, 2007 | 2006 | 6,900,000 | 179,000 | 20,701 | 100 | % | ||||||||||||||||
Advance Auto Maryland
Heights, MO
|
Specialty retailer | January 12, 2007 | 2005 | 1,893,000 | 38,000 | 7,000 | 100 | % | ||||||||||||||||
Victoria Crossing
Victoria, TX
|
Shopping center | January 12, 2007 | 2006 | 12,608,000 | 338,000 | 87,473 | 92.3 | % | ||||||||||||||||
Academy Sports Katy, TX
|
Headquarters | January 18, 2007 | 1976 | 102,000,000 | 2,683,000 | 1,500,596 | 100 | % | ||||||||||||||||
Gordmans Peoria, IL
|
Department store | January 18, 2007 | 2006 | 9,000,000 | 230,000 | 60,947 | 100 | % | ||||||||||||||||
One Pacific Place
Omaha, NE
|
Shopping center | February 6, 2007 | 1988 | 36,000,000 | 954,000 | 91,564 | 95.2 | % | ||||||||||||||||
Sack n
Save/OReilly Auto Garland, TX
|
Shopping center | February 6, 2007 | 1970 | 5,060,000 | 134,000 | 65,295 | 100 | % | ||||||||||||||||
Tractor Supply Ankeny,
IA
|
Specialty retail | February 9, 2007 | 2006 | 3,000,000 | 60,000 | 19,097 | 100 | % | ||||||||||||||||
ABX Air Coventry, RI
|
distribution center | February 16, 2007 | 1998 | 4,090,000 | 107,000 | 33,000 | 100 | % | ||||||||||||||||
Office Depot
Enterprise, AL
|
office supply | February 27, 2007 | 2006 | 2,776,357 | 75,000 | 20,000 | 100 | % | ||||||||||||||||
Northern Tool Blaine, MN
|
Specialty retail | February 28, 2007 | 2006 | 4,900,000 | 130,000 | 25,488 | 100 | % | ||||||||||||||||
Office Max Orangeburg,
SC
|
office supply | February 28, 2007 | 1999 | 3,125,000 | 82,000 | 23,500 | 100 | % | ||||||||||||||||
Walgreens Cincinnati, OH
|
drug store | March 6, 2007 | 2000 | 5,140,000 | 136,000 | 15,120 | 100 | % | ||||||||||||||||
Walgreens Madeira, OH
|
drug store | March 6, 2007 | 1998 | 4,425,000 | 118,000 | 13,905 | 100 | % | ||||||||||||||||
Walgreens Sharonville,
OH
|
drug store | March 6, 2007 | 1998 | 4,085,000 | 109,000 | 13,905 | 100 | % | ||||||||||||||||
AT&T Beaumont, TX
|
office building | March 19, 2007 | 1971 | 12,275,000 | 332,000 | 141,525 | 100 | % | ||||||||||||||||
Walgreens Shreveport, LA
|
Drugstore | March 23, 2007 | 1998 | 4,140,000 | 111,000 | 13,905 | 100 | % | ||||||||||||||||
Cost-U-Less St. Croix,
USVI
|
Warehouse Club | March 26, 2007 | 2005 | 6,210,000 | 164,000 | 38,365 | 100 | % | ||||||||||||||||
Gallina Centro
Collierville, TN
|
Shopping center | March 26, 2007 | 2000 | 17,750,000 | 497,000 | 142,727 | 100 | % | ||||||||||||||||
Apria Healthcare St.
John, MO
|
Healthcare | March 28, 2007 | 1996 | 6,500,000 | 130,000 | 52,200 | 100 | % | ||||||||||||||||
Logans Roadhouse
Fairfax, VA
|
Restaurant | March 28, 2007 | 1998 | 3,209,000 | 80,000 | 7,839 | 100 | % | ||||||||||||||||
Logans Roadhouse
Johnson City, TN
|
Restaurant | March 28, 2007 | 1996 | 3,866,000 | 97,000 | 7,839 | 100 | % | ||||||||||||||||
Center at 7500
Cottonwood Jenison, MI
|
Shopping center | March 30, 2007 | 1993 | 5,290,000 | 106,000 | 84,933 | 100 | % | ||||||||||||||||
Eckerd Lincolnton, NC
|
Drugstore | April 3, 2007 | 1998 | 2,262,000 | 61,000 | 10,908 | 100 | % | ||||||||||||||||
Tractor Supply
Greenfield, MN
|
Specialty retail | April 2, 2007 | 2006 | 4,050,000 | 103,000 | 22,675 | 100 | % | ||||||||||||||||
Lincoln Place Fairview
Heights, IL
|
Shopping center | April 5, 2007 | 1998 | 44,000,000 | 1,234,320 | 272,829 | 100 | % | ||||||||||||||||
Ashley Furniture
Amarillo, TX
|
Furniture retail | April 6, 2007 | 1980 | 5,920,000 | 159,000 | 74,797 | 100 | % | ||||||||||||||||
Pocatello Square
Pocatello, ID
|
Shopping center | April 6, 2007 | 2006 | 23,000,000 | 632,500 | 138,925 | 90 | % | ||||||||||||||||
Tractor Supply Paw Paw,
MI
|
Specialty retail | April 9, 2007 | 2006 | 3,095,000 | 82,000 | 22,670 | 100 | % | ||||||||||||||||
Tractor Supply
Marinette, WI
|
Specialty retail | April 9, 2007 | 2006 | 2,950,000 | 78,000 | 19,097 | 100 | % | ||||||||||||||||
Staples Greenville, SC
|
Office supply | April 11, 2007 | 2007 | 4,545,000 | 120,000 | 20,388 | 100 | % | ||||||||||||||||
Big 5 Center Aurora, CO
|
Retail center | April 11, 2007 | 2006 | 4,290,000 | 114,000 | 15,800 | 100 | % | ||||||||||||||||
Rite Aid Plains, PA
|
Drugstore | April 16, 2007 | 2006 | 5,200,000 | 137,800 | 14,564 | 100 | % | ||||||||||||||||
Tractor Supply
Navasota, TX
|
Specialty retail | April 18, 2007 | 2006 | 3,015,000 | 80,800 | 22,670 | 100 | % | ||||||||||||||||
Sportsmans
Warehouse De Pere, WI
|
Specialty retail | April 20, 2007 | 2004 | 6,010,000 | 159,625 | 48,453 | 100 | % | ||||||||||||||||
Eckerd Easton, PA
|
Drugstore | April 25, 2007 | 2005 | 5,970,000 | 160,000 | 13,813 | 100 | % | ||||||||||||||||
Applebees
Portfolio Various
|
Restaurant | April 26, 2007(2) | Various | 65,000,000 | 1,722,500 | 120,246 | 100 | % | ||||||||||||||||
Walgreens Bridgetown, OH
|
Drugstore | April 30, 2006 | 1998 | 4,475,000 | 119,930 | 13,905 | 100 | % | ||||||||||||||||
Rite Aid
Fredericksburg, VA
|
Drugstore | May 2, 2007 | 2007 | 5,415,000 | 167,880 | 14,564 | 100 | % | ||||||||||||||||
Sams Club
Anderson, SC
|
Warehouse club | May 8, 2007 | 1993 | 12,000,000 | 321,600 | 134,664 | 100 | % | ||||||||||||||||
Tractor Supply
Fredericksburg, TX
|
Specialty retail | May 7, 2007 | 2007 | 3,125,000 | 82,813 | 22,670 | 100 | % | ||||||||||||||||
Walgreens Dallas, TX
|
Drugstore | May 9, 2007 | 1996 | 3,150,000 | 84,750 | 13,905 | 100 | % | ||||||||||||||||
Wal-Mart New London, WI
|
Discount retail | May 9, 2007 | 1991 | 2,614,000 | 70,060 | 51,985 | 100 | % | ||||||||||||||||
$ | 927,323,376 | $ | 22,343,242 | 6,504,109 | ||||||||||||||||||||
(1) | Fees paid to sponsor include payments made to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing obtained to acquire the respective property. For more detailed information on fees paid to affiliates of our sponsor, see the section captioned Management Compensation beginning on page 58 of the prospectus. | |
(2) | The single-tenant restaurants that comprise the Applebees Portfolio were built in various years, beginning in 1990 through 2006. |
86
% of |
Current |
Base |
||||||||||||||||||||||||||||||
Number |
Total |
Total |
Annual |
Rent per |
||||||||||||||||||||||||||||
of |
Square |
Square |
Renewal |
Base |
Square |
Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Feet Leased | Feet | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
Tractor Supply
Parkersburg, WV
|
1 | Tractor Supply Company | 21,688 | 100% | 4/5 yr. | $ | 228,147 | $ | 10.52 | 9/26/2005 | 7/31/2010 | |||||||||||||||||||||
250,962 | 11.57 | 8/1/2010 | 7/31/2015 | |||||||||||||||||||||||||||||
276,058 | 12.73 | 8/1/2015 | 7/31/2020 | |||||||||||||||||||||||||||||
Walgreens Brainerd, MN
|
1 | Walgreen Co. | 15,120 | 100% | 8/5 yr. | 303,000 | 20.04 | 10/5/2005 | 6/30/2020 | |||||||||||||||||||||||
Rite Aid Alliance, OH
|
1 | Rite Aid of Ohio, Inc. | 11,348 | 100% | 6/5 yr. | 189,023 | 16.66 | 10/20/2005 | 4/30/2017 | |||||||||||||||||||||||
La-Z-Boy
Glendale, AZ
|
1 | EBCO, Inc. | 23,000 | 100% | 3/5 yr. | 419,750 | 18.25 | 10/25/2005 | 10/31/2015 | |||||||||||||||||||||||
Walgreens Florissant, MO
|
1 | Walgreen Co. | 15,120 | 100% | 8/5 yr. | 344,000 | 22.75 | 11/2/2005 | 2/28/2021 | |||||||||||||||||||||||
Walgreens Saint
Louis,
MO (Gravois) |
1 | Walgreen Co. | 15,120 | 100% | 8/5 yr. | 408,000 | 26.98 | 11/2/2005 | 10/31/2021 | |||||||||||||||||||||||
Walgreens Saint
Louis,
MO (Telegraph) |
1 | Walgreen Co. | 15,120 | 100% | 8/5 yr. | 335,500 | 22.19 | 11/2/2005 | 12/31/2021 | |||||||||||||||||||||||
Walgreens Columbia, MO
|
1 | Walgreen Co. | 13,973 | 100% | 8/5 yr. | 427,300 | 30.58 | 11/22/2005 | 6/30/2022 | |||||||||||||||||||||||
Walgreens Olivette, MO
|
1 | Walgreen Co. | 15,030 | 100% | 10/5 yr. | 528,000 | 35.13 | 11/22/2005 | 10/31/2026 | |||||||||||||||||||||||
CVS Alpharetta, GA
|
1 | Mayfield CVS, Inc., | 10,125 | 100% | 3/5 yr. | 206,600 | 20.40 | 12/1/2005 | 5/31/2008 | |||||||||||||||||||||||
218,997 | 21.63 | 6/1/2008 | 5/31/2013 | |||||||||||||||||||||||||||||
232,136 | 22.93 | 6/1/2013 | 1/31/2019 | |||||||||||||||||||||||||||||
Lowes Enterprise,
AL
|
1 | Lowes Home Centers, Inc | 95,173 | 100% | 6/5 yr. | 500,000 | 5.25 | 12/1/2005 | 4/30/2015 | |||||||||||||||||||||||
CVS Richland Hills, TX
|
1 |
CVS EGL Grapevine N Richland Hills Texas, LP |
10,908 | 100% | 4/5 yr. | 265,249 | 24.32 | 12/8/2005 | 8/28/2007 | |||||||||||||||||||||||
270,849 | 24.83 | 8/29/2007 | 8/28/2012 | |||||||||||||||||||||||||||||
276,449 | 25.34 | 8/29/2012 | 8/28/2017 | |||||||||||||||||||||||||||||
FedEx Rockford, IL
|
1 |
Fed Ex Ground Package System, Inc. |
67,925 | 100% | 2/5 yr. | 445,632 | 6.56 | 12/9/2005 | 9/30/2015 | |||||||||||||||||||||||
Plastech Auburn Hills,
MI
|
1 | LDM Technologies, Inc. | 111,881 | 100% | 2/5 yr. | 1,790,100 | 16.00 | 12/15/2005 | 1/31/2021 | (2) | ||||||||||||||||||||||
Academy Sports Macon, GA
|
1 | Academy, LTD | 74,532 | 100% | 4/5 yr. | 408,804 | 5.48 | 1/6/2006 | 1/31/2011 | |||||||||||||||||||||||
421,064 | 5.65 | 2/1/2011 | 1/31/2016 | |||||||||||||||||||||||||||||
433,695 | 5.82 | 2/1/2016 | 1/31/2021 | |||||||||||||||||||||||||||||
446,706 | 5.99 | 2/1/2021 | 1/31/2026 | |||||||||||||||||||||||||||||
Davids Bridal
Lenexa, KS
|
1 | Davids Bridal, Inc. | 12,083 | 100% | 2/5 yr. | 235,200 | 19.47 | 1/11/2006 | 12/31/2010 | |||||||||||||||||||||||
258,720 | 21.41 | 1/1/2011 | 12/31/2015 | |||||||||||||||||||||||||||||
Rite Aid Enterprise, AL
|
1 | Harco, Inc. | 14,564 | 100% | 6/5 yr. | 289,629 | 19.89 | 1/26/2006 | 1/31/2026 | |||||||||||||||||||||||
Rite Aid Wauseon, OH
|
1 | Rite Aid of Ohio, Inc. | 14,564 | 100% | 6/5 yr. | 311,720 | 21.40 | 1/26/2006 | 1/31/2026 | |||||||||||||||||||||||
Staples Crossville, TN
|
1 |
Staples the Office Superstore East, Inc |
23,942 | 100% | 3/5 yr. | 221,463 | 9.25 | 1/26/2006 | 6/30/2016 | |||||||||||||||||||||||
Rite Aid Saco, ME
|
1 | Rite Aid of Maine, Inc. | 11,180 | 100% | 4/5 yr. | 210,743 | 18.85 | 1/27/2006 | 2/28/2017 | |||||||||||||||||||||||
Wadsworth Boulevard
Denver, CO
|
2 | Sams PW, Inc. | 108,224 | 55% | 10/5 yr. | 820,245 | 7.58 | 2/8/2006 | 11/30/2016 | |||||||||||||||||||||||
Hob-Lob Limited Partnership | 90,253 | 45% | 10/5 yr. | 585,000 | 6.48 | 2/8/2006 | 10/31/2016 | |||||||||||||||||||||||||
Mountainside Fitness
Chandler, AZ
|
1 | Hatten Holdings, Inc. | 31,063 | 100% | 2/5 yr. | 469,051 | 15.10 | 2/10/2006 | 12/31/2006 | |||||||||||||||||||||||
523,101 | 16.84 | 1/1/2007 | 12/31/2011 | |||||||||||||||||||||||||||||
583,363 | 18.78 | 1/1/2012 | 12/31/2016 | |||||||||||||||||||||||||||||
651,391 | 20.97 | 1/1/2017 | 7/18/2022 | |||||||||||||||||||||||||||||
Drexel Heritage
Hickory, NC
|
1 |
Drexel Heritage Furniture Industries, Inc. |
261,057 | 100% | 3/5 yr. | 338,078 | 1.30 | 2/24/2006 | 9/8/2010 | |||||||||||||||||||||||
390,090 | 1.49 | 9/9/2010 | 9/8/2015 | |||||||||||||||||||||||||||||
Rayford Square Spring,
TX
|
5 | Academy Corp | 50,500 | 63% | 2/5 yr. | 371,175 | 7.35 | 3/1/2006 | 10/31/2009 | |||||||||||||||||||||||
383,800 | 7.60 | 11/1/2009 | 10/31/2014 | |||||||||||||||||||||||||||||
396,425 | 7.85 | 11/1/2014 | 10/31/2019 | |||||||||||||||||||||||||||||
409,050 | 8.10 | 11/1/2019 | 10/31/2024 | |||||||||||||||||||||||||||||
CB Jackson | 12,302 | 15% | None | 125,484 | 10.20 | 3/1/2006 | 12/31/2008 | |||||||||||||||||||||||||
Hi-Lo Auto Supply, LP | 8,136 | 10% | 1/5 yr. | 60,720 | 7.46 | 3/1/2006 | 3/31/2008 | |||||||||||||||||||||||||
CVS
Portsmouth
OH (Scioto Trail) |
1 |
Revco Discount Drug Centers, inc. |
10,170 | 100% | 4/5 yr. | 153,333 | 15.08 | 3/8/2006 | 7/31/2008 | |||||||||||||||||||||||
156,666 | 15.40 | 8/1/2008 | 7/31/2013 | |||||||||||||||||||||||||||||
160,000 | 15.73 | 8/1/2013 | 7/31/2018 |
87
% of |
Current |
Base |
||||||||||||||||||||||||||||||
Number |
Total |
Total |
Annual |
Rent per |
||||||||||||||||||||||||||||
of |
Square |
Square |
Renewal |
Base |
Square |
Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Feet Leased | Feet | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
Wawa Hockessin, DE
|
1 | Wawa, Inc. | 5,160 | 100% | 6/5 - 9 yrs. | 365,185 | 70.77 | 3/29/2006 | 12/31/2021 | (3) | ||||||||||||||||||||||
Wawa Manahawkin, NJ
|
1 | Wawa, Inc. | 4,695 | 100% | 6/5 - 9 yrs. | 332,276 | 70.77 | 3/29/2006 | 12/31/2021 | (3) | ||||||||||||||||||||||
Wawa Narbeth, PA
|
1 | Wawa, Inc. | 4,461 | 100% | 6/5 - 9 yrs. | 315,715 | 70.77 | 3/29/2006 | 12/31/2021 | (3) | ||||||||||||||||||||||
CVS Lakewood, OH
|
2 |
Revco Discount Drug Centers |
10,800 | 84% | 2/5 yr. | 180,900 | 16.75 | 4/20/2006 | 9/30/2006 | |||||||||||||||||||||||
191,700 | 17.75 | 10/1/2006 | 9/30/2016 | |||||||||||||||||||||||||||||
Charter One Bank, N.A | 2,000 | 16% | 1/5yr | 30,992 | 15.50 | 4/20/2006 | 7/31/2006 | |||||||||||||||||||||||||
33,898 | 16.95 | 8/1/2006 | 7/31/2011 | |||||||||||||||||||||||||||||
Rite Aid Cleveland, OH
|
1 | Rite Aid of Ohio, Inc. | 11,325 | 100% | 6/5 yr. | 220,470 | 19.47 | 4/27/2006 | 6/30/2018 | |||||||||||||||||||||||
Rite Aid Fremont, OH
|
1 | Rite Aid of Ohio, Inc. | 11,325 | 100% | 6/5 yr. | 201,955 | 17.83 | 4/27/2006 | 2/28/2018 | |||||||||||||||||||||||
Walgreens Knoxville, TN
|
1 | Walgreen Co. | 15,120 | 100% | 8/5 yr. | 350,000 | 23.15 | 5/8/2006 | 5/31/2020 | |||||||||||||||||||||||
CVS Madison, MS
|
1 |
CVS EGL Highland Madison MS, Inc. |
13,824 | 100% | 4/5 yr. | 302,484 | 21.88 | 5/26/2006 | 6/10/2024 | |||||||||||||||||||||||
Rite Aid Defiance, OH
|
1 | Rite Aid of Ohio, Inc. | 14,564 | 100% | 6/5 yr. | 337,917 | 23.20 | 5/26/2006 | 1/31/2026 | |||||||||||||||||||||||
Conns San Antonio,
TX
|
1 | CAI, LP | 25,230 | 100% | 5/3 yr. | 338,000 | 13.40 | 5/26/2006 | 4/30/2008 | |||||||||||||||||||||||
351,520 | 13.93 | 5/1/2008 | 4/30/2011 | |||||||||||||||||||||||||||||
365,581 | 14.49 | 5/1/2011 | 4/30/2014 | |||||||||||||||||||||||||||||
380,204 | 15.07 | 5/1/2014 | 4/30/2017 | |||||||||||||||||||||||||||||
Dollar General
Crossville, TN
|
1 | Dolgencorp, Inc. | 24,341 | 100% | 6/5 yr. | 217,852 | 8.95 | 6/2/2006 | 3/31/2016 | |||||||||||||||||||||||
239,637 | 9.84 | 4/1/2016 | 3/31/2021 | |||||||||||||||||||||||||||||
Dollar General Ardmore,
TN
|
1 | Dolgencorp, Inc. | 24,341 | 100% | 6/5 yr. | 208,116 | 8.55 | 6/9/2006 | 11/30/2015 | |||||||||||||||||||||||
228,928 | 9.41 | 12/1/2015 | 11/30/2020 | |||||||||||||||||||||||||||||
Dollar General
Livingston, TN
|
1 | Dolgencorp, Inc. | 24,341 | 100% | 6/5 yr. | 214,200 | 8.80 | 6/12/2006 | 4/30/2016 | |||||||||||||||||||||||
235,620 | 9.68 | 5/1/2016 | 4/30/2021 | |||||||||||||||||||||||||||||
Wehrenberg Theatre
Arnold, MO
|
1 | Wehrenberg, Inc. | 50,000 | 100% | 2/5 yr. | 784,453 | 15.69 | 6/14/2006 | 3/31/2009 | |||||||||||||||||||||||
836,094 | 16.72 | 4/1/2009 | 3/31/2014 | |||||||||||||||||||||||||||||
897,572 | 17.95 | 4/1/2014 | 3/31/2019 | |||||||||||||||||||||||||||||
Sportmans Warehouse
Wichita, KS
|
1 | Sportsmans Warehouse, Inc., | 50,003 | 100% | 5/5 yr. | 639,046 | 12.78 | 6/27/2006 | 4/30/2011 | |||||||||||||||||||||||
670,998 | 13.42 | 5/1/2011 | 4/30/2016 | |||||||||||||||||||||||||||||
704,548 | 14.09 | 5/1/2016 | 4/30/2021 | |||||||||||||||||||||||||||||
CVS
Portsmouth OH (Chillicothe)
|
1 | Revco Discount Drug Centers, Inc. | 10,650 | 100% | 4/5 yr. | 143,700 | 13.49 | 6/28/2006 | 11/30/2007 | |||||||||||||||||||||||
149,100 | 14.00 | 12/1/2007 | 11/30/2017 | |||||||||||||||||||||||||||||
Advance Auto
Greenfield, IN
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 2/5 yr. | 110,040 | 15.72 | 6/29/2006 | 6/30/2013 | |||||||||||||||||||||||
Advance Auto Trenton, OH
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 2/5 yr. | 84,782 | 12.11 | 6/29/2006 | 6/30/2013 | |||||||||||||||||||||||
Rite Aid Lansing, MI
|
1 | Rite Aid of Michigan, Inc. | 11,680 | 100% | 4/5 yr. | 160,480 | 13.74 | 6/29/2006 | 12/31/2006 | |||||||||||||||||||||||
166,320 | 14.24 | 1/1/2007 | 12/31/2011 | |||||||||||||||||||||||||||||
172,160 | 14.74 | 1/1/2012 | 12/31/2016 | |||||||||||||||||||||||||||||
Advance Auto Columbia
Heights, MN
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 131,524 | 18.79 | 7/6/2006 | 1/31/2016 | |||||||||||||||||||||||
138,100 | 19.73 | 2/1/2016 | 1/31/2021 | |||||||||||||||||||||||||||||
Advance Auto Fergus
Falls, MN
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 91,441 | 13.06 | 7/6/2006 | 11/30/2015 | |||||||||||||||||||||||
96,013 | 13.72 | 12/1/2015 | 11/30/2020 | |||||||||||||||||||||||||||||
CVS Okeechobee, FL
|
1 | Eckerd Corporation | 13,050 | 100% | 5/5 yr. | 435,130 | 33.34 | 7/7/2006 | 7/5/2026 | |||||||||||||||||||||||
Office Depot Dayton, OH
|
1 | Office Depot, Inc. | 19,880 | 100% | 4/5 yr. | 237,566 | 11.95 | 7/7/2006 | 12/31/2021 | |||||||||||||||||||||||
Advance Auto Holland, MI
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 149,063 | 21.29 | 7/12/2006 | 1/31/2016 | |||||||||||||||||||||||
163,969 | 23.42 | 2/1/2016 | 1/31/2021 | |||||||||||||||||||||||||||||
Advance Auto Holland
Township, MI
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 153,908 | 21.99 | 7/12/2006 | 1/31/2016 | |||||||||||||||||||||||
169,299 | 24.19 | 2/1/2016 | 1/31/2021 | |||||||||||||||||||||||||||||
Advance Auto Zeeland, MI
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 132,089 | 18.87 | 7/12/2006 | 1/31/2016 | |||||||||||||||||||||||
145,298 | 20.76 | 2/1/2016 | 1/31/2026 |
88
% of |
Current |
Base |
||||||||||||||||||||||||||||||
Number |
Total |
Total |
Annual |
Rent per |
||||||||||||||||||||||||||||
of |
Square |
Square |
Renewal |
Base |
Square |
Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Feet Leased | Feet | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
CVS Orlando, FL
|
1 | CVS EGL Lake Pickett FL, LLC | 13,013 | 100% | 4/5 yr. | 324,765 | 24.96 | 7/12/2006 | 11/1/2025 | |||||||||||||||||||||||
Office Depot
Greenville, MS
|
1 | Office Depot, Inc. | 25,083 | 100% | 3/5 yr. | 256,804 | 10.24 | 7/12/2006 | 9/30/2015 | |||||||||||||||||||||||
Office Depot
Warrensburg, MO
|
1 | Office Depot, Inc. | 20,000 | 100% | 4/5 yr. | 210,000 | 10.50 | 7/19/2006 | 8/31/2016 | |||||||||||||||||||||||
CVS Gulfport, MS
|
1 | CVS EGL East Pass Gulfport MS, Inc. | 11,359 | 100% | 4/5 yr. | 281,136 | 24.75 | 8/10/2006 | 10/24/2025 | |||||||||||||||||||||||
Advance Auto Grand
Forks, ND
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 106,375 | 15.20 | 8/15/2006 | 12/31/2015 | |||||||||||||||||||||||
111,694 | 15.96 | 1/1/2016 | 12/31/2020 | |||||||||||||||||||||||||||||
CVS Clinton, NY
|
1 | CVS BDI, Inc., | 10,055 | 100% | 4/5 yr. | 222,661 | 22.14 | 8/24/2006 | 1/31/2032 | |||||||||||||||||||||||
Oxford Theatre Oxford,
MS
|
1 | Oxford Theater Company, Inc. | 35,000 | 100% | N/A | 848,088 | 24.23 | 8/31/2006 | 7/31/2011 | |||||||||||||||||||||||
883,092 | 25.23 | 8/1/2011 | 7/31/2016 | |||||||||||||||||||||||||||||
918,084 | 26.23 | 8/1/2016 | 7/31/2021 | |||||||||||||||||||||||||||||
953,088 | 27.23 | 8/1/2021 | 7/31/2026 | |||||||||||||||||||||||||||||
Advance Auto Duluth, MN
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 108,875 | 15.55 | 9/8/2006 | 2/28/2016 | |||||||||||||||||||||||
114,319 | 16.33 | 3/1/2016 | 2/28/2021 | |||||||||||||||||||||||||||||
Walgreens Picayune, MS
|
1 | Walgreen Co. | 14,820 | 100% | 10/5 yr. | 291,385 | 19.66 | 9/15/2006 | 3/31/2031 | |||||||||||||||||||||||
Kohls Wichita, KS
|
1 | Kohls Illinois, Inc. | 86,584 | 100% | 6/5 yr. | 601,759 | 6.95 | 9/27/2006 | 1/28/2017 | |||||||||||||||||||||||
Lowes Lubbock, TX
|
1 | Lowes Home Centers, Inc. | 137,480 | 100% | 6/5 yr. | 861,280 | 6.26 | 9/27/2006 | 4/30/2016 | |||||||||||||||||||||||
Lowes Midland, TX
|
1 | Lowes Home Centers, Inc. | 134,050 | 100% | 6/5 yr. | 829,960 | 6.19 | 9/27/2006 | 4/30/2016 | |||||||||||||||||||||||
Advance Auto Grand Bay,
AL
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 84,786 | 12.11 | 9/29/2006 | 8/31/2015 | |||||||||||||||||||||||
93,265 | 13.32 | 9/1/2015 | 8/31/2020 | |||||||||||||||||||||||||||||
Advance Auto Hurley, MS
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 82,324 | 11.76 | 9/29/2006 | 3/31/2016 | |||||||||||||||||||||||
90,556 | 12.94 | 4/1/2016 | 3/31/2021 | |||||||||||||||||||||||||||||
Advance Auto
Rainsville, AL
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 100,928 | 14.42 | 9/29/2006 | 12/31/2015 | |||||||||||||||||||||||
111,021 | 15.86 | 1/1/2015 | 12/31/2020 | |||||||||||||||||||||||||||||
Golds Gym
OFallon, IL
|
1 | Golds St Louis, LLC | 38,000 | 100% | 2/5 yr. | 588,000 | 15.47 | 9/29/2006 | 9/30/2015 | |||||||||||||||||||||||
616,800 | 16.23 | 10/1/2015 | 9/30/2019 | |||||||||||||||||||||||||||||
Rite Aid Glassport, PA
|
1 | Rite Aid of Pennsylvania, Inc. | 14,564 | 100% | 6/5 yr. | 295,504 | 20.29 | 10/4/2006 | 7/31/2026 | |||||||||||||||||||||||
Davids Bridal/Radio
Shack Topeka, KS
|
2 | Davids Bridal, Inc. | 7,750 | 76% | 2/5 yr. | 166,625 | 21.50 | 10/13/2006 | 10/31/2011 | |||||||||||||||||||||||
183,288 | 23.65 | 11/1/2011 | 10/31/2016 | |||||||||||||||||||||||||||||
Radio Shack Corporation | 2,400 | 24% | 3/5 yr. | 60,000 | 25.00 | 10/13/2006 | 1/31/2012 | |||||||||||||||||||||||||
Rite Aid Hanover, PA
|
1 | Rite Aid | 14,584 | 100% | 4/5 yr. | 493,787 | 33.86 | 10/17/2006 | 10/31/2026 | |||||||||||||||||||||||
American TV &
Appliance Peoria, IL
|
1 | American TV & Appliance of Madison, Inc. | 126,852 | 100% | 8/5 yr. | 840,750 | 6.63 | 10/23/2006 | 9/23/2008 | |||||||||||||||||||||||
924,825 | 7.29 | 9/24/2008 | 9/23/2013 | |||||||||||||||||||||||||||||
1,017,308 | 8.02 | 9/24/2013 | 9/23/2018 | |||||||||||||||||||||||||||||
Tractor Supply
La Grange, TX
|
1 | Tractor Supply Texas | 24,727 | 100% | 4/5 yr. | 189,000 | 7.64 | 11/6/2006 | 5/31/2011 | |||||||||||||||||||||||
207,900 | 8.41 | 6/1/2011 | 5/31/2016 | |||||||||||||||||||||||||||||
228,690 | 9.25 | 6/1/2016 | 5/31/2021 | |||||||||||||||||||||||||||||
Staples Peru, IL
|
1 | Staples the Office Superstore East, Inc | 23,925 | 100% | 3/5 yr. | |||||||||||||||||||||||||||
257,194 | 10.75 | 11/10/2006 | 6/30/2008 | |||||||||||||||||||||||||||||
258,390 | 10.80 | 7/1/2008 | 6/30/2013 | |||||||||||||||||||||||||||||
Fedex Council Bluffs, IA
|
1 | Fedex Freight East, Inc. | 23,510 | 100% | 4/5 yr. | 252,054 | 10.72 | 11/15/2006 | 9/30/2021 | |||||||||||||||||||||||
Fedex Edwardsville, KS
|
1 | Fedex Freight East, Inc. | 155,965 | 100% | 4/5 yr. | 1,486,123 | 9.53 | 11/15/2006 | 9/30/2021 | |||||||||||||||||||||||
CVS Glenville Scotia, NY
|
1 | CVS Mack Drug of New York, LLC | 12,900 | 100% | 4/5 yr. | 371,912 | 28.83 | 11/16/2006 | 1/31/2032 | |||||||||||||||||||||||
Advance Auto Ashland, KY
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 126,948 | 18.14 | 11/17/2006 | 6/30/2016 | |||||||||||||||||||||||
139,643 | 19.95 | 7/1/2016 | 6/30/2021 | |||||||||||||||||||||||||||||
Advance Auto Jackson, OH
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 102,100 | 14.59 | 11/17/2006 | 9/30/2015 | |||||||||||||||||||||||
112,304 | 16.04 | 10/1/2015 | 9/30/2020 |
89
% of |
Current |
Base |
||||||||||||||||||||||||||||||
Number |
Total |
Total |
Annual |
Rent per |
||||||||||||||||||||||||||||
of |
Square |
Square |
Renewal |
Base |
Square |
Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Feet Leased | Feet | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
Advance Auto New
Boston, OH
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 114,501 | 16.36 | 11/17/2006 | 6/30/2015 | |||||||||||||||||||||||
125,951 | 17.99 | 7/1/2015 | 6/30/2020 | |||||||||||||||||||||||||||||
Advance Auto
Scottsburg, IN
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 96,008 | 13.72 | 11/17/2006 | 8/31/2016 | |||||||||||||||||||||||
100,808 | 14.40 | 9/1/2016 | 8/31/2021 | |||||||||||||||||||||||||||||
Tractor Supply
Livingston, TN
|
1 | Tractor Supply Texas | 24,727 | 100% | 4/5 yr. | 225,000 | 9.10 | 11/22/2006 | 11/13/2011 | |||||||||||||||||||||||
247,500 | 10.01 | 11/14/2011 | 11/13/2016 | |||||||||||||||||||||||||||||
272,250 | 11.01 | 11/14/2016 | 11/13/2021 | |||||||||||||||||||||||||||||
Tractor Supply New
Braunfels, TX
|
1 | Tractor Supply Texas | 24,727 | 100% | 4/5 yr. | 224,500 | 9.08 | 11/22/2006 | 2/28/2011 | |||||||||||||||||||||||
246,950 | 9.99 | 3/1/2011 | 2/28/2016 | |||||||||||||||||||||||||||||
271,645 | 10.99 | 3/1/2016 | 2/28/2021 | |||||||||||||||||||||||||||||
Office Depot Benton, AR
|
1 | Office Depot, Inc. | 20,515 | 100% | 4/5 yr. | 246,180 | 12.00 | 11/21/2006 | 11/30/2011 | |||||||||||||||||||||||
251,309 | 12.25 | 12/1/2011 | 11/30/2016 | |||||||||||||||||||||||||||||
Old Time Pottery
Fairview Heights, IL
|
1 | Old Time Pottery, Inc. | 97,849 | 100% | 3/5 yr. | 342,472 | 3.50 | 11/21/2006 | 12/31/2010 | |||||||||||||||||||||||
366,934 | 3.75 | 1/1/2011 | 12/30/2015 | |||||||||||||||||||||||||||||
Infiniti Davie, FL
|
1 | Warren Henry Automobiles, Inc. | 20,927 | 100% | 4/5 yr. | 707,395 | 33.80 | 11/30/2006 | 7/1/2021 | (4) | ||||||||||||||||||||||
Office Depot Oxford, MS
|
1 | Office Depot, Inc. | 20,000 | 100% | 3/5 yr. | 264,000 | 13.20 | 12/1/2006 | 10/31/2016 | |||||||||||||||||||||||
290,000 | 14.50 | 11/1/2016 | 10/31/2021 | |||||||||||||||||||||||||||||
Tractor Supply
Crockett, TX
|
1 | Tractor Supply Texas | 24,727 | 100% | 4/5 yr. | 179,000 | 7.24 | 12/1/2006 | 10/23/2011 | |||||||||||||||||||||||
196,900 | 7.96 | 10/24/2011 | 10/23/2016 | |||||||||||||||||||||||||||||
216,590 | 8.76 | 10/24/2016 | 10/23/2021 | |||||||||||||||||||||||||||||
Mercedes Benz Atlanta,
GA
|
1 | Atlanta Eurocars | 40,588 | 100% | 4/5 yr. | 900,000 | 22.17 | 12/15/2006 | 12/31/2011 | |||||||||||||||||||||||
990,000 | 24.39 | 1/1/2012 | 12/31/2016 | |||||||||||||||||||||||||||||
1,089,000 | 26.83 | 1/1/2017 | 12/31/2021 | |||||||||||||||||||||||||||||
1,197,900 | 29.51 | 1/1/2022 | 12/31/2026 | |||||||||||||||||||||||||||||
Dicks Sporting
Goods Amherst, NY
|
1 | Dicks Sporting Goods | 55,745 | 100% | 3/5 yr. | 762,592 | 13.68 | 12/20/2006 | 11/30/2010 | |||||||||||||||||||||||
790,464 | 14.18 | 12/1/2010 | 11/30/2015 | |||||||||||||||||||||||||||||
Chilis Paris, TX
|
1 | Brinker Texas, L.P. | 6,698 | 100% | 2/5 yr. | 200,913 | 30.00 | 12/28/2006 | 11/30/2025 | |||||||||||||||||||||||
Staples Clarksville, IN
|
1 |
Staples the Office Superstore East, Inc. |
20,388 | 100% | 3/5 yr. | 326,208 | 16.00 | 12/29/2006 | 10/31/2011 | |||||||||||||||||||||||
356,790 | 17.50 | 11/1/2011 | 10/31/2016 | |||||||||||||||||||||||||||||
HOM Fargo, ND
|
1 | HOM Furniture, Inc. | 122,108 | 100% | 4/5 yr. | 968,000 | 7.93 | 1/4/2007 | 12/31/2011 | |||||||||||||||||||||||
1,017,159 | 8.33 | 1/1/2012 | 12/31/2016 | |||||||||||||||||||||||||||||
1,070,877 | 8.77 | 1/1/2017 | 1/31/2022 | |||||||||||||||||||||||||||||
La-Z-Boy
Newington, CT
|
1 | LZB Furniture Galleries of Paramus, Inc. | 20,701 | 100% | 2/5 yr. | 496,824 | 24.00 | 1/5/2007 | 12/31/2016 | |||||||||||||||||||||||
558,297 | 27.00 | 1/1/2017 | 12/26/2021 | |||||||||||||||||||||||||||||
Advance Auto Maryland
Heights, MO
|
1 | Advance Stores Company, Inc. | 7,000 | 100% | 3/5 yr. | 142,940 | 20.42 | 1/12/2007 | 2/28/2016 | |||||||||||||||||||||||
150,088 | 21.44 | 3/1/2016 | 2/28/2021 | |||||||||||||||||||||||||||||
Victoria Crossing
Victoria, TX
|
3 | Ross Dress for Less, Inc. | 30,187 | 35% | 5/5 yr. | 279,230 | 9.25 | 1/12/2007 | 1/31/2012 | |||||||||||||||||||||||
286,777 | 9.50 | 2/1/2012 | 1/31/2017 | |||||||||||||||||||||||||||||
Bed Bath & Beyond, Inc. | 23,000 | 26% | 5/5 yr. | 172,500 | 7.50 | 1/12/2007 | 1/31/2017 | |||||||||||||||||||||||||
Petsmart, Inc. | 20,087 | 23% | 6/5 yr. | 270,959 | 13.50 | 1/12/2007 | 5/31/2016 | |||||||||||||||||||||||||
Academy Sports Katy, TX
|
1 | Academy Ltd | 1,500,596 | 100% | 8/5 yr. | 7,038,000 | 4.69 | 1/18/2007 | 1/31/2027 | (5) | ||||||||||||||||||||||
Gordmans Peoria, IL
|
1 | Gordmans, Inc. | 60,947 | 100% | 4/5 yr. | 684,000 | 11.22 | 1/18/2007 | 3/31/2011 | |||||||||||||||||||||||
714,000 | 11.72 | 4/1/2011 | 3/31/2016 | |||||||||||||||||||||||||||||
One Pacific Place
Omaha, NE
|
24 |
No single tenant occupies greater than 10.0% of the rentable square feet of this property. |
85,763 | 95% | Various | |||||||||||||||||||||||||||
Sack n
Save/OReilly Auto Garland, TX
|
2 | Minyard Food Stores, Inc. | 58,695 | 90% | 3/10 yr. | 375,648 | 6.40 | 2/6/2007 | 4/30/2010 | |||||||||||||||||||||||
396,191 | 6.75 | 5/1/2010 | 4/30/2020 | |||||||||||||||||||||||||||||
Hi-Lo Auto Supply, LP | 6,600 | 10% | 3/5 yr. | 25,920 | 3.93 | 2/6/2007 | 6/30/2011 | |||||||||||||||||||||||||
27,994 | 4.24 | 7/1/2011 | 6/30/2016 |
90
% of |
Current |
Base |
||||||||||||||||||||||||||||||
Number |
Total |
Total |
Annual |
Rent per |
||||||||||||||||||||||||||||
of |
Square |
Square |
Renewal |
Base |
Square |
Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Feet Leased | Feet | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
30,233 | 4.58 | 7/1/2016 | 6/30/2021 | |||||||||||||||||||||||||||||
Tractor Supply Ankeny,
IA
|
1 | Tractor Supply Company | 19,097 | 100% | 4/5 yr. | 213,252 | 11.17 | 2/9/2007 | 8/23/2011 | |||||||||||||||||||||||
234,576 | 12.28 | 8/24/2011 | 8/23/2016 | |||||||||||||||||||||||||||||
258,036 | 13.51 | 8/24/2016 | 8/23/2021 | |||||||||||||||||||||||||||||
ABX Air Coventry, RI
|
1 | ABX Air, Inc. | 33,000 | 100% | 4/5 yr. | 316,990 | 9.61 | 2/14/2007 | 1/31/2014 | (6) | ||||||||||||||||||||||
Office Depot
Enterprise, AL
|
1 | Office Depot, Inc. | 20,000 | 100% | 3/5 yr. | 215,129 | 10.76 | 2/27/2007 | 10/31/2016 | |||||||||||||||||||||||
225,135 | 11.26 | 11/1/2016 | 10/31/2021 | |||||||||||||||||||||||||||||
Northern Tool Blaine, MN
|
1 |
Northern Tool and Equipment, Inc. |
25,488 | 100% | 3/5 yr. | 344,598 | 13.52 | 2/28/2007 | 11/30/2016 | |||||||||||||||||||||||
380,536 | 14.93 | 12/1/2016 | 11/30/2021 | |||||||||||||||||||||||||||||
Office Max Orangeburg,
SC
|
1 | OfficeMax, Inc. | 23,500 | 100% | 4/5 yr. | 252,625 | 10.75 | 2/28/2007 | 6/30/2014 | |||||||||||||||||||||||
Walgreens Cincinnati, OH
|
1 | Walgreen Co. | 15,120 | 100% | 8/5 yr. | 365,000 | 24.14 | 3/6/2007 | 3/31/2020 | |||||||||||||||||||||||
Walgreens Madeira, OH
|
1 | Walgreen Co. | 13,905 | 100% | 8/5 yr. | 314,000 | 22.58 | 3/6/2007 | 8/31/2018 | |||||||||||||||||||||||
Walgreens Sharonville,
OH
|
1 | Walgreen Co. | 13,905 | 100% | 8/5 yr. | 290,000 | 20.86 | 3/6/2007 | 10/31/2023 | |||||||||||||||||||||||
AT&T Beaumont, TX
|
1 | AT&T Services, Inc. | 141,525 | 100% | 2/5 yr. | 900,473 | 6.36 | 3/19/2007 | 3/18/2012 | (7) | ||||||||||||||||||||||
Walgreens Shreveport, LA
|
1 | Walgreen Co. | 13,905 | 100% | 8/5 yr. | 327,000 | 23.52 | 3/23/2007 | 9/30/2019 | |||||||||||||||||||||||
Cost-U-Less St. Croix,
USVI
|
1 | CULUSVI, Inc. | 38,365 | 100% | 2/5 yr. | 512,000 | 13.35 | 3/26/2007 | 3/31/2022 | |||||||||||||||||||||||
Gallina Centro
Collierville, TN
|
11 | Stein Mart, Inc. | 36,000 | 34% | 3/5 yr. | 234,000 | 6.50 | 3/28/2007 | 3/31/2011 | |||||||||||||||||||||||
252,000 | 7.00 | 4/1/2011 | 3/31/2016 | |||||||||||||||||||||||||||||
Kroger Limited Partnership, I | 59,670 | 41% | 11/5 yr. | 172,000 | 2.88 | 3/28/2007 | 3/31/2011 | |||||||||||||||||||||||||
189,200 | 3.17 | 4/1/2011 | 3/31/2021 | |||||||||||||||||||||||||||||
Walgreen Co. | 20,071 | 14% | 8/5 yr. | 350,000 | 17.44 | 5/9/2006 | 5/31/2016 | |||||||||||||||||||||||||
Apria Healthcare St.
John, MO
|
1 | Apria Healthcare, Inc. | 52,200 | 100% | 1/5 yr. | 514,464 | 9.86 | 3/28/2007 | 10/31/2013 | |||||||||||||||||||||||
Logans Roadhouse
Fairfax, VA
|
1 | Logans Roadhouse, Inc. | 7,839 | 100 % | 5/5 yr. | 224,619 | 28.65 | 3/28/2007 | 11/29/2026 | (8) | ||||||||||||||||||||||
Logans Roadhouse
Johnson City, TN
|
1 | Logans Roadhouse, Inc. | 7,839 | 100% | 5/5 yr. | 270,623 | 34.52 | 3/28/2007 | 11/29/2026 | (9) | ||||||||||||||||||||||
Center at 7500
Cottonwood Jenison, MI
|
4 | Hob-Lob Limited Partnership | 54,533 | 64% | 2/5 yr. | 259,032 | 4.75 | 3/30/2007 | 10/31/2009 | |||||||||||||||||||||||
Leppinks, Inc. | 16,000 | 19% | 3/5 yr. | 97,104 | 6.07 | 3/30/2007 | 7/31/2007 | |||||||||||||||||||||||||
99,046 | 6.19 | 8/1/2007 | 7/31/2008 | |||||||||||||||||||||||||||||
101,027 | 6.31 | 8/1/2008 | 7/31/2009 | |||||||||||||||||||||||||||||
103,048 | 6.44 | 8/1/2009 | 7/31/2010 | |||||||||||||||||||||||||||||
105,108 | 6.57 | 8/1/2010 | 7/31/2011 | |||||||||||||||||||||||||||||
Eckerd Lincolnton, NC
|
1 | ECK-001, LLC | 10,908 | 100% | 4/5 yr. | 169,648 | 15.55 | 4/30/2007 | 8/7/2007 | |||||||||||||||||||||||
175,100 | 16.05 | 8/8/2007 | 8/7/2012 | |||||||||||||||||||||||||||||
180,552 | 16.55 | 8/8/2012 | 8/7/2017 | |||||||||||||||||||||||||||||
Tractor Supply
Greenfield, MN
|
1 | Tractor Supply Company | 22,675 | 100% | 4/5 yr. | 289,228 | 12.76 | 4/2/2007 | 3/31/2011 | |||||||||||||||||||||||
318,150 | 14.03 | 4/1/2011 | 3/31/2016 | |||||||||||||||||||||||||||||
349,965 | 15.43 | 4/1/2016 | 3/31/2021 | |||||||||||||||||||||||||||||
Lincoln Place Fairview
Heights, IL
|
19 | Kohls Department Stores, Inc. | 86,584 | 32% | 5/5 yr. | 530,760 | 6.13 | 4/5/2007 | 2/1/2020 | |||||||||||||||||||||||
Ultimate Electronics, Inc. | 31,000 | 13% | 2/5 yr. | 367,816 | 11.50 | 4/5/2007 | 2/28/2008 | |||||||||||||||||||||||||
409,780 | 12.81 | 3/1/2008 | 2/28/2010 | |||||||||||||||||||||||||||||
439,780 | 13.75 | 3/1/2010 | 2/28/2013 | |||||||||||||||||||||||||||||
483,758 | 15.13 | 3/1/2013 | 2/28/2018 | |||||||||||||||||||||||||||||
Marshalls of IL, LLC | 30,000 | 11% | 3/5 yr. | 292,500 | 9.75 | 4/5/2007 | 8/31/2007 | |||||||||||||||||||||||||
307,500 | 10.25 | 9/1/2007 | 8/31/2012 | |||||||||||||||||||||||||||||
LNT, Inc. | 28,023 | 10% | 308,000 | 10.99 | 4/5/2007 | 8/31/2007 | ||||||||||||||||||||||||||
322,000 | 11.49 | 9/1/2007 | 8/31/2012 | |||||||||||||||||||||||||||||
Amarillo Furniture
Ashley, TX
|
1 | Choice Furniture, Inc. | 74,797 | 100% | N/A | 463,741 | 6.20 | 4/6/2007 | 4/30/2011 | |||||||||||||||||||||||
493,660 | 6.60 | 5/1/2011 | 4/30/2016 | |||||||||||||||||||||||||||||
523,579 | 7.00 | 5/1/2016 | 4/30/2021 | |||||||||||||||||||||||||||||
Pocatello Square
Pocatello, ID
|
5 | Sportsmans Warehouse, Inc | 47,979 | 35% | 5/5 yr. | 428,705 | 8.94 | 4/6/2007 | 11/30/2007 | |||||||||||||||||||||||
476,605 | 9.93 | 12/1/2007 | 11/30/2008 | |||||||||||||||||||||||||||||
493,370 | 10.28 | 12/1/2008 | 11/30/2009 | |||||||||||||||||||||||||||||
514,925 | 10.73 | 12/1/2009 | 11/30/2010 |
91
% of |
Current |
Base |
||||||||||||||||||||||||||||||
Number |
Total |
Total |
Annual |
Rent per |
||||||||||||||||||||||||||||
of |
Square |
Square |
Renewal |
Base |
Square |
Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Feet Leased | Feet | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
535,522 | 11.16 | 12/1/2010 | 11/30/2011 | |||||||||||||||||||||||||||||
562,346 | 11.72 | 12/1/2011 | 11/30/2016 | |||||||||||||||||||||||||||||
590,607 | 12.31 | 12/1/2016 | 11/30/2021 | |||||||||||||||||||||||||||||
Ross Dress for Less, Inc. | 30,187 | 22% | 4/5 yr. | 530,760 | 17.58 | 4/6/2007 | 1/31/2017 | |||||||||||||||||||||||||
Staples the Office Superstore, Inc. | 20,388 | 15% | 2/5 yr. | 243,637 | 11.95 | 4/6/2007 | 9/30/2016 | |||||||||||||||||||||||||
Tractor Supply Paw Paw,
MI
|
1 | Tractor Supply Company | 22,670 | 100% | 4/5 yr. | 277,840 | 10.05 | 4/9/2007 | 12/10/2011 | |||||||||||||||||||||||
250,624 | 11.06 | 12/11/2011 | 12/10/2016 | |||||||||||||||||||||||||||||
275,686 | 12.16 | 12/11/2016 | 12/10/2021 | |||||||||||||||||||||||||||||
Tractor Supply
Marinette, WI
|
Tractor Supply Company | 19,097 | 100% | 4/5 yr. | 213,933 | 11.20 | 4/9/2007 | 12/15/2011 | ||||||||||||||||||||||||
235,326 | 12.32 | 12/16/2011 | 12/15/2016 | |||||||||||||||||||||||||||||
258,858 | 13.55 | 12/16/2016 | 12/15/2021 | |||||||||||||||||||||||||||||
Staples Greenville, SC
|
1 | Staples the Office Superstore East, Inc. | 20,388 | 100% | 4/5 yr. | 318,053 | 15.60 | 4/11/2007 | 3/31/2012 | |||||||||||||||||||||||
339,460 | 16.65 | 4/1/2012 | 3/31/2017 | |||||||||||||||||||||||||||||
Big 5 Center Aurora, CO
|
4 | Big 5 Corporation | 10,000 | 63% | 3/5 yr. | 150,000 | 15.00 | 4/11/2007 | 12/31/2011 | |||||||||||||||||||||||
162,000 | 16.20 | 1/1/2012 | 12/31/2016 | |||||||||||||||||||||||||||||
178,200 | 17.82 | 1/1/2017 | 1/31/2022 | |||||||||||||||||||||||||||||
M-Fast, Inc. | 3,500 | 22% | 2/5 yr. | 87,500 | 25.00 | 4/11/2007 | 12/31/2007 | |||||||||||||||||||||||||
88,900 | 25.40 | 1/1/2008 | 12/31/2008 | |||||||||||||||||||||||||||||
90,300 | 25.80 | 1/1/2009 | 12/31/2009 | |||||||||||||||||||||||||||||
91,700 | 26.20 | 1/1/2010 | 12/31/2010 | |||||||||||||||||||||||||||||
93,100 | 26.60 | 1/1/2011 | 12/31/2011 | |||||||||||||||||||||||||||||
94,500 | 27.00 | 1/1/2012 | 12/31/2012 | |||||||||||||||||||||||||||||
95,900 | 27.40 | 1/1/2013 | 12/31/2013 | |||||||||||||||||||||||||||||
97,300 | 27.80 | 1/1/2014 | 12/31/2014 | |||||||||||||||||||||||||||||
98,700 | 28.20 | 1/1/2015 | 12/31/2015 | |||||||||||||||||||||||||||||
100,100 | 28.60 | 1/1/2016 | 12/31/2016 | |||||||||||||||||||||||||||||
Rite Aid Plains, PA
|
1 | Rite Aid of Pennsylvania, Inc. | 14,564 | 100% | 6/5 yr. | 390,173 | 26.79 | 4/16/2007 | 5/3/2026 | |||||||||||||||||||||||
Tractor Supply Navasota, TX
|
1 | Tractor Supply Company of Texas, LP | 22,670 | 100% | 4/5 yr. | 215,640 | 9.51 | 4/18/2007 | 9/26/2011 | |||||||||||||||||||||||
229,640 | 10.13 | 9/27/2011 | 9/26/2015 | |||||||||||||||||||||||||||||
244,584 | 10.79 | 9/27/2015 | 9/26/2021 | |||||||||||||||||||||||||||||
Sportsmans
Warehouse De Pere, WI
|
1 | Sportsmans Warehouse, Inc. | 48,453 | 100% | 5/5 yr. | 474,839 | 9.80 | 4/20/2007 | 10/28/2009 | |||||||||||||||||||||||
CPI | CPI | 10/29/2009 | 10/28/2014 | |||||||||||||||||||||||||||||
CPI | CPI | 10/29/2014 | 10/28/2019 | |||||||||||||||||||||||||||||
Eckerd Easton, PA
|
1 | Thrift Drug, Inc. | 13,813 | 100% | 2/5 yr. | 464,379 | 33.62 | 4/25/2007 | 2/1/2026 | |||||||||||||||||||||||
Applebees
Portfolio Master
|
(10 | ) | Restaurant Concepts Lease III, LLC | 44,781 | 100% | N/A | 1,702,000 | 38.01 | 4/26/2007 | 4/30/2012 | (10) | |||||||||||||||||||||
1,838,160 | 41.05 | 5/1/2012 | 4/30/2017 | |||||||||||||||||||||||||||||
2,003,594 | 44.74 | 5/1/2017 | 4/30/2022 | |||||||||||||||||||||||||||||
2,203,954 | 49.22 | 5/1/2022 | 4/30/2027 | |||||||||||||||||||||||||||||
Applebees
Portfolio Master Lease II
|
(11 | ) | Restaurant Concepts II, LLC | 36,985 | 100% | N/A | 1,486,000 | 40.18 | 4/26/2007 | 4/30/2012 | (11) | |||||||||||||||||||||
1,604,880 | 43.39 | 5/1/2012 | 4/30/2017 | |||||||||||||||||||||||||||||
1,749,319 | 47.30 | 5/1/2017 | 4/30/2022 | |||||||||||||||||||||||||||||
1,924,251 | 52.03 | 5/1/2022 | 4/30/2027 | |||||||||||||||||||||||||||||
Applebees
Portfolio Master Lease III
|
(12 | ) | Restaurant Concepts II, LLC | 38,480 | 100% | N/A | 1,555,000 | 40.41 | 4/25/2007 | 4/30/2012 | (12) | |||||||||||||||||||||
1,679,400 | 43.64 | 5/1/2012 | 4/30/2017 | |||||||||||||||||||||||||||||
1,830,546 | 47.57 | 5/1/2017 | 4/30/2022 | |||||||||||||||||||||||||||||
2,013,601 | 52.33 | 5/1/2022 | 4/30/2027 | |||||||||||||||||||||||||||||
Walgreens Bridgetown, OH
|
1 | Walgreen Co. | 13,905 | 100% | 8/5 yr. | 315,300 | 22.68 | 4/30/2007 | 5/31/2019 | |||||||||||||||||||||||
Rite Aid
Fredericksburg, VA
|
1 | Rite Aid of Virginia, Inc. | 14,564 | 100% | 4/5 yr. | 392,063 | 26.92 | 5/2/2007 | 2/28/2027 | |||||||||||||||||||||||
Sams Club
Anderson, SC
|
1 | Wal-Mart Stores, Inc. | 134,664 | 100% | 6/5 yr. | 810,677 | 6.02 | 5/8/2007 | 11/14/2013 | |||||||||||||||||||||||
Tractor Supply
Fredericksburg, TX
|
1 | Tractor Supply Company of Texas, LP | 22,670 | 100% | 4/5 yr. | 225,000 | 9.93 | 5/7/07 | 3/3/2012 | |||||||||||||||||||||||
247,500 | 10.92 | 3/4/2012 | 3/3/2017 | |||||||||||||||||||||||||||||
272,250 | 12.01 | 3/4/2017 | 3/3/2022 |
92
% of |
Current |
Base |
||||||||||||||||||||||||||||||
Number |
Total |
Total |
Annual |
Rent per |
||||||||||||||||||||||||||||
of |
Square |
Square |
Renewal |
Base |
Square |
Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Feet Leased | Feet | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
Walgreens Dallas, TX
|
1 | Walgreen Co. | 13,905 | 100% | 8/5 yr. | 240,000 | 17.26 | 5/9/2007 | 9/30/2016 | |||||||||||||||||||||||
Wal-Mart New London, WI
|
1 | Wal-Mart Stores, Inc. | 51,985 | 100% | 5/5 yr. | 202,640 | 3.90 | 5/9/2007 | 1/31/2017 |
* | Major tenants include those tenants that occupy greater than 10.0% of the rentable square feet of their respective property. | |
** | Represents option renewal period / term of each option. | |
(1) | The initial annual rent of $419,750 as displayed in the table above is subject to rental escalations of 2% each year through the remainder of the lease, which expires October 31, 2015. For the purposes of presentation the individual rental escalations were not displayed in the table above. | |
(2) | The annual base rent of $1,790,100 as displayed in the table above is fixed through the first 13 months of the initial lease term, with a 2.5% rental escalation beginning 14 months after the start of the initial lease term, and every 12 months thereafter for the remaining term of the lease, which expires January 31, 2021. For the purposes of presentation the individual rental escalations were not displayed in the table above. | |
(3) | The Wawa Properties are 100% leased to Wawa under a master lease agreement. The current aggregate annual base rent of $1,013,117 is fixed through the initial lease term and was allocated based on the square feet of each property as a percentage of the total square feet for all three properties. | |
(4) | The current aggregate annual base rent of $707,395 as displayed in the table above is fixed through July 1, 2007 with rental escalations of 1.25% each year for the remainder of the initial lease term, which expires July 1, 2021. For the purposes of presentation the individual rental escalations were not displayed in the table above. | |
(5) | The initial annual base rent under the lease is $7,038,000 as displayed in the table above increases each year, by 1.5% of the then current annual base rent. The initial term of the lease expires January 31, 2027. For the purposes of presentation the individual rental escalations were not displayed in the table above. | |
(6) | The current aggregate annual base rent of $316,990 as displayed in the table above is fixed through the first year of the initial lease term and increases 3% each year through the remainder of the lease term, which expires January 31, 2014. For the purposes of presentation the individual rental escalations were not displayed in the table above. | |
(7) | The current aggregate annual base rent of $900,473 is fixed through the first year of the initial lease, and increases 1.5% each year through the initial lease term, which expires March 31, 2017. For the purposes of presentation the individual rental escalations were not displayed in the table above. | |
(8) | The current aggregate annual base rent of $224,619 as displayed in the table above is fixed through November 29, 2007 with rental escalations of 1.75% each year for the remainder of the initial lease term, which expires November 29, 2026. For the purposes of presentation the individual rental escalations were not displayed in the table above. | |
(9) | The current aggregate annual base rent of $270,623 as displayed in the table above is fixed through November 29, 2007 with rental escalations of 1.75% each year for the remainder of the initial lease term, which expires November 29, 2026. For the purposes of presentation the individual rental escalations were not displayed in the table above. | |
(10) | The lease consists of eight single-tenant restaurants, which are subject to a master lease agreement. The properties are located in New Mexico, Georgia, Oregon, Washington, and Colorado. | |
(11) | The lease consists of seven single-tenant restaurants, which are subject to a master lease agreement. The properties are located in New Mexico, Georgia, Washington, and Colorado. | |
(12) | The lease consists of seven single-tenant restaurants, which are subject to a master lease agreement. The properties are located in New Mexico, Georgia, Washington, and Colorado. |
Fixed |
||||||||||||||||||||||||
Fixed Rate Loan |
Interest |
Maturity |
Variable Rate |
Maturity |
Total Loan |
|||||||||||||||||||
Property | Amount | Rate | Date | Loan Amount | Date | Outstanding | ||||||||||||||||||
Tractor Supply
Parkersburg, WV
|
$ | 1,793,000 | 5.57 | % | 10/11/15 | $ | 814,000 | 12/26/05 | $ | 2,607,000 | (7) | |||||||||||||
Walgreens Brainerd, MN
|
2,814,000 | 5.44 | % | 10/11/15 | 649,000 | 1/4/06 | 3,463,000 | (7) | ||||||||||||||||
Rite Aid Alliance, OH
|
| N/A | N/A | | N/A | | ||||||||||||||||||
La-Z-Boy
Glendale, AZ
|
3,415,000 | 5.76 | % | 11/11/10 | 1,138,000 | 1/25/06 | 4,553,000 | (7) |
93
Fixed |
||||||||||||||||||||||||
Fixed Rate Loan |
Interest |
Maturity |
Variable Rate |
Maturity |
Total Loan |
|||||||||||||||||||
Property | Amount | Rate | Date | Loan Amount | Date | Outstanding | ||||||||||||||||||
Walgreens Florissant, MO
|
3,372,000 | 5.48 | % | 11/11/15 | 778,000 | 2/2/06 | 4,150,000 | (7) | ||||||||||||||||
Walgreens Saint Louis,
MO (Gravois)
|
3,289,000 | 5.48 | % | 11/11/15 | 759,000 | 2/2/06 | 4,048,000 | (7) | ||||||||||||||||
Walgreens Saint Louis,
MO (Telegraph)
|
3,999,000 | 5.48 | % | 11/11/15 | 923,000 | 2/2/06 | 4,922,000 | (7) | ||||||||||||||||
Walgreens Columbia, MO
|
4,645,369 | 5.15 | % | 7/11/08 | | N/A | 4,487,895 | (7) | ||||||||||||||||
Walgreens Olivette, MO
|
5,567,894 | 5.15 | % | 7/11/08 | | N/A | 5,379,146 | (7) | ||||||||||||||||
CVS Alpharetta, GA
|
2,015,000 | 5.52 | % | 12/11/10 | 465,000 | 3/1/06 | 2,480,000 | (7) | ||||||||||||||||
Lowes Enterprise,
AL
|
4,859,000 | 5.52 | % | 12/11/10 | 1,121,000 | 3/1/06 | 5,980,000 | (7) | ||||||||||||||||
CVS Richland Hills, TX
|
2,379,000 | 5.52 | % | 12/11/10 | 549,000 | 3/8/06 | 2,928,000 | (7) | ||||||||||||||||
FedEx Rockford, IL
|
3,998,000 | 5.61 | % | 12/11/10 | 922,000 | 3/10/06 | 4,920,000 | (7) | ||||||||||||||||
Plastech Auburn Hills,
MI
|
| N/A | N/A | 17,700,000 | 12/14/06 | 17,700,000 | (7) | |||||||||||||||||
Academy Sports Macon, GA
|
3,478,000 | 5.69 | % | 1/11/16 | 802,000 | 4/6/06 | 4,280,000 | (7) | ||||||||||||||||
Davids Bridal
Lenexa, KS
|
1,799,000 | 5.86 | % | 1/11/11 | 817,000 | 4/11/06 | 2,616,000 | (7) | ||||||||||||||||
Rite Aid Enterprise, AL
|
2,043,000 | 5.80 | % | 2/11/16 | 928,000 | 4/26/06 | 2,971,000 | (7) | ||||||||||||||||
Rite Aid Wauseon, OH
|
2,142,000 | 5.80 | % | 2/11/16 | 973,000 | 4/26/06 | 3,115,000 | (7) | ||||||||||||||||
Staples Crossville, TN
|
1,885,000 | 5.71 | % | 2/11/11 | 435,000 | 4/26/06 | 2,320,000 | (7) | ||||||||||||||||
Rite Aid Saco, ME
|
1,375,000 | 5.82 | % | 2/11/11 | 625,000 | 4/27/06 | 2,000,000 | (7) | ||||||||||||||||
Wadsworth Boulevard
Denver, CO
|
12,025,000 | 5.57 | % | 3/1/11 | 2,275,000 | 12/31/06 | 14,300,000 | (7) | ||||||||||||||||
Mountainside Fitness
Chandler, AZ
|
| N/A | N/A | 4,690,400 | 12/31/06 | 4,690,400 | ||||||||||||||||||
Drexel Heritage
Hickory, NC
|
2,763,000 | 5.80 | % | 3/11/11 | 637,000 | 5/24/06 | 3,400,000 | (7) | ||||||||||||||||
Rayford Square Spring,
TX
|
5,940,000 | 5.64 | % | 4/1/16 | | N/A | 5,940,000 | (5) | ||||||||||||||||
CVS Portsmouth, OH
|
1,424,000 | 5.67 | % | 3/11/11 | 329,000 | 6/8/06 | 1,753,000 | (7) | ||||||||||||||||
Wawa Hockessin, DE,
Manahawkin, NJ, Narberth, PA
|
| N/A | N/A | 7,234,787 | 2/26/10 | 7,234,787 | (7) | |||||||||||||||||
CVS Lakewood, OH
|
1,348,000 | 5.77 | % | 5/11/11 | 612,000 | 7/20/06 | 1,960,000 | (7) | ||||||||||||||||
Rite Aid Cleveland, OH
|
1,413,000 | 6.05 | % | 5/11/11 | 642,000 | 7/27/06 | 2,055,000 | (7) | ||||||||||||||||
Rite Aid Fremont, OH
|
1,388,000 | 6.05 | % | 5/11/11 | 632,000 | 7/27/06 | 2,020,000 | (7) | ||||||||||||||||
Walgreens Knoxville, TN
|
3,088,000 | 5.80 | % | 5/11/11 | 712,000 | 8/8/06 | 3,800,000 | (7) | ||||||||||||||||
CVS Madison, MS
|
2,809,000 | 5.60 | % | 2/11/16 | | N/A | 2,809,000 | (7) | ||||||||||||||||
Rite Aid Defiance, OH
|
2,321,000 | 5.76 | % | 1/11/16 | | N/A | 2,321,000 | (7) | ||||||||||||||||
Conns San Antonio,
TX
|
2,461,000 | 5.86 | % | 5/11/11 | 1,119,000 | 7/25/06 | 3,580,000 | (7) | ||||||||||||||||
Dollar General
Crossville, TN
|
1,950,000 | 5.75 | % | 6/11/16 | 450,000 | 9/2/06 | 2,400,000 | (7) | ||||||||||||||||
Dollar General Ardmore,
TN
|
1,804,000 | 5.79 | % | 6/11/16 | 416,000 | 9/9/06 | 2,220,000 | (7) | ||||||||||||||||
Dollar General
Livingston, TN
|
1,856,000 | 5.79 | % | 7/11/16 | 429,000 | 10/12/06 | 2,285,000 | (7) | ||||||||||||||||
Wehrenberg Arnold, MO
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Sportmans Warehouse
Wichita, KS
|
| N/A | N/A | 6,173,250 | 12/27/06 | 6,173,250 | (7) | |||||||||||||||||
CVS Portsmouth, OH
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Advance Auto
Greenfield, IN
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Advance Auto Trenton, OH
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Rite Aid Lansing, MI
|
1,041,000 | 5.90 | % | 7/1/16 | | N/A | 1,041,000 | (5) | ||||||||||||||||
Advance Auto Columbia
Heights, MN
|
1,038,000 | 5.83 | % | 7/11/16 | 346,000 | 10/6/06 | 1,384,000 | (7) | ||||||||||||||||
Advance Auto Fergus
Falls, MN
|
722,000 | 5.83 | % | 7/11/16 | 241,000 | 10/6/06 | 963,000 | (7) | ||||||||||||||||
CVS Okeechobee, FL
|
4,076,000 | 5.60 | % | 2/11/16 | | N/A | 4,076,000 | (7) | ||||||||||||||||
Office Depot Dayton, OH
|
2,130,000 | 5.73 | % | 2/11/16 | | N/A | 2,130,000 | (7) | ||||||||||||||||
Advance Auto Holland, MI
|
1,193,000 | 5.83 | % | 4/11/16 | | N/A | 1,193,000 | (7) | ||||||||||||||||
Advance Auto Holland
Township, MI
|
1,231,000 | 5.83 | % | 4/11/16 | | N/A | 1,231,000 | (7) | ||||||||||||||||
Advance Auto Zeeland, MI
|
1,057,000 | 5.83 | % | 4/11/16 | | N/A | 1,057,000 | (7) | ||||||||||||||||
CVS Orlando, FL
|
3,016,000 | 5.68 | % | 4/11/16 | | N/A | 3,016,000 | (7) | ||||||||||||||||
Office Depot
Greenville, MS
|
2,192,000 | 5.76 | % | 3/11/11 | | N/A | 2,192,000 | (7) | ||||||||||||||||
Office Depot
Warrensburg, MO
|
1,810,000 | 5.85 | % | 4/11/11 | | N/A | 1,810,000 | (7) | ||||||||||||||||
CVS Gulfport, MS
|
2,611,000 | 5.28 | % | 4/11/16 | | N/A | 2,611,000 | (7) | ||||||||||||||||
Advance Auto Grand
Forks, ND
|
840,000 | 5.87 | % | 9/11/16 | 280,000 | 11/15/06 | 1,120,000 | (7) | ||||||||||||||||
CVS Clinton, NY
|
1,983,000 | 5.74 | % | 9/11/16 | 457,000 | 12/24/06 | 2,440,000 | (2)(7) | ||||||||||||||||
Oxford Theatre Oxford,
MS
|
5,175,000 | 6.11 | % | 9/1/16 | | N/A | 5,175,000 | (1)(5) | ||||||||||||||||
Advance Auto Duluth, MN
|
860,000 | 5.87 | % | 10/11/16 | 286,000 | 12/22/06 | 1,146,000 | (7) | ||||||||||||||||
Walgreens Picayune, MS
|
2,766,000 | 5.53 | % | 10/11/16 | 638,000 | 1/15/07 | 3,404,000 | (2)(7) | ||||||||||||||||
Kohls Wichita, KS
|
5,200,000 | 6.11 | % | 9/1/16 | | N/A | 5,200,000 | (1)(5) |
94
Fixed |
||||||||||||||||||||||||
Fixed Rate Loan |
Interest |
Maturity |
Variable Rate |
Maturity |
Total Loan |
|||||||||||||||||||
Property | Amount | Rate | Date | Loan Amount | Date | Outstanding | ||||||||||||||||||
Lowes Lubbock, TX
|
7,150,000 | 6.11 | % | 9/1/16 | | N/A | 7,150,000 | (1)(5) | ||||||||||||||||
Lowes Midland, TX
|
7,475,000 | 6.11 | % | 9/1/16 | | N/A | 7,475,000 | (1)(5) | ||||||||||||||||
Advance Auto Grand Bay,
AL
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Advance Auto Hurley, MS
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Advance Auto
Rainsville, AL
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Golds Gym
OFallon, IL
|
3,650,000 | 5.83 | % | 10/11/16 | 2,190,000 | 17/27/06 | 5,840,000 | (2)(7) | ||||||||||||||||
Rite Aid Glassport, PA
|
2,325,000 | 6.10 | % | 11/1/16 | | N/A | 2,325,000 | (5) | ||||||||||||||||
Davids BridalRadio
Shack Topeka, KS
|
2,000,000 | 5.77 | % | 12/1/16 | | N/A | 2,000,000 | (8) | ||||||||||||||||
Rite Aid Hanover, PA
|
4,115,000 | 6.11 | % | 11/1/16 | | N/A | 4,115,000 | (5) | ||||||||||||||||
American TV &
Appliance Peoria, IL
|
7,358,971 | 6.00 | % | 10/1/18 | | N/A | 7,358,971 | (6) | ||||||||||||||||
Tractor Supply
La Grange, TX
|
1,405,000 | 5.99 | % | 12/1/16 | | N/A | 1,405,000 | (3)(5) | ||||||||||||||||
Staples Peru, IL
|
1,930,000 | 5.66 | % | 12/1/11 | | N/A | 1,930,000 | (5) | ||||||||||||||||
Fedex Council Bluffs, IA
|
2,185,000 | 5.97 | % | 12/1/16 | | N/A | 2,185,000 | (5) | ||||||||||||||||
Fedex Edwardsville, KS
|
12,880,000 | 5.97 | % | 12/1/16 | | N/A | 12,880,000 | (5) | ||||||||||||||||
CVS Glenville Scotia, NY
|
3,413,000 | 5.74 | % | 12/11/16 | 787,000 | 3/16/07 | 4,200,000 | (7) | ||||||||||||||||
Advance Auto Ashland, KY
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Advance Auto Jackson, OH
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Advance Auto New
Boston, OH
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Advance Auto
Scottsburg, IN
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Tractor Supply
Livingston, TN
|
1,725,000 | 5.99 | % | 12/1/16 | | N/A | 1,725,000 | (3)(5) | ||||||||||||||||
Tractor Supply New
Braunfels, TX
|
1,750,000 | 5.99 | % | 12/1/16 | | N/A | 1,750,000 | (3)(5) | ||||||||||||||||
Office Depot Benton, AR
|
2,130,000 | 5.77 | % | 12/1/16 | | N/A | 2,130,000 | (8) | ||||||||||||||||
Old Time Pottery
Fairview Heights, IL
|
2,140,000 | 6.31 | % | 12/11/11 | 1,284,000 | 3/21/07 | 3,424,000 | (7) | ||||||||||||||||
Infiniti Davie, FL
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Office Depot Oxford, MS
|
2,295,000 | 6.17 | % | 12/1/16 | | N/A | 2,295,000 | (5) | ||||||||||||||||
Tractor Supply
Crockett, TX
|
1,325,000 | 5.99 | % | 12/1/16 | | N/A | 1,325,000 | (3)(5) | ||||||||||||||||
Mercedes Benz Atlanta,
GA
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Dicks Sporting
Goods Amherst, NY
|
6,321,000 | 5.62 | % | 2/1/17 | | N/A | 6,321,000 | (8) | ||||||||||||||||
Chilis Paris, TX
|
1,790,000 | 5.65 | % | 1/1/17 | | N/A | 1,790,000 | (5) | ||||||||||||||||
Staples Clarksville, IN
|
2,900,000 | 5.78 | % | 1/1/17 | | N/A | 2,900,000 | (8) | ||||||||||||||||
HOM Fargo, ND
|
4,800,000 | 5.56 | % | 2/1/2017 | | N/A | 4,800,000 | (5) | ||||||||||||||||
La-Z-Boy
Newington, CT
|
4,140,000 | 5.66 | % | 2/1/2017 | | N/A | 4,140,000 | (5) | ||||||||||||||||
Advance Auto Maryland
Heights, MO
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Victoria Crossing
Victoria, TX
|
8,288,000 | 5.71 | % | 2/11/17 | 1,912,000 | 4/12/07 | 10,200,000 | (7) | ||||||||||||||||
Academy Sports Katy, TX
|
68,250,000 | 5.61 | % | 2/1/17 | | N/A | 68,250,000 | (5) | ||||||||||||||||
Gordmans Peoria, IL
|
4,950,000 | 5.71 | % | 2/1/17 | | N/A | 4,950,000 | (8) | ||||||||||||||||
One Pacific Place
Omaha, NE
|
23,400,000 | 5.53 | % | 3/1/17 | | N/A | 23,400,000 | (5) | ||||||||||||||||
Sack n SaveOReilly
Auto Garland, TX
|
3,290,000 | 5.54 | % | 3/1/17 | | N/A | 3,290,000 | (5) | ||||||||||||||||
Tractor Supply Ankeny,
IA
|
1,950,000 | 5.65 | % | 5/1/17 | | N/A | 1,950,000 | (5) | ||||||||||||||||
ABX Air Coventry, RI
|
2,454,000 | 5.70 | % | 4/1/12 | | N/A | 2,454,000 | (5) | ||||||||||||||||
Office Depot
Enterprise, AL
|
1,850,000 | 6.29 | % | 3/1/17 | | N/A | 1,850,000 | (5) | ||||||||||||||||
Northern Tool Blaine, MN
|
3,185,000 | 6.00 | % | 9/1/16 | | N/A | 3,185,000 | (4)(5) | ||||||||||||||||
Office Max Orangeburg,
SC
|
1,875,000 | 5.61 | % | 4/1/12 | | N/A | 1,875,000 | (5) | ||||||||||||||||
Walgreens Cincinnati, OH
|
3,341,000 | 6.00 | % | 9/1/16 | | N/A | 3,341,000 | (4)(5) | ||||||||||||||||
Walgreens Madeira, OH
|
2,876,000 | 5.70 | % | 4/1/12 | | N/A | 2,876,000 | (5) | ||||||||||||||||
Walgreens Sharonville,
OH
|
2,655,000 | 5.62 | % | 4/1/12 | | N/A | 2,655,000 | (5) | ||||||||||||||||
AT&T Beaumont, TX
|
8,592,000 | 5.87 | % | 4/1/17 | | N/A | 8,592,000 | (8) | ||||||||||||||||
Walgreens Shreveport, LA
|
2,815,000 | 5.56 | % | 4/11/17 | 497,000 | 6/23/07 | 3,312,000 | (7) | ||||||||||||||||
Cost-U-Less,- St. Croix, USVI
|
4,035,000 | 5.76 | % | 4/1/17 | | N/A | 4,035,000 | (5) | ||||||||||||||||
Gallina Centro
Collierville, TN
|
14,200,000 | 5.72 | % | 4/11/17 | | N/A | 14,200,000 | (7) | ||||||||||||||||
Apria Healthcare St.
John, MO
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Logans Roadhouse
Fairfax, VA
|
1,605,000 | 6.00 | % | 4/11/17 | 962,000 | 6/27/07 | 2,567,000 | (7) | ||||||||||||||||
Logans Roadhouse
Johnson City, TN
|
1,933,000 | 6.00 | % | 4/11/17 | 1,160,000 | 6/27/07 | 3,093,000 | (7) | ||||||||||||||||
Center at 7500
Cottonwood Jenison, MI
|
| N/A | N/A | | N/A | | ||||||||||||||||||
Eckerd Lincolnton, NC
|
1,538,000 | 5.80 | % | 4/11/17 | 271,000 | 7/3/07 | 1,809,000 | (7) |
95
Fixed |
||||||||||||||||||||||||
Fixed Rate Loan |
Interest |
Maturity |
Variable Rate |
Maturity |
Total Loan |
|||||||||||||||||||
Property | Amount | Rate | Date | Loan Amount | Date | Outstanding | ||||||||||||||||||
Tractor Supply
Greenfield, MN
|
2,227,500 | 5.57 | % | 7/1/17 | | N/A | 2,227,500 | (5) | ||||||||||||||||
Lincoln Place Fairview
Heights, IL
|
35,432,000 | 5.70 | % | 5/1/17 | | N/A | 35,432,000 | (8) | ||||||||||||||||
Amarillo Furniture
Ashley, TX
|
4,026,000 | 5.59 | % | 4/11/17 | 710,000 | 7/5/07 | 4,736,000 | (7) | ||||||||||||||||
Pocatello Square
Pocatello, ID
|
17,250,000 | 5.53 | % | 4/11/17 | 1,150,000 | 8/6/07 | 18,400,000 | (7) | ||||||||||||||||
Tractor Supply Paw Paw,
MI
|
2,048,000 | 5.65 | % | 5/1/17 | | N/A | 2,048,000 | (7) | ||||||||||||||||
Tractor Supply
Marinette, WI
|
1,918,000 | 5.65 | % | 5/1/17 | | N/A | 1,918,000 | (7) | ||||||||||||||||
Staples Greenville, SC
|
2,955,000 | 5.51 | % | 6/11/17 | | N/A | 2,955,000 | (5) | ||||||||||||||||
Big 5 Center Aurora, CO
|
2,804,000 | 5.57 | % | 6/11/17 | | N/A | 2,804,000 | (5) | ||||||||||||||||
Rite Aid Plains, PA
|
3,380,000 | 5.60 | % | 5/17/17 | | N/A | 3,380,000 | (5) | ||||||||||||||||
Tractor Supply
Navasota, TX
|
2,050,000 | 5.80 | % | 5/11/17 | 362,000 | 7/18/2007 | 2,412,000 | (5) | ||||||||||||||||
Sportsmans
Warehouse De Pere, WI
|
3,906,500 | 5.52 | % | 5/1/17 | | N/A | 3,906,500 | (5) | ||||||||||||||||
Eckerd Easton, PA
|
4,060,000 | 5.80 | % | 4/11/17 | 716,000 | 7/4/2007 | 4,776,000 | (7) | ||||||||||||||||
Applebees
Portfolio Master Loan I
|
15,161,185 | 5.68 | % | 5/11/17 | | N/A | 15,161,185 | (5)(9) | ||||||||||||||||
Applebees
Portfolio Master Loan II
|
13,237,086 | 5.68 | % | 5/11/17 | | N/A | 13,327,086 | (5)(10) | ||||||||||||||||
Applebees
Portfolio Master Loan III
|
13,851,729 | 5.68 | % | 5/11/17 | | N/A | 13,851,729 | (5)(11) | ||||||||||||||||
Walgreens Bridgetown, OH
|
3,043,000 | 5.80 | % | 5/11/17 | 537,000 | 8/27/2007 | 3,580,000 | |||||||||||||||||
Rite Aid
Fredericksburg, VA
|
2,979,000 | 5.92 | % | 5/11/17 | 1,353,000 | 8/2/2007 | 4,332,000 | |||||||||||||||||
Sams Club
Anderson, SC
|
8,160,000 | 5.80 | % | 5/11/17 | 1,440,000 | 8/4/2007 | 9,600,000 | |||||||||||||||||
Tractor Supply
Fredericksburg, TX
|
2,031,250 | 5.57 | % | 6/1/17 | | N/A | 2,031,250 | |||||||||||||||||
Walgreens Dallas, TX
|
2,175,000 | 5.76 | % | 6/1/17 | | N/A | 2,175,000 | |||||||||||||||||
Wal-Mart New London, WI
|
1,778,000 | 5.80 | % | 5/11/17 | 313,000 | 8/9/2007 | 2,091,000 | |||||||||||||||||
$ | 531,157,484 | $ | 74,641,437 | $ | 605,798,921 | |||||||||||||||||||
(1) | Mortgage note is cross-collateralized and cross-secured with the LO Midland Property, LO Lubbock Property, KO Wichita Property and OT Oxford Property. | |
(2) | Mortgage note is cross-collateralized and cross-secured with the CV Clinton Property, WG Picayune Property and GG OFallon Property. | |
(3) | Mortgage note is cross-collateralized and cross-secured with the TS La Grange Property, TS Crockett Property, TS Livingston Property and TS New Braunfels Property. | |
(4) | Mortgage note is cross-collateralized and cross-secured with the NT Blaine Property and the WG Cincinnati Property. | |
(5) | Lender: Bear Stearns Commercial Mortgage. | |
(6) | Lender: GE Commercial Finance Business Property Corporation. | |
(7) | Lender: Wachovia Bank, N.A. | |
(8) | Lender: JP Morgan Chase Bank, N.A. | |
(9) | The loan was used to fund eight single-tenant restaurants, which are subject to a master loan agreement. The properties are located in New Mexico, Georgia, Oregon, Washington, and Colorado. | |
(10) | The loan was used to fund seven single-tenant restaurants, which are subject to a master loan agreement. The properties are located in New Mexico, Georgia, Washington, and Colorado. | |
(11) | The loan was used to fund seven single-tenant restaurants, which are subject to a master loan agreement. The properties are located in New Mexico, Georgia, Washington, and Colorado. |
96
Depreciable |
||||
Property | Tax Basis | |||
Tractor Supply
Parkersburg, WV
|
$ | 2,419,149 | ||
Walgreens Brainerd, MN
|
3,455,534 | |||
Rite Aid Alliance, OH
|
1,721,992 | |||
La-Z-Boy
Glendale, AZ
|
3,308,706 | |||
Walgreens Florissant, MO
|
3,798,660 | |||
Walgreens Saint Louis,
MO (Gravois)
|
4,041,203 | |||
Walgreens Saint Louis,
MO (Telegraph)
|
3,405,433 | |||
Walgreens Columbia, MO
|
4,066,885 | |||
Walgreens Olivette, MO
|
4,920,452 | |||
CVS Alpharetta, GA
|
1,974,033 | |||
Lowes Enterprise,
AL
|
6,620,785 | |||
CVS Richland Hills, TX
|
2,617,497 | |||
FedEx Rockford, IL
|
4,810,302 | |||
Plastech Auburn Hills,
MI
|
20,812,140 | |||
Academy Sports Macon, GA
|
4,546,122 | |||
Davids Bridal
Lenexa, KS
|
2,588,991 | |||
Rite Aid Enterprise, AL
|
2,892,211 | |||
Rite Aid Wauseon, OH
|
2,920,310 | |||
Staples Crossville, TN
|
2,421,793 | |||
Rite Aid Saco, ME
|
2,188,010 | |||
Wadsworth Boulevard
Denver, CO
|
14,190,910 | |||
Mountainside Fitness
Chandler, AZ
|
4,818,016 | |||
Drexel Heritage
Hickory, NC
|
3,958,998 | |||
Rayford Square Spring,
TX
|
7,936,443 | |||
CVS Portsmouth, OH
|
1,667,154 | |||
Wawa Hockessin, DE
|
3,087,470 | |||
Wawa Manahawkin, NJ
|
2,821,552 | |||
Wawa Narbeth, PA
|
2,688,592 | |||
CVS Lakewood, OH
|
1,973,647 | |||
Rite Aid Cleveland, OH
|
2,070,669 | |||
Rite Aid Fremont, OH
|
1,728,442 | |||
Walgreens Knoxville, TN
|
3,068,515 | |||
CVS Madison, MS
|
3,368,662 | |||
Rite Aid Defiance, OH
|
3,126,556 | |||
Conns San Antonio,
TX
|
3,562,750 | |||
Dollar General
Crossville, TN
|
2,435,881 | |||
Dollar General Ardmore,
TN
|
2,114,108 | |||
Dollar General
Livingston, TN
|
2,033,053 | |||
Wehrenberg Arnold, MO
|
5,698,096 | |||
Sportmans Warehouse
Wichita, KS
|
6,843,371 | |||
CVS Portsmouth, OH
|
1,770,141 | |||
Advance Auto
Greenfield, IN
|
755,462 | |||
Advance Auto Trenton, OH
|
772,177 | |||
Rite Aid Lansing, MI
|
1,547,295 | |||
Advance Auto Columbia
Heights, MN
|
1,236,120 | |||
Advance Auto Fergus
Falls, MN
|
1,058,994 | |||
CVS Okeechobee, FL
|
4,812,804 | |||
Office Depot Dayton, OH
|
2,583,810 |
97
Depreciable |
||||
Property | Tax Basis | |||
Advance Auto Holland, MI
|
1,432,089 | |||
Advance Auto Holland
Township, MI
|
1,463,900 | |||
Advance Auto Zeeland, MI
|
1,384,950 | |||
CVS Orlando, FL
|
2,807,200 | |||
Office Depot
Greenville, MS
|
2,583,810 | |||
Office Depot
Warrensburg, MO
|
1,829,024 | |||
CVS Gulfport, MS
|
3,032,978 | |||
Advance Auto Grand
Forks, ND
|
1,070,994 | |||
CVS Clinton, NY
|
2,462,819 | |||
Oxford Theatre Oxford,
MS
|
9,636,227 | |||
Advance Auto Duluth, MN
|
1,190,975 | |||
Walgreens Picayune, MS
|
3,153,167 | |||
Kohls Wichita, KS
|
6,289,365 | |||
Staples Greenville, SC
|
4,545,000 | |||
Lowes Lubbock, TX
|
7,247,827 | |||
Lowes Midland, TX
|
7,883,933 | |||
Advance Auto Grand Bay,
AL
|
905,396 | |||
Advance Auto Hurley, MS
|
952,326 | |||
Advance Auto
Rainsville, AL
|
991,239 | |||
Golds Gym
OFallon, IL
|
6,060,922 | |||
Rite Aid Glassport, PA
|
3,268,815 | |||
Davids Bridal/Radio
Shack Topeka, KS
|
2,535,491 | |||
Rite Aid Hanover, PA
|
4,638,296 | |||
American TV &
Appliance Peoria, IL
|
9,573,469 | |||
Tractor Supply
La Grange, TX
|
2,402,825 | |||
Staples Peru, IL
|
2,024,975 | |||
Fedex Council Bluffs, IA
|
2,932,591 | |||
Fedex Edwardsville, KS
|
18,589,934 | |||
CVS Glenville Scotia, NY
|
3,796,109 | |||
Advance Auto Ashland, KY
|
1,096,360 | |||
Advance Auto Jackson, OH
|
952,219 | |||
Advance Auto New
Boston, OH
|
1,092,304 | |||
Advance Auto
Scottsburg, IN
|
1,054,818 | |||
Tractor Supply
Livingston, TN
|
2,761,104 | |||
Tractor Supply New
Braunfels, TX
|
2,733,111 | |||
Office Depot Benton, AR
|
2,803,944 | |||
Old Time Pottery
Fairview Heights, IL
|
3,338,050 | |||
Infiniti Davie, FL
|
6,661,739 | |||
Office Depot Oxford, MS
|
2,666,293 | |||
Tractor Supply
Crockett, TX
|
2,236,043 | |||
Mercedes Benz Atlanta,
GA
|
9,401,653 | |||
Dicks Sporting
Goods Amherst, NY
|
6,873,019 | |||
Chilis Paris, TX
|
2,234,337 | |||
Staples Clarksville, IN
|
3,595,974 | |||
HOM Fargo, ND
|
11,133,123 | |||
La-Z-Boy
Newington, CT
|
5,598,393 | |||
Advance Auto Maryland
Heights, MO
|
1,218,676 | |||
Victoria Crossing
Victoria, TX
|
10,421,408 | |||
Academy Sports Katy, TX
|
96,108,815 | |||
Gordmans Peoria, IL
|
7,635,360 | |||
One Pacific Place
Omaha, NE
|
20,033,912 | |||
Sack n
Save/OReilly Auto Garland, TX
|
3,203,422 | |||
Tractor Supply Ankeny,
IA
|
2,362,924 | |||
ABX Air Coventry, RI
|
2,261,338 | |||
Office Depot
Enterprise, AL
|
2,085,763 | |||
Northern Tool Blaine, MN
|
2,794,139 | |||
Office Max Orangeburg,
SC
|
2,624,618 | |||
Walgreens Cincinnati, OH
|
3,947,186 | |||
Walgreens Madeira, OH
|
3,491,063 | |||
Walgreens Sharonville,
OH
|
3,004,123 | |||
AT&T Beaumont, TX
|
12,043,930 | |||
Walgreens Shreveport, LA
|
3,789,514 | |||
Cost-U-Less, St. Croix, USVI
|
5,912,063 | |||
Gallina Centro
Collierville, TN
|
12,535,873 | |||
Apria Healthcare St.
John, MO
|
4,992,618 | |||
Logans Roadhouse
Fairfax, VA
|
1,776,432 | |||
Logans Roadhouse
Johnson City, TN
|
2,918,164 | |||
Center at 7500
Cottonwood Jenison, MI
|
4,344,581 | |||
Eckerd Lincolnton, NC
|
2,262,000 | |||
Tractor Supply
Greenfield, MN
|
4,050,000 | |||
Lincoln Place Fairview
Heights, IL
|
44,000,000 | |||
Ashley Furniture
Amarillo, TX
|
5,920,000 | |||
Pocatello Square
Pocatello, ID
|
23,000,000 | |||
Tractor Supply Paw Paw,
MI
|
3,095,000 | |||
Tractor Supply
Marinette, MI
|
2,950,000 | |||
Big 5 Center Aurora, CO
|
4,290,000 | |||
Rite Aid Plains, PA
|
5,200,000 | |||
Tractor Supply
Navasota, TX
|
3,015,000 | |||
Sportsmans
Warehouse De Pere, WI
|
6,010,000 | |||
Eckerd Easton, PA
|
5,970,000 | |||
Applebees
Portfolio Various
|
65,000,000 | |||
Walgreens Bridgetown, OH
|
4,475,000 | |||
Rite Aid
Fredericksburg, VA
|
5,415,000 | |||
Sams Club
Anderson, SC
|
12,000,000 | |||
Tractor Supply
Fredericksburg, TX
|
3,125,000 | |||
Walgreens Dallas, TX
|
3,150,000 | |||
Wal-Mart New London, WI
|
2,614,000 | |||
$ | 827,310,948 | |||
98
Number of |
Approx. Square |
Total Annual |
% of Total |
|||||||||||||
Year Ending December 31,
|
Leases Expiring | Feet Expiring | Base Rent | Annual Base Rent | ||||||||||||
2007
|
1 | 2,000 | $ | 37,500 | 0 | % | ||||||||||
2008
|
8 | 43,210 | 644,731 | 1 | % | |||||||||||
2009
|
9 | 80,143 | 724,364 | 1 | % | |||||||||||
2010
|
6 | 20,968 | 400,235 | 1 | % | |||||||||||
2011
|
7 | 34,703 | 409,101 | 1 | % | |||||||||||
2012
|
9 | 90,077 | 891,923 | 1 | % | |||||||||||
2013
|
10 | 221,058 | 1,739,153 | 3 | % | |||||||||||
2014
|
7 | 130,899 | 1,555,402 | 2 | % | |||||||||||
2015
|
9 | 649,513 | 3,544,096 | 6 | % | |||||||||||
2016
|
18 | 734,722 | 6,217,774 | 10 | % | |||||||||||
2017
|
13 | 539,135 | 4,555,170 | 7 | % | |||||||||||
97 | 2,546,428 | $ | 20,546,428 | 33 | % | |||||||||||
| satisfaction of the conditions to the acquisitions contained in the respective contracts; | |
| no material adverse change occurring relating to the properties, the tenants or in the local economic conditions; | |
| our receipt of sufficient net proceeds from the offering of our common stock to the public and financing proceeds to make these acquisitions; and | |
| our receipt of satisfactory due diligence information including appraisals, environmental reports and tenant and lease information. |
99
Approximate |
||||||||||||||
Expected |
Approximate |
Compensation to |
||||||||||||
Property | Acquisition Date | Seller(1) | Purchase Price(2) | Sponsor(3) | ||||||||||
Eckerd Spartanburg, SC
|
May 2007 | Art Thomas Chevrolet, Inc. | $ | 3,475,000 | $ | 104,250 | ||||||||
Tractor Supply
Fairview, TN
|
May 2007 | GES Farview, LLC | 2,970,000 | 89,100 | ||||||||||
CVS Florence, SC
|
May 2007 | Art Thomas Chevrolet, Inc. | 2,625,000 | 78,750 | ||||||||||
Rite Aid Allentown, PA
|
May 2007 | Rap Tilgham Street LP | 5,561,112 | 166,833 | ||||||||||
Walgreens Bryan, TX
|
May 2007 | 29 Briarcrest LP | 6,325,000 | 189,750 | ||||||||||
Walgreens Harris
County, TX
|
May 2007 | Cornerstone Retail LP | 5,650,000 | 169,500 | ||||||||||
Rite Aid Lima, OH
|
May 2007 | Nom Lima Bath, Ltd. | 4,775,000 | 143,250 | ||||||||||
Wal-Mart Spencer, IN
|
May 2007 | Spencer/Ros, Inc. | 2,025,682 | 60,770 | ||||||||||
La-Z-Boy
Kentwood, MI
|
May 2007 | LZB 28th Street Store Landlord | 5,145,386 | 154,362 | ||||||||||
$ | 38,552,180 | $ | 1,156,565 | |||||||||||
(1) | Seller is an unaffiliated third party. | |
(2) | Approximate purchase price does not include acquisition costs which we expect to be approximately 3.0% of the contract purchase price. | |
(3) | Amounts include acquisition fees payable to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing to acquire the respective property. |
Total Square |
% of Total Square |
|||||||||||
Property | Major Tenants* | Guarantor | Feet Leased | Feet Leased | ||||||||
Eckerd Spartanburg, SC
|
Eckerd Corporation | Eckerd Corporation | 10,908 | 100 | % | |||||||
Tractor Supply
Fairview, TN
|
Tractor Supply Company | Tractor Supply Company | 19,067 | 100 | % | |||||||
CVS Florence, SC
|
Florence CVS, Inc. | CVS, Inc. | 10,125 | 100 | % | |||||||
Rite Aid Allentown, PA
|
Rite Aid of Pennsylvania, Inc | Rite Aid, Inc. | 14,564 | 100 | % | |||||||
Walgreens Bryan, TX
|
Walgreen Co, Inc. | Walgreen Co, Inc. | 15,050 | 100 | % | |||||||
Walgreens Harris
County, TX
|
Walgreen Co, Inc. | Walgreen Co, Inc. | 15,050 | 100 | % | |||||||
Rite Aid Lima, OH
|
Rite Aid of Ohio, Inc. | Rite Aid, Inc. | 14,564 | 100 | % | |||||||
Wal-Mart Spencer, IN
|
Wal-Mart Stores, Inc. | Wal-Mart Stores, Inc. | 41,304 | 100 | % | |||||||
La-Z-Boy
Kentwood, MI
|
LA-Z-Boy Showcase Shoppes of Detroit, Inc. | LA-Z-Boy, Inc. | 30,267 | 100 | % | |||||||
170,899 | ||||||||||||
* | Major tenants are those tenants that occupy greater than 10.0% of the rentable square of their respective property. |
100
Renewal |
Annual |
Base Rent per |
Lease Term | |||||||||||||||||||
Property | Major Tenants* | Options | Base Rent | Square Foot | Beginning | To | ||||||||||||||||
Eckerd Spartanburg, SC
|
Eckerd Corporation | 4/5 yr. | $ | 263,200 | $ | 24.13 | 9/29/98 | 9/28/18 | ||||||||||||||
Tractor Supply
Fairview, TN
|
Tractor Supply Company | 4/5 yr. | 216,421 | $ | 11.35 | 8/11/06 | 8/10/21 | |||||||||||||||
CVS Florence, SC
|
Florence CVS, Inc. | 4/5 yr. | 177,188 | $ | 17.50 | 9/28/98 | 1/31/19 | |||||||||||||||
Rite Aid Allentown, PA
|
Rite Aid of Pennsylvania, Inc | 6/5 yr. | 419,864 | $ | 28.83 | 2/22/07 | 2/21/27 | |||||||||||||||
Walgreens Bryan, TX
|
Walgreen Co, Inc. | 8/5 yr. | 432,900 | $ | 28.76 | 4/12/01 | 4/30/21 | |||||||||||||||
Walgreens Harris
County, TX
|
Walgreen Co, Inc. | 8/5 yr. | 389,340 | $ | 25.87 | 3/29/01 | 3/31/21 | |||||||||||||||
Rite Aid Lima, OH
|
Rite Aid of Ohio, Inc. | 6/5 yr. | 370,185 | $ | 25.42 | 10/21/04 | 1/31/2026 | |||||||||||||||
Wal-Mart Spencer, IN
|
Wal-Mart Stores, Inc. | 5/5 yr. | 147,553 | $ | 3.57 | 3/24/87 | 1/31/2013 | |||||||||||||||
La-Z-Boy
Kentwood, MI
|
LA-Z-Boy Showcase Shoppes of Detroit, Inc. | 4/5 yr. | 385,904 | $ | 12.75 | 1/18/07 | 10/31/17 | |||||||||||||||
$ | 2,802,555 | |||||||||||||||||||||
Property
|
Debt Financing | Type | Rate | Maturity Date | ||||||||||||
Eckerd Spartanburg, SC
|
$ | 2,258,750 | Interest Only | 5.52 | % | June 2017 | ||||||||||
Tractor Supply
Fairview, TN
|
1,930,500 | Interest Only | 5.52 | % | June 2017 | |||||||||||
CVS Florence, SC
|
1,706,250 | Interest Only | 5.80 | % | June 2017 | |||||||||||
Rite Aid Allentown, PA
|
3,614,723 | Interest Only | 5.93 | % | June 2017 | |||||||||||
Walgreens Bryan, TX
|
4,111,250 | Interest Only | 5.40 | % | June 2017 | |||||||||||
Walgreens Harris
County, TX
|
3,672,500 | Interest Only | 5.40 | % | June 2017 | |||||||||||
Rite Aid Lima, OH
|
3,103,000 | Interest Only | 5.46 | % | June 2017 | |||||||||||
Wal-Mart Spencer, IN
|
1,620,000 | Interest Only | 5.80 | % | June 2017 | |||||||||||
La-Z-Boy
Kentwood, MI
|
3,344,501 | Interest Only | 5.80 | % | June 2017 | |||||||||||
$ | 25,361,474 | |||||||||||||||
101
From Inception |
||||||||||||
(September 29, |
||||||||||||
Year Ended |
Year Ended |
2004) Through |
||||||||||
December 31, |
December 31, |
December 31, |
||||||||||
2006 | 2005 | 2004 | ||||||||||
Balance Sheet Data:
|
||||||||||||
Total real estate assets
|
$ | 446,544,041 | $ | 91,618,285 | $ | | ||||||
Cash and cash equivalents
|
$ | 37,566,490 | $ | 4,575,144 | $ | 200,000 | ||||||
Restricted cash
|
$ | 5,839,733 | $ | 1,813,804 | $ | | ||||||
Total assets
|
$ | 500,420,792 | $ | 98,809,838 | $ | | ||||||
Mortgage notes payable
|
$ | 218,265,916 | $ | 66,804,041 | $ | | ||||||
Notes payable to affiliates
|
$ | | $ | 4,453,000 | $ | | ||||||
Escrowed investor proceeds
|
$ | 5,710,730 | $ | 1,813,804 | $ | | ||||||
Stockholders equity
|
$ | 266,236,497 | $ | 25,204,966 | $ | 200,000 | ||||||
Operating Data:
|
||||||||||||
Total revenue
|
$ | 19,519,507 | $ | 741,669 | $ | | ||||||
General and administrative
|
$ | 952,789 | $ | 156,252 | $ | | ||||||
Property operating expenses
|
$ | 1,416,745 | $ | | $ | | ||||||
Property and asset management fees
|
$ | 936,977 | $ | 38,768 | $ | | ||||||
Depreciation and amortization
|
$ | 6,469,366 | $ | 221,411 | $ | | ||||||
Interest expense
|
$ | 8,901,113 | $ | 467,386 | $ | | ||||||
Net income (loss)
|
$ | 1,345,996 | $ | (114,591 | ) | $ | | |||||
Funds from operations(1)
|
$ | 7,815,362 | $ | 106,820 | $ | | ||||||
Cash Flow Data:
|
||||||||||||
Cash flows provided by operations
|
$ | 7,861,475 | $ | 397,741 | $ | | ||||||
Cash flows used in investing
activities
|
$ | (320,176,509 | ) | $ | (93,640,753 | ) | $ | | ||||
Cash flows provided by financing
activities
|
$ | 345,306,381 | $ | 97,618,156 | $ | 200,000 | ||||||
Dividends declared and unpaid
|
$ | 1,612,094 | $ | 195,209 | $ | | ||||||
Per share data:
|
||||||||||||
Net income (loss)
basic and diluted
|
$ | 0.10 | $ | (0.28 | ) | $ | | |||||
Funds from operations(1)
|
$ | 0.59 | $ | 0.26 | $ | | ||||||
Weighted average dividends declared
|
$ | 0.64 | $ | 0.47 | $ | | ||||||
Weighted average shares outstanding
|
13,275,635 | 411,909 | |
(1) | See Managements Discussion and Analysis of Financial Condition and Results of Operations Funds From Operations for information regarding why we present funds from operations and for a reconciliation of this non-GAAP financial measure to net income (loss). |
102
103
| continuing to raise sufficient amounts of equity capital in order to acquire a large, diversified portfolio while maintaining a moderate leverage ratio; and | |
| investing net offering proceeds in properties that are accretive to our stockholders distributions at a time when the demand for high-quality, income-producing properties is high and the market competitive. |
Building
|
40 years | |
Tenant improvements
|
Lesser of useful life or lease term | |
Intangible lease assets
|
Lesser of useful life or lease term |
104
105
106
107
Percentage of 2006 |
||||||||||||||||
Total Number |
Rentable |
2006 Annualized |
Annualized Gross |
|||||||||||||
Location
|
of Properties | Square Feet | Gross Base Rents | Base Rent | ||||||||||||
Texas
|
9 | 468,515 | $ | 3,917,448 | 11 | % | ||||||||||
Kansas
|
5 | 314,785 | 3,241,765 | 9 | % | |||||||||||
Missouri
|
7 | 144,363 | 3,113,324 | 9 | % | |||||||||||
Michigan
|
5 | 144,561 | 2,757,480 | 8 | % | |||||||||||
Illinois
|
5 | 354,551 | 2,606,670 | 8 | % | |||||||||||
31 | 1,426,775 | $ | 15,636,687 | 45 | % | |||||||||||
Percentage of 2006 |
||||||||||||||||
Total Number |
Rentable |
2006 Annualized |
Annualized Gross |
|||||||||||||
Industry
|
of Leases | Square Feet | Gross Base Rent | Base Rent | ||||||||||||
Drugstore
|
29 | 375,975 | $ | 8,648,280 | 25 | % | ||||||||||
Specialty retail
|
15 | 422,990 | 4,103,342 | 12 | % | |||||||||||
Automotive parts
|
18 | 232,017 | 4,020,941 | 12 | % | |||||||||||
Home improvement
|
3 | 366,703 | 2,191,240 | 6 | % | |||||||||||
Distribution
|
3 | 247,400 | 2,183,809 | 6 | % | |||||||||||
68 | 1,645,085 | $ | 21,147,612 | 61 | % | |||||||||||
Percentage of 2006 |
||||||||||||
Total Number |
2006 Annualized |
Annualized Gross |
||||||||||
Tenant
|
of Leases | Gross Base Rent | Base Rent | |||||||||
Walgreens-drugstore
|
8 | $ | 2,998,885 | 9 | % | |||||||
CVS-drugstore
|
11 | 2,929,894 | 9 | % | ||||||||
Rite Aid-drugstore
|
10 | 2,719,501 | 8 | % | ||||||||
Lowes-home improvement store
|
3 | 2,191,240 | 6 | % | ||||||||
FedEx-distribution facility
|
3 | 2,183,809 | 6 | % | ||||||||
35 | $ | 13,023,329 | 38 | % | ||||||||
108
Year Ended | ||||||||
December 31, |
December 31, |
|||||||
2006 | 2005 | |||||||
Net income (loss)
|
$ | 1,345,996 | $ | (114,591 | ) | |||
Add:
|
||||||||
Depreciation of real estate assets
|
4,396,460 | 151,472 | ||||||
Amortization of lease related costs
|
2,072,906 | 69,939 | ||||||
FFO
|
$ | 7,815,362 | $ | 106,820 | ||||
| In order to recognize revenues on a straight-line basis over the terms of the respective leases, we recognized additional revenue by straight-lining rental revenue of approximately $790,000 and approximately $34,000 during the years ended December 31, 2006 and 2005, respectively. | |
| Amortization of deferred financing costs totaled approximately $548,000 and approximately $18,000 during the years ended December 31, 2006 and 2005, respectively. |
109
110
Payments Due by Period(2) | ||||||||||||||||||||
Less Than |
1-3 |
4-5 |
More Than |
|||||||||||||||||
Contractual Obligations(1)
|
Total | 1 Year | Years | Years | 5 Years | |||||||||||||||
Principal payments
fixed rate debt
|
$ | 215,555,559 | $ | 355,849 | $ | 26,819,031 | $ | 39,518,216 | $ | 148,862,463 | ||||||||||
Interest payments
fixed rate debt
|
100,009,247 | 12,413,771 | 36,546,514 | 18,537,916 | 32,511,046 | |||||||||||||||
Principal payments
variable rate debt
|
2,710,357 | 2,710,357 | | | | |||||||||||||||
Interest payments
variable rate debt(1)
|
198,300 | 198,300 | | | | |||||||||||||||
Total
|
$ | 318,473,463 | $ | 15,678,277 | $ | 63,365,545 | $ | 58,056,132 | $ | 181,373,509 | ||||||||||
(1) | A rate of 7.32% was used to calculate the variable debt interest payment obligations in future periods. This is the rate effective as of December 31, 2006. | |
(2) | Principal paydown amounts are included in payments due by period amounts. |
| the borrowings enabled us to purchase the properties and earn rental income more quickly; | |
| the property acquisitions were likely to increase the net offering proceeds from our initial public offering by allowing us to show potential investors actual acquisitions, thereby improving our ability to meet our goal of acquiring a diversified portfolio of properties to generate current income for investors and preserve investor capital; and | |
| based on expected equity sales at the time and scheduled maturities of our short-term variable rate debt, leverage was likely to exceed the charters guidelines only for a limited period of time. |
111
112
113
114
Type of Property
|
New | Used | Construction | |||||||||
Retail
|
7.2 | % | 92.8 | % | | |||||||
Office buildings
|
| 100 | % | | ||||||||
Land
|
| 100 | % | | ||||||||
Data Center
|
| | 100 | % |
115
116
117
| we are taxed at regular corporate rates on our undistributed REIT taxable income, including undistributed net capital gains; | |
| under some circumstances, we will be subject to alternative minimum tax; | |
| if we have net income from the sale or other disposition of foreclosure property that is held primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we will be subject to tax at the highest corporate rate on that income; | |
| if we have net income from prohibited transactions (which are, in general, sales or other dispositions of property other than foreclosure property held primarily for sale to customers in the ordinary course of business), our income from such prohibited transaction will be subject to a 100% tax; | |
| if we fail to satisfy either of the 75% or 95% gross income tests (discussed below) but have nonetheless maintained our qualification as a REIT because applicable conditions have been met, we will be subject to a 100% tax on an amount equal to the greater of the amount by which we fail the 75% or 95% test multiplied by a fraction calculated to reflect our profitability; | |
| if we fail to distribute during each year at least the sum of (i) 85% of our REIT ordinary income for the year, (ii) 95% of our REIT capital gain net income for such year and (iii) any undistributed taxable income from prior periods, we will be subject to a 4% excise tax on the excess of the required distribution over the amounts actually distributed; and | |
| if we acquire any asset from a C corporation (i.e., a corporation generally subject to corporate-level tax) in a carryover-basis transaction and we subsequently recognize gain on the disposition of the asset during the ten-year period beginning on the date on which we acquired the asset, then a portion of the gains may be subject to tax at the highest regular corporate rate, pursuant to guidelines issued by the Internal Revenue Service. |
118
| be a domestic corporation; | |
| elect to be taxed as a REIT and satisfy relevant filing and other administrative requirements; | |
| be managed by one or more trustees or directors; | |
| have transferable shares; | |
| not be a financial institution or an insurance company; | |
| use a calendar year for federal income tax purposes; | |
| have at least 100 stockholders for at least 335 days of each taxable year of twelve months; and | |
| not be closely held. |
| At least 75% of our gross income, excluding gross income from prohibited transactions, for each taxable year must be derived directly or indirectly from investments relating to real property or |
119
mortgages on real property. Gross income includes rents from real property and, in some circumstances, interest, but excludes gross income from dispositions of property held primarily for sale to customers in the ordinary course of a trade or business. Such dispositions are referred to as prohibited transactions. This is known as the 75% Income Test. |
| At least 95% of our gross income, excluding gross income from prohibited transactions, for each taxable year must be derived from the real property investments described above and from distributions, interest and gains from the sale or disposition of stock or securities or from any combination of the foregoing. This is known as the 95% Income Test. |
| the amount of rent received from a tenant generally must not be based in whole or in part on the income or profits of any person; however, an amount received or accrued generally will not be excluded from the term rents from real property solely by reason of being based on a fixed percentage or percentages of gross receipts or sales; | |
| rents received from a tenant will not qualify as rents from real property if an owner of 10% or more of the REIT directly or constructively owns 10% or more of the tenant or a subtenant of the tenant (in which case only rent attributable to the subtenant is disqualified); | |
| if rent attributable to personal property leased in connection with a lease of real property is greater than 15% of the total rent received under the lease, then the portion of rent attributable to the personal property will not qualify as rents from real property; and | |
| the REIT must not operate or manage the property or furnish or render services to tenants, other than through an independent contractor who is adequately compensated and from whom the REIT does not derive any income. However, a REIT may provide services with respect to its properties, and the income derived therefrom will qualify as rents from real property, if the services are usually or customarily rendered in connection with the rental of space only and are not otherwise considered rendered to the occupant. Even if the services with respect to a property are impermissible tenant services, the income derived therefrom will qualify as rents from real property if such income does not exceed 1% of all amounts received or accrued with respect to that property. |
120
| our failure to meet these tests was due to reasonable cause and not due to willful neglect; | |
| we attach a schedule of our income sources to our federal income tax return; and | |
| any incorrect information on the schedule is not due to fraud with intent to evade tax. |
| First, at least 75% of the value of our total assets must be represented by real estate assets, cash, cash items and government securities. The term real estate assets includes real property, mortgages on real property, shares in other qualified REITs and a proportionate share of any real estate assets owned by a partnership in which we are a partner or of any qualified REIT subsidiary of ours. | |
| Second, no more than 25% of our total assets may be represented by securities other than those in the 75% asset class. | |
| Third, of the investments included in the 25% asset class, the value of any one issuers securities that we own may not exceed 5% of the value of our total assets. Additionally, we may not own more than 10% of any one issuers outstanding voting securities. |
121
| 85% of our ordinary income for that year; | |
| 95% of our capital gain net income other than the capital gain net income that we elect to retain and pay tax on for that year; and | |
| any undistributed taxable income from prior periods, |
| we would be required to pay the tax on these gains; | |
| our stockholders, while required to include their proportionate share of the undistributed long-term capital gains in income, would receive a credit or refund for their share of the tax paid by us; and | |
| the basis of a stockholders shares would be increased by the difference between the designated amount included in the stockholders long-term capital gains and the tax deemed paid with respect to such shares. |
122
| is a citizen or resident of the United States; | |
| is a corporation, partnership or other entity created or organized in or under the laws of the United States or of any political subdivision thereof; | |
| is an estate or trust, the income of which is subject to U.S. federal income taxation regardless of its source; or | |
| a trust, if a U.S. court is able to exercise primary supervision over the administration of the trust and one or more U.S. persons have the authority to control all substantial decisions of the trust. |
123
124
| fails to furnish his or her taxpayer identification number, which, for an individual, would be his or her Social Security Number; | |
| furnishes an incorrect tax identification number; | |
| is notified by the Internal Revenue Service that he or she has failed properly to report payments of interest and distributions or is otherwise subject to backup withholding; or | |
| under some circumstances, fails to certify, under penalties of perjury, that he or she has furnished a correct tax identification number and that (a) he or she has not been notified by the Internal Revenue Service that he or she is subject to backup withholding for failure to report interest and distribution payments or (b) he or she has been notified by the Internal Revenue Service that he or she is no longer subject to backup withholding. |
125
126
| 35% of designated capital gain distributions or, if greater, 35% of the amount of any distributions that could be designated as capital gain distributions; and | |
| 30% of ordinary income distributions (i.e., distributions paid out of our earnings and profits). |
127
128
129
130
131
| whether the investment is in accordance with the documents and instruments governing such Plan or IRA; | |
| whether the investment satisfies the prudence and diversification and other fiduciary requirements of ERISA, if applicable; | |
| whether the investment will result in UBTI to the Plan or IRA (see Federal Income Tax Considerations Treatment of Tax-Exempt Stockholders); | |
| whether there is sufficient liquidity for the Plan or IRA, considering the minimum and other distribution requirements under the Internal Revenue Code and the liquidity needs of such Plan or IRA, after taking this investment into account; | |
| the need to value the assets of the Plan or IRA annually or more frequently; and | |
| whether the investment would constitute or give rise to a prohibited transaction under ERISA or the Internal Revenue Code, if applicable. |
132
| the estimated value per share would actually be realized by our stockholders upon liquidation, because these estimates do not necessarily indicate the price at which properties can be sold; | |
| our stockholders would be able to realize estimated net asset values if they were to attempt to sell their shares, because no public market for our shares exists or is likely to develop; or |
133
| that the value, or method used to establish value, would comply with ERISA or Internal Revenue Code requirements described above. |
| in securities issued by an investment company registered under the Investment Company Act; | |
| in publicly offered securities, defined generally as interests that are freely transferable, widely held and registered with the Securities and Exchange Commission; | |
| in an operating company, which includes venture capital operating companies and real estate operating companies; or | |
| in which equity participation by benefit plan investors is not significant. |
134
135
136
137
138
| a merger, offer, or proxy contest; | |
| the assumption of control by a holder of a large block of our securities; or | |
| the removal of incumbent management. |
| stock exchanges in which we are the successor; and | |
| transfers of less than substantially all of our assets. |
139
| five or fewer individuals (as defined in the Internal Revenue Code to include certain tax exempt organizations and trusts) may not own, directly or indirectly, more than 50% in value of our outstanding shares during the last half of a taxable year; and | |
| 100 or more persons must beneficially own our shares during at least 335 days of a taxable year of twelve months or during a proportionate part of a shorter taxable year. |
| with respect to transfers only, results in our common stock being owned by fewer than 100 persons; | |
| results in our being closely held within the meaning of Section 856(h) of the Internal Revenue Code; |
140
| results in our owning, directly or indirectly, more than 9.8% of the ownership interests in any tenant or subtenant; or | |
| otherwise results in our disqualification as a REIT. |
141
Period Ended
|
Date Paid | Distribution | ||||||
12/31/2005(1)
|
1/3/2006 | $ | 195,209 | |||||
3/31/2006(1)
|
4/3/2006 | 621,070 | ||||||
4/30/2006
|
5/26/2006 | 368,157 | ||||||
5/31/2006
|
6/15/2006 | 462,055 | ||||||
6/30/2006
|
7/15/2006 | 536,858 | ||||||
7/31/2006
|
8/15/2006 | 688,819 | ||||||
8/30/2006
|
9/15/2006 | 830,693 | ||||||
9/30/2006
|
10/15/2006 | 940,028 | ||||||
10/31/2006
|
11/15/2006 | 1,123,576 | ||||||
11/30/2006
|
12/15/2006 | 1,308,857 | ||||||
12/31/2006
|
1/15/2007 | 1,612,094 | ||||||
1/31/2007
|
2/15/2007 | 1,803,080 | ||||||
2/28/2007
|
3/15/2007 | 1,835,149 | ||||||
$ | 12,325,645 | |||||||
(1) | Distribution was paid on a quarterly basis. |
142
| the amount of time required for us to invest the funds received in the offering; | |
| our operating and interest expenses; | |
| the ability of tenants to meet their obligations under the leases associated with our properties; | |
| the amount of distributions or dividends received by us from our indirect real estate investments; | |
| our ability to keep our properties occupied; | |
| our ability to maintain or increase rental rates when renewing or replacing current leases; | |
| capital expenditures and reserves for such expenditures; | |
| the issuance of additional shares; and | |
| financings and refinancings. |
| are not liable personally or individually in any manner whatsoever for any debt, act, omission or obligation incurred by us or our board of directors; and | |
| are under no obligation to us or our creditors with respect to their shares other than the obligation to pay to us the full amount of the consideration for which their shares were issued. |
143
| any person who beneficially owns 10% or more of the voting power of the corporations shares; or | |
| an affiliate or associate of the corporation who, at any time within the two-year period prior to the date in question, was the beneficial owner of 10% or more of the voting power of the then outstanding voting stock of the corporation. |
| 80% of the votes entitled to be cast by holders of outstanding shares of voting stock of the corporation; and | |
| two-thirds of the votes entitled to be cast by holders of voting stock of the corporation other than shares held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder. |
| owned by the acquiring person; | |
| owned by our officers; and | |
| owned by our employees who are also directors. |
144
| one-tenth or more but less than one-third; | |
| one-third or more but less than a majority; or | |
| a majority or more of all voting power. |
| a classified board, | |
| a two-thirds vote requirement for removing a director, | |
| a requirement that the number of directors be fixed only by vote of the directors, | |
| a requirement that a vacancy on the board be filled only by the remaining directors and for the remainder of the full term of the class of directors in which the vacancy occurred, and | |
| a majority requirement for the calling of a special meeting of stockholders. |
145
146
147
| a transaction involving our securities that have been listed on a national securities exchange for at least 12 months; or | |
| a transaction involving our conversion to trust, or association form if, as a consequence of the transaction, there will be no significant adverse change in stockholder voting rights, the term of our existence, compensation to Cole Advisors II or our investment objectives. |
| that includes provisions that would materially impede or frustrate the accumulation of shares by any purchaser of the securities of the Roll-up Entity, except to the minimum extent necessary to preserve the tax status of the Roll-up Entity, or which would limit the ability of an investor to exercise the voting rights of its securities of the Roll-up Entity on the basis of the number of shares held by that investor; | |
| in which our investors rights to access of records of the Roll-up Entity will be less than those provided in the section of this prospectus entitled Meetings and Special Voting Requirements above; or | |
| in which any of the costs of the Roll-up Transaction would be borne by us if the Roll-up Transaction is not approved by the stockholders. |
148
| prior to the time of such reinvestment, the participant has received the final prospectus and any supplements thereto offering interests in the subsequent Cole-sponsored program and such prospectus allows investments pursuant to a distribution reinvestment plan; | |
| a registration statement covering the interests in the subsequent Cole-sponsored program has been declared effective under the Securities Act; | |
| the offer and sale of such interests are qualified for sale under applicable state securities laws; | |
| the participant executes the subscription agreement included with the prospectus for the subsequent Cole-sponsored program; and | |
| the participant qualifies under applicable investor suitability standards as contained in the prospectus for the subsequent Cole-sponsored program. |
149
150
151
152
| first, to us until we have received aggregate distributions with respect to the current fiscal year equal to the minimum amount necessary for us to distribute to our stockholders to enable us to maintain our status as a REIT under the Internal Revenue Code with respect to such fiscal year; | |
| next, to the limited partners until our limited partners have received aggregate distributions equal to the amount that would have been distributed to them with respect to all prior fiscal years had all Cole OP II income for all such prior fiscal years been allocated to us, each limited partner held a number of our common shares equal to the number of Cole OP II units that it holds and the REIT had distributed all such amounts to our stockholders (including the limited partners); | |
| next, to us and to the limited partners until each partner has received aggregate distributions with respect to the current fiscal year and all fiscal years had all Cole OP II income for the current fiscal year and all such prior fiscal years been allocated to us, our income with respect to the current fiscal year and each such prior fiscal year equaled the minimum amount necessary to maintain our status as a REIT under the Internal Revenue Code, each limited partner held a number of common shares equal to the number of Cole OP II units that we hold and we had distributed all such amounts to its stockholders (including the limited partners); and | |
| finally, to us and the limited partners in accordance with the partners percentage interests in Cole OP II. |
| all expenses relating to the formation and continuity of our existence; | |
| all expenses relating to the public offering and registration of securities by us; | |
| all expenses associated with the preparation and filing of any periodic reports by us under federal, state or local laws or regulations; | |
| all expenses associated with compliance by us with applicable laws, rules and regulations; | |
| all costs and expenses relating to any issuance or redemption of partnership interests or shares of our common stock; and | |
| all our other operating or administrative costs incurred in the ordinary course of our business on behalf of Cole OP II. |
153
| any amendment affecting the conversion factor or the exchange right in a manner adverse to the limited partners; | |
| any amendment that would adversely affect the rights of the limited partners to receive the distributions payable to them pursuant to the partnership agreement (other than the issuance of additional limited partnership interests); | |
| any amendment that would alter the allocations of Cole OP IIs profit and loss to the limited partners (other than the issuance of additional limited partnership interests); | |
| any amendment that would impose on the limited partners any obligation to make additional capital contributions to Cole OP II; and | |
| any amendment pursuant to a plan of merger, plan of exchange or plan of conversion, unless the partnership agreement of the surviving limited partnership does not materially differ from the partnership agreement of Cole OP II immediately before the transaction. |
| we declare for bankruptcy or withdraw from the partnership, provided, however, that the remaining partners may decide to continue the business; |
154
| ninety days after the sale or other disposition of all or substantially all of the assets of the partnership; | |
| the exchange of all limited partnership interests (other than such interests we, or are affiliates, hold); or | |
| we elect, as the general partner, to dissolve the partnership. |
155
156
Per Share | Total Maximum | |||||||
Primary Offering
|
||||||||
Price to Public
|
$ | 10.00 | $ | 1,250,000,000 | ||||
Selling Commissions
|
0.70 | 87,500,000 | ||||||
Dealer Manager Fees
|
0.20 | 25,000,000 | ||||||
Proceeds to Cole REIT II
|
$ | 9.10 | $ | 1,137,500,000 | ||||
Distribution Reinvestment
Plan
|
||||||||
Price to Public
|
$ | 9.50 | $ | 237,500,000 | ||||
Distribution Selling Commissions
|
| | ||||||
Dealer Manager Fees
|
| | ||||||
Proceeds to Cole REIT II
|
$ | 9.50 | $ | 237,500,000 | ||||
157
Total Maximum | ||||
Selling commissions
|
$ | 87,500,000 | ||
Dealer manager fee reallowance to
participating broker-dealers
|
8,750,000 | |||
Dealer manager wholesaling
compensation
|
20,723,000 | |||
Expense reimbursements for
wholesaling travel and expenses
|
4,030,000 | |||
Broker-dealer conference fees and
training and education meetings
|
2,800,000 | |||
Due diligence allowance
|
160,000 | |||
Legal fees of the dealer manager
|
120,000 | |||
Total(1)
|
$ | 124,083,000 | ||
(1) | Of this amount, $87,500,000 and $25,000,000 will be paid by us from the proceeds of this offering in the form of selling commissions and dealer manager fees, respectively. The remaining $11,583,000 will be paid by our sponsor without reimbursement by us. |
Purchase Price Per |
||||||||||||||||||||
Sales |
Incremental Share |
Dealer |
||||||||||||||||||
Dollar Volume |
Commission |
Per |
in Volume |
Manager Fees |
Net Proceeds |
|||||||||||||||
Shares Purchased
|
Percent | Share | Discount Range | Per Share | Per Share | |||||||||||||||
$250,000 or less
|
7.0% | $ | 0.70 | $ | 10.00 | $ | 0.20 | $ | 9.10 | |||||||||||
$250,001-$500,000
|
6.0% | 0.60 | $ | 9.90 | 0.20 | 9.10 | ||||||||||||||
$500,001-$1,000,000
|
5.0% | 0.50 | $ | 9.80 | 0.20 | 9.10 | ||||||||||||||
$1,000,001-$2,000,000
|
4.0% | 0.40 | $ | 9.70 | 0.20 | 9.10 | ||||||||||||||
$2,000,001-$5,000,000
|
3.0% | 0.30 | $ | 9.60 | 0.20 | 9.10 | ||||||||||||||
$5,000,001-$10,000,000
|
2.0% | 0.20 | $ | 9.50 | 0.20 | 9.10 | ||||||||||||||
Over $10,000,001
|
1.0% | 0.10 | $ | 9.40 | 0.20 | 9.10 |
158
| an individual, his or her spouse and their children under the age of 21 who purchase the shares for his, her or their own account; | |
| a corporation, partnership, association, joint-stock company, trust fund or any organized group of persons, whether incorporated or not; | |
| an employees trust, pension, profit-sharing or other employee benefit plan qualified under Section 401(a) of the Internal Revenue Code; and | |
| all commingled trust funds maintained by a given bank. |
159
160
161
162
Page | ||||
Audited Financial Statements of
Cole Credit Property Trust II, Inc.
|
||||
Report of Independent Registered
Accounting Firm
|
F-3 | |||
Consolidated Balance Sheets as of
December 31, 2006 and 2005
|
F-4 | |||
Consolidated Statements of
Operations for the Years Ended December 31, 2006, 2005 and
the Period from Inception (September 29, 2004) to
December 31, 2004
|
F-5 | |||
Consolidated Statements of
Stockholders Equity for the Years Ended December 31,
2006, 2005 and the Period from Inception (September 29,
2004) to December 31, 2004
|
F-6 | |||
Consolidated Statements of Cash
Flows for the Years Ended December 31, 2006 and 2005 and
the Period from Inception (September 29, 2004) to
December 31, 2004
|
F-7 | |||
Notes to Consolidated Financial
Statements
|
F-8 | |||
Summary Financial Information
of Properties Acquired and Probable Properties to be
Acquired
|
||||
Academy Sports Headquarters and
Distribution Facility Katy, Texas (AS Katy Property)
|
||||
Overview
|
F-29 | |||
Independent Auditors Report
|
F-30 | |||
Audited Financial Statements of
Property Acquired
|
F-31 | |||
Statement of Revenues and Certain
Operating Expenses for the Year Ended December 31, 2006
|
F-31 | |||
Notes to the Statement of Revenues
and Certain Operating Expenses
|
F-32 | |||
One Pacific Place
Omaha, Nebraska (MT Omaha Property)
|
||||
Overview
|
F-34 | |||
Independent Auditors Report
|
F-35 | |||
Audited Financial Statements of
Property Acquired
|
F-36 | |||
Statement of Revenues and Certain
Operating Expenses for the Year Ended June 30, 2006 and The
Six Months Ended December 31, 2006
|
F-36 | |||
Notes to the Statement of Revenues
and Certain Operating Expenses
|
F-37 | |||
Lincoln Place Fairview
Heights, Illinois (MT Fairview Heights Property)
|
||||
Overview
|
F-39 | |||
Independent Auditors Report
|
F-40 | |||
Audited Financial Statements of
Property Acquired
|
F-41 | |||
Statement of Revenues and Certain
Operating Expenses for the Year Ended December 31, 2006
|
F-41 | |||
Notes to the Statement of Revenues
and Certain Operating Expenses
|
F-42 | |||
Tractor Supply Various
Properties
|
||||
Summary Financial Data Regarding
Tractor Supply
|
F-44 | |||
Office Max Orangeburg,
South Carolina (OM Orangeburg Property)
|
||||
Summary Financial Data Regarding
Office Max
|
F-46 | |||
Walgreens Various
Properties
|
||||
Summary Financial Data Regarding
Walgreens
|
F-47 | |||
Office Depot Various
Properties
|
||||
Summary Financial Data Regarding
Office Depot
|
F-49 | |||
Apria Healthcare St.
John, Missouri (AH St. John Property)
|
||||
Summary Financial Data Regarding
Apria Healthcare
|
F-51 | |||
Advance Auto Various
Properties
|
||||
Summary Financial Data Regarding
Advance Auto
|
F-52 | |||
CVS Various Properties
|
||||
Summary Financial Data Regarding
CVS
|
F-54 |
F-1
Page | ||||
FedEx Various
Properties
|
||||
Summary Financial Data Regarding
FedEx
|
F-56 | |||
Wawa Various Properties
|
||||
Summary Financial Data Regarding
Wawa
|
F-57 | |||
Conns
San Antonio, TX (CO San Antonio Property)
|
||||
Summary Financial Data Regarding
Conns
|
F-58 | |||
Rite Aid Various
Properties
|
||||
Summary Financial Data Regarding
Rite Aid
|
F-59 | |||
Wal-Mart Various
Properties
|
||||
Summary Financial Data Regarding
Wal Mart
|
F-61 | |||
Unaudited Pro Forma Financial
Statements Cole Credit Property Trust II, Inc.
|
||||
Pro Forma Consolidated Balance
Sheet as of December 31, 2006 (Unaudited)
|
F-63 | |||
Pro Forma Consolidated Statement
of Operations for the Year Ended December 31, 2006
(Unaudited)
|
F-64 | |||
Notes to Pro Forma Consolidated
Financial Statements (Unaudited)
|
F-65 |
F-2
F-3
December 31, | ||||||||
2006 | 2005 | |||||||
ASSETS:
|
||||||||
Real estate assets, at cost:
|
||||||||
Land
|
$ | 109,506,269 | $ | 23,854,308 | ||||
Buildings and improvements, less
accumulated depreciation of $4,547,932 and $151,472 at
December 31, 2006 and 2005, respectively
|
282,468,749 | 57,338,359 | ||||||
Acquired intangible lease assets,
less accumulated amortization of $2,251,172 and $71,881 at
December 31, 2006 and 2005, respectively
|
54,569,023 | 10,425,618 | ||||||
Total real estate assets
|
446,544,041 | 91,618,285 | ||||||
Cash and cash equivalents
|
37,566,490 | 4,575,144 | ||||||
Restricted cash
|
5,839,733 | 1,813,804 | ||||||
Rents and tenant receivables, net
|
2,432,536 | 36,001 | ||||||
Prepaid expenses, mortgage loan
deposits and other assets
|
4,248,973 | 11,928 | ||||||
Deferred financing costs, less
accumulated amortization of $565,946 and $17,964 at
December 31, 2006 and 2005, respectively
|
3,789,019 | 754,676 | ||||||
Total assets
|
$ | 500,420,792 | $ | 98,809,838 | ||||
LIABILITIES AND
STOCKHOLDERS EQUITY:
|
||||||||
Mortgage notes payable
|
$ | 218,265,916 | $ | 66,804,041 | ||||
Notes payable to affiliates
|
| 4,453,000 | ||||||
Accounts payable and accrued
expenses
|
2,016,343 | 282,797 | ||||||
Escrowed investor proceeds
|
5,710,730 | 1,813,804 | ||||||
Due to affiliates
|
67,608 | 41,384 | ||||||
Acquired below market lease
intangibles, less accumulated amortization of $96,484 and $52 at
December 31, 2006 and 2005, respectively
|
2,649,374 | 14,637 | ||||||
Distributions payable
|
1,612,094 | 195,209 | ||||||
Deferred rent and other liabilities
|
340,974 | | ||||||
Total liabilities
|
230,663,039 | 73,604,872 | ||||||
Redeemable Common Stock
|
3,521,256 | | ||||||
STOCKHOLDERS
EQUITY:
|
||||||||
Preferred stock, $0.01 par
value; 10,000,000 shares authorized, none issued and
outstanding
|
| | ||||||
Common stock, $.01 par value;
240,000,000 and 90,000,000 shares authorized, 30,691,204
and 2,832,387 shares issued and outstanding at
December 31, 2006 and 2005, respectively
|
306,912 | 28,324 | ||||||
Capital in excess of par value
|
273,385,603 | 25,486,442 | ||||||
Accumulated distributions in
excess of earnings
|
(7,456,018 | ) | (309,800 | ) | ||||
Total stockholders equity
|
266,236,497 | 25,204,966 | ||||||
Total liabilities and
stockholders equity
|
$ | 500,420,792 | $ | 98,809,838 | ||||
F-4
Year Ended |
Year Ended |
Period from Inception |
||||||||||
December 31, |
December 31, |
(September 29, 2004) to |
||||||||||
2006 | 2005 | December 31, 2004 | ||||||||||
Revenues:
|
||||||||||||
Rental income
|
$ | 18,357,174 | $ | 741,669 | $ | | ||||||
Tenant reimbursement income
|
1,162,333 | | | |||||||||
Total revenue
|
19,519,507 | 741,669 | | |||||||||
Expenses:
|
||||||||||||
General and administrative
|
952,789 | 156,252 | | |||||||||
Property operating expenses
|
1,416,745 | | | |||||||||
Property and asset management fees
|
936,977 | 38,768 | | |||||||||
Depreciation
|
4,396,460 | 151,472 | | |||||||||
Amortization
|
2,072,906 | 69,939 | | |||||||||
Total operating expenses
|
9,775,877 | 416,431 | | |||||||||
Real estate operating
income
|
9,743,630 | 325,238 | | |||||||||
Other income
(expense):
|
||||||||||||
Interest income
|
503,479 | 27,557 | | |||||||||
Interest expense
|
(8,901,113 | ) | (467,386 | ) | | |||||||
Total other income
|
(8,397,634 | ) | (439,829 | ) | | |||||||
Net income (loss)
|
$ | 1,345,996 | $ | (114,591 | ) | $ | | |||||
Weighted average number of
common shares outstanding
|
||||||||||||
Basic and diluted
|
13,275,635 | 411,909 | | |||||||||
Net income (loss) per common
share
|
||||||||||||
Basic and diluted
|
$ | 0.10 | $ | (0.28 | ) | $ | | |||||
F-5
Accumulated |
||||||||||||||||||||
Common Stock |
Capital in |
Distributions |
Total |
|||||||||||||||||
Number of |
Par |
Excess of Par |
in Excess of |
Stockholders |
||||||||||||||||
Shares | Value | Value | Earnings | Equity | ||||||||||||||||
Balance, September 29,
2004 (Date of Inception)
|
| $ | | $ | | $ | | $ | | |||||||||||
Issuance of Common Stock to Cole
Holdings Corporation
|
20,000 | 200 | 199,800 | 200,000 | ||||||||||||||||
Balance, December 31,
2004
|
20,000 | 200 | 199,800 | | 200,000 | |||||||||||||||
Issuance of common stock
|
2,812,387 | 28,124 | 28,080,997 | | 28,109,121 | |||||||||||||||
Distributions
|
| | | (195,209 | ) | (195,209 | ) | |||||||||||||
Commissions on stock sales and
related dealer manager fees
|
| | (2,375,780 | ) | | (2,375,780 | ) | |||||||||||||
Other offering costs
|
| | (418,575 | ) | | (418,575 | ) | |||||||||||||
Net loss
|
| | | (114,591 | ) | (114,591 | ) | |||||||||||||
Balance, December 31,
2005
|
2,832,387 | 28,324 | 25,486,442 | (309,800 | ) | 25,204,966 | ||||||||||||||
Issuance of common stock
|
27,858,817 | 278,588 | 277,953,219 | | 278,231,807 | |||||||||||||||
Distributions
|
| | | (8,492,214 | ) | (8,492,214 | ) | |||||||||||||
Commissions on stock sales and
related dealer manager fees
|
| | (23,254,138 | ) | | (23,254,138 | ) | |||||||||||||
Other offering costs
|
| | (3,332,577 | ) | | (3,332,577 | ) | |||||||||||||
Stock option compensation expense
|
53,913 | 53,913 | ||||||||||||||||||
Redeemable common stock
|
| | (3,521,256 | ) | | (3,521,256 | ) | |||||||||||||
Net income
|
| | | 1,345,996 | 1,345,996 | |||||||||||||||
Balance, December 31,
2006
|
30,691,204 | $ | 306,912 | $ | 273,385,603 | $ | (7,456,018 | ) | $ | 266,236,497 | ||||||||||
F-6
Year Ended |
Year Ended |
Period from Inception |
||||||||||
December 31, |
December 31, |
(September 29, 2004) to |
||||||||||
2006 | 2005 | December 31, 2004 | ||||||||||
Cash Flows from Operating
Activities:
|
||||||||||||
Net income (loss)
|
$ | 1,345,996 | $ | (114,591 | ) | $ | | |||||
Adjustments to reconcile net income
(loss) to net cash provided by operating activities:
|
||||||||||||
Depreciation
|
4,396,460 | 151,472 | | |||||||||
Amortization
|
2,630,841 | 89,793 | | |||||||||
Stock compensation expense
|
53,913 | | | |||||||||
Changes in assets and liabilities:
|
||||||||||||
Rents and tenant receivables
|
(2,396,534 | ) | (36,001 | ) | | |||||||
Prepaid expenses and other assets
|
(269,945 | ) | (11,928 | ) | | |||||||
Accounts payable and accrued
expenses
|
1,733,546 | 282,797 | | |||||||||
Deferred rent and other liabilities
|
340,974 | | | |||||||||
Due to affiliates
|
26,224 | 36,199 | | |||||||||
Net cash provided by operating
activities
|
7,861,475 | 397,741 | | |||||||||
Cash Flows from Investing
Activities:
|
||||||||||||
Investment in real estate and
related assets
|
(278,576,503 | ) | (81,344,139 | ) | | |||||||
Acquired intangible lease assets
|
(40,305,246 | ) | (10,497,499 | ) | | |||||||
Acquired below market lease
intangibles
|
2,731,169 | 14,689 | | |||||||||
Restricted cash
|
(4,025,929 | ) | (1,813,804 | ) | | |||||||
Net cash used in investing
activities
|
(320,176,509 | ) | (93,640,753 | ) | | |||||||
Cash Flows from Financing
Activities:
|
||||||||||||
Proceeds from issuance of common
stock
|
274,710,551 | 28,109,121 | 200,000 | |||||||||
Proceeds from mortgage and
affiliate notes payable
|
168,764,469 | 72,084,404 | | |||||||||
Repayment of mortgage and affiliate
notes payable
|
(64,375,352 | ) | (827,363 | ) | | |||||||
Refund of mortgage rate lock
deposits
|
1,936,000 | | | |||||||||
Payment of mortgage rate lock
deposits
|
(5,903,100 | ) | | | ||||||||
Escrowed investor proceeds liability
|
3,896,925 | 1,813,804 | | |||||||||
Offering costs on issuance of
common stock
|
(26,586,715 | ) | (2,789,170 | ) | | |||||||
Distributions to investors
|
(3,554,073 | ) | | | ||||||||
Deferred financing costs paid
|
(3,582,325 | ) | (772,640 | ) | | |||||||
Net cash provided by financing
activities
|
345,306,381 | 97,618,156 | 200,000 | |||||||||
Net increase in cash and cash
equivalents
|
32,991,347 | 4,375,144 | 200,000 | |||||||||
Cash and cash equivalents,
beginning of period
|
4,575,144 | 200,000 | | |||||||||
Cash and cash equivalents, end
of period
|
$ | 37,566,490 | $ | 4,575,144 | $ | 200,000 | ||||||
Supplemental Disclosures of
Non-Cash Investing and Financing Activities:
|
||||||||||||
Dividends declared and unpaid
|
$ | 1,612,094 | $ | 195,209 | $ | | ||||||
Mortgage notes assumed in real
estate acquisitions
|
$ | 42,619,758 | $ | | $ | | ||||||
Common stock issued through
distribution reinvestment plan
|
$ | 3,521,256 | $ | | $ | | ||||||
Commissions and dealer manager fees
due to affiliate
|
$ | | $ | 5,185 | $ | | ||||||
Supplemental Cash Flow
Disclosures:
|
||||||||||||
Interest paid
|
$ | 7,981,952 | $ | 223,183 | $ | | ||||||
F-7
F-8
Building | 40 years | |
Tenant improvements | Lesser of useful life or lease term | |
Intangible lease assets | Lesser of useful life or lease term |
F-9
F-10
F-11
F-12
F-13
F-14
December 31, | ||||||||
2006 | 2005 | |||||||
Acquired in place leases and
tenant relationships, net of accumulated amortization of
$2,142,845 and $69,939 at December 31, 2006 and 2005,
respectively (with a weighted average life of 159 and
172 months for in-place leases and tenant relationships,
respectively)
|
$ | 51,939,520 | $ | 9,970,272 | ||||
Acquired above market leases, net
of accumulated amortization of $108,327 and $1,942 at
December 31, 2006 and 2005, respectively (with a weighted
average life of 162 and 118 months for acquired above
market leases, respectively)
|
$ | 2,629,503 | $ | 455,346 | ||||
$ | 54,569,023 | $ | 10,425,618 | |||||
Amount | ||||||||
Lease |
||||||||
In-Place and Tenant |
Above |
|||||||
Year
|
Relationships | Market Lease | ||||||
2007
|
$ | 3,902,608 | $ | 199,240 | ||||
2008
|
$ | 3,882,619 | $ | 199,240 | ||||
2009
|
$ | 3,821,858 | $ | 199,240 | ||||
2010
|
$ | 3,821,858 | $ | 199,240 | ||||
2011
|
$ | 3,819,312 | $ | 199,240 |
F-15
F-16
Principal |
||||
For the Year Ending December 31:
|
Repayments | |||
2007
|
$ | 3,066,207 | ||
2008
|
9,729,334 | |||
2009
|
205,511 | |||
2010
|
16,854,186 | |||
2011
|
39,272,285 | |||
Thereafter
|
149,108,393 | |||
Total
|
$ | 218,265,916 | ||
December 31, | ||||||||
2006 | 2005 | |||||||
Acquired below market
leases, net of accumulated amortization of $96,484 and $52 at
December 31, 2006 and 2005, respectively (with a weighted
average life of 144 and 141 months, respectively)
|
$ | 2,649,374 | $ | 14,637 | ||||
F-17
Amount |
||||
Below |
||||
Year
|
Market Lease | |||
2007
|
$ | 231,097 | ||
2008
|
$ | 231,097 | ||
2009
|
$ | 231,097 | ||
2010
|
$ | 231,097 | ||
2011
|
$ | 230,059 |
F-18
F-19
F-20
Acquisition |
||||||||||||||||
Property Description
|
Date | Location | Seller | Purchase Price | Loan Assumed | |||||||||||
Wawa-convenience store
|
March 29, 2006 | Hockessin, DE | Series A, LLC | $ | 4,830,000 | (1) | $ | 2,598,068 | ||||||||
Wawa-convenience store
|
March 29, 2006 | Manahawkin, NJ | Series A, LLC | 4,414,000 | (1) | 2,374,301 | ||||||||||
Wawa-convenience store
|
March 29, 2006 | Narberth, PA | Series A, LLC | 4,206,000 | (1) | 2,262,417 | ||||||||||
Conns-appliance retailer
|
May 26, 2006 | San Antonio, TX | Series D, LLC | 4,624,619 | (2) | 3,580,000 | ||||||||||
Rite Aid-drugstore
|
May 26, 2006 | Defiance, OH | Cole Acquisitions I, LLC | 4,326,165 | (2) | 2,321,000 | ||||||||||
CVS-drugstore
|
May 26, 2006 | Madison, MS | Cole Acquisitions I, LLC | 4,463,088 | (2) | 2,809,000 | ||||||||||
CVS-drugstore
|
June 28, 2006 | Portsmouth, OH | Cole Acquisitions I, LLC | 2,101,708 | (2) | 1,753,000 | ||||||||||
CVS-drugstore
|
July 7, 2006 | Okeechobee, FL | Cole Acquisitions I, LLC | 6,459,262 | (2) | 4,076,000 | ||||||||||
Office Depot-office supply
|
July 7, 2006 | Dayton, OH | Cole Acquisitions I, LLC | 3,416,526 | (2) | 2,130,000 | ||||||||||
Advance Auto-specialty retailer
|
July 12, 2006 | Holland, MI | Cole Acquisitions I, LLC | 2,071,843 | (2) | 1,193,000 | ||||||||||
Advance Auto-specialty retailer
|
July 12, 2006 | Holland Township, MI | Cole Acquisitions I, LLC | 2,137,244 | (2) | 1,231,000 | ||||||||||
Advance Auto-specialty retailer
|
July 12, 2006 | Zeeland, MI | Cole Acquisitions I, LLC | 1,840,715 | (2) | 1,057,000 | ||||||||||
CVS-drugstore
|
July 12, 2006 | Orlando, FL | Series D, LLC | 4,956,763 | (2) | 3,016,000 |
F-21
Acquisition |
||||||||||||||||
Property Description
|
Date | Location | Seller | Purchase Price | Loan Assumed | |||||||||||
Office Depot-office supply
|
July 12, 2006 | Greenville, MS | Cole Acquisitions I, LLC | 3,491,470 | (2) | 2,192,000 | ||||||||||
Office Depot-office supply
|
July 19, 2006 | Warrensburg, MO | Series D, LLC | 2,880,552 | (2) | 1,810,000 | ||||||||||
CVS-drugstore
|
August 10, 2006 | Gulfport, MS | Cole Acquisitions I, LLC | 4,414,117 | (2) | 2,611,000 | ||||||||||
$ | 60,634,072 | $ | 37,013,786 | |||||||||||||
(1) | The Companys board of directors, including all of the independent directors, approved the transaction as being fair and reasonable to the Company, at a price in excess of the cost to Series A, LLC, which is an affiliate of our advisor, but substantial justification exists for such excess, such excess is reasonable and the costs of the interest did exceed its current fair market value as determined by an independent expert selected by the Companys independent directors. | |
(2) | The Companys board of directors, including all of the independent directors, approved the transactions above as being fair and reasonable to the Company, at a price no greater than the cost to the affiliated entity, and at a cost that did not exceed its current fair market value as determined by an independent expert. |
F-22
Exercise |
||||||||||||
Number | Price | Exercisable | ||||||||||
Outstanding at December 31,
2004
|
| | ||||||||||
Granted in 2005
|
10,000 | $ | 9.15 | |||||||||
Outstanding at December 31,
2005
|
10,000 | $ | 9.15 | | ||||||||
Granted in 2006
|
10,000 | $ | 9.15 | |||||||||
Outstanding at December 31,
2006
|
20,000 | $ | 9.15 | 10,000 | ||||||||
F-23
F-24
2006 | 2005 | |||||||
Character of
Distributions:
|
||||||||
Ordinary income
|
42 | % | 0 | % | ||||
Return of capital
|
58 | % | 0 | % | ||||
Total
|
100 | % | 100 | % | ||||
Amount | ||||
Year ending
December 31:
|
||||
2007
|
$ | 34,430,846 | ||
2008
|
34,385,306 | |||
2009
|
34,244,642 | |||
2010
|
34,244,642 | |||
2011
|
34,230,502 | |||
Thereafter
|
302,476,178 | |||
Total
|
$ | 474,012,116 | ||
F-25
2006 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Revenues
|
$ | 2,571,786 | $ | 3,715,493 | $ | 5,392,741 | $ | 7,839,487 | ||||||||
Net income (loss)
|
(182,588 | ) | (181,847 | ) | 548,942 | 1,161,489 | ||||||||||
Basic and diluted net income
(loss) per share
|
(0.04 | ) | (0.02 | ) | 0.04 | 0.05 | ||||||||||
Dividends per share
|
$ | 0.15 | $ | 0.15 | $ | 0.16 | $ | 0.16 |
2005(1) | ||||||||
Third Quarter | Fourth Quarter | |||||||
Revenues
|
$ | 2,761 | $ | 738,908 | ||||
Net loss
|
(29,543 | ) | (85,048 | ) | ||||
Basic and diluted net loss per
share(2)
|
(0.46 | ) | (0.05 | ) | ||||
Dividends per share
|
| $ | 0.15 |
(1) | No quarterly financial information is presented for the first two quarters of 2005 as the Company was a development stage company during those quarters and had no operations. | |
(2) | The total of the two quarterly amounts for the year ended December 31, 2005, does not equal the total for the year then ended. This difference results from the increase in shares outstanding over the year. |
Property
|
Location | Acquisition Date | Square Feet | Purchase Price(1) | ||||||||||
HOM-furniture store
|
Fargo, ND | January 4, 2007 | 122,108 | $ | 12,000,000 | |||||||||
La-Z-Boy-furniture
store
|
Newington, CT | January 5, 2007 | 20,701 | 6,900,000 | ||||||||||
Advance Auto-parts store
|
Maryland Heights, MO | January 12, 2007 | 7,000 | 1,893,000 | ||||||||||
Victoria Crossing-multi-tenant
retail center
|
Victoria, TX | January 12, 2007 | 87,473 | 12,750,000 | ||||||||||
Academy Sports-corporate
offices/distribution
|
Katy, TX | January 18, 2007 | 1,500,596 | 102,000,000 | ||||||||||
Gordmans-department store
|
Peoria, IL | January 18, 2007 | 60,947 | 9,000,000 | ||||||||||
One Pacific Place-multi-tenant
retail center
|
Omaha, NE | February 6, 2007 | 91,564 | 36,000,000 |
F-26
Property
|
Location | Acquisition Date | Square Feet | Purchase Price(1) | ||||||||||
Sack n Save-convenience store
OReilly Auto-parts store
|
Garland, TX | February 6, 2007 | 65,295 | 5,060,000 | ||||||||||
Tractor Supply-specialty retail
store
|
Ankeny, IA | February 9, 2007 | 19,097 | 3,000,000 | ||||||||||
ABX Air-distribution center
|
Coventry, RI | February 14, 2007 | 33,000 | 4,090,000 | ||||||||||
Office Depot-office supply store
|
Enterprise, AL | February 27, 2007 | 20,000 | 2,776,357 | ||||||||||
Northern Tool-specialty retail store
|
Blaine, MN | February 28, 2007 | 25,685 | 4,900,000 | ||||||||||
Office Max-office supply store
|
Orangeburg, SC | February 28, 2007 | 23,600 | 3,125,000 | ||||||||||
Walgreens-drugstore
|
Cincinnati, OH | March 5, 2007 | 15,120 | 5,140,000 | ||||||||||
Walgreens-drugstore
|
Madeira, OH | March 5, 2007 | 13,905 | 4,425,000 | ||||||||||
Walgreens-drugstore
|
Sharonville, OH | March 5, 2007 | 13,905 | 4,085,000 | ||||||||||
AT&T-office building
|
Beaumont, TX | March 19, 2007 | 141,525 | 12,275,000 | ||||||||||
Total
|
2,261,521 | $ | 229,419,357 | |||||||||||
(1) | Purchase price excludes related closing and acquisition costs. |
Fixed Rate |
Fixed |
Variable |
||||||||||||||||||||||||
Loan |
Interest |
Rate Loan |
Total Loan |
|||||||||||||||||||||||
Property
|
Location | Amount | Rate | Maturity Date | Amount(1) | Maturity Date | Outstanding | |||||||||||||||||||
Dicks Sporting Goods
|
Amherst, NY | $ | 6,321,000 | 5.62 | % | February 1, 2017 | $ | | N/A | $ | 6,321,000 | |||||||||||||||
HOM Furniture
|
Fargo, ND | 4,800,000 | 5.56 | % | February 1, 2017 | | N/A | 4,800,000 | ||||||||||||||||||
Victoria Crossing
|
Victoria, TX | 8,288,000 | 5.71 | % | February 11, 2017 | 1,912,000 | April 12, 2007 | 10,200,000 | ||||||||||||||||||
Academy Sports
|
Katy, TX | 68,250,000 | 5.61 | % | February 1, 2017 | | N/A | 68,250,000 | ||||||||||||||||||
La-Z-Boy
|
Newington, CT | 4,140,000 | 5.66 | % | February 1, 2017 | | N/A | 4,140,000 | ||||||||||||||||||
Gordmans
|
Peoria, IL | 4,950,000 | 5.71 | % | February 1, 2017 | | N/A | 4,950,000 | ||||||||||||||||||
One Pacific Place
|
Omaha, NE | 23,400,000 | 5.53 | % | March 1, 2017 | | N/A | 23,400,000 | ||||||||||||||||||
Sack N Save
|
Garland, TX | 3,290,000 | 5.54 | % | March 1, 2037 | | N/A | 3,290,000 | ||||||||||||||||||
ABX Air
|
Coventry, RI | 2,454,000 | 5.70 | % | April 1, 2012 | | N/A | 2,454,000 | ||||||||||||||||||
Office Depot
|
Enterprise, RI | 1,850,000 | 6.29 | % | March 1, 2017 | | N/A | 1,850,000 | ||||||||||||||||||
Northern Tool
|
Blaine, MN | 3,185,000 | 6.00 | % | September 1, 2016 | | N/A | 3,185,000 | ||||||||||||||||||
Office Max
|
Orangeburg, SC | 1,875,000 | 5.61 | % | April 1, 2012 | | N/A | 1,875,000 | ||||||||||||||||||
Walgreens
|
Cincinnati, OH | 3,341,000 | 6.00 | % | September 1, 2016 | | N/A | 3,341,000 | ||||||||||||||||||
Walgreens
|
Madeira, OH | 2,876,000 | 5.70 | % | April 1, 2012 | | N/A | 2,876,000 | ||||||||||||||||||
Walgreens
|
Sharonville, OH | 2,655,000 | 5.62 | % | April 1, 2012 | | N/A | 2,655,000 | ||||||||||||||||||
AT&T
|
Beaumont, TX | 8,592,000 | 5.87 | % | April 1, 2017 | | N/A | 8,592,000 | ||||||||||||||||||
Total
|
$ | 150,267,000 | $ | 1,912,000 | $ | 152,179,000 | ||||||||||||||||||||
(1) | The variable rate debt mortgage notes bear interest at the one-month LIBOR rate plus 200 basis points with interest paid monthly. |
F-27
F-28
F-29
F-30
Revenues:
|
||||
Rental revenue
|
$ | 4,935,604 | ||
Total revenues
|
4,935,604 | |||
Certain Operating
Expenses:
|
||||
Total certain operating expenses
|
| |||
Revenues in excess of certain
operating expenses
|
$ | 4,935,604 | ||
F-31
Year ending December 31:
|
|||
2007
|
$ | 6,059,154 | |
2008
|
6,157,764 | ||
2009
|
6,259,051 | ||
2010
|
6,362,042 | ||
2011
|
6,466,767 | ||
Thereafter
|
63,235,212 | ||
Total
|
$ | 94,539,990 | |
F-32
F-33
F-34
F-35
Year Ended |
Six Months Ended |
|||||||
June 30, 2006 | December 31, 2006 | |||||||
(Unaudited) | ||||||||
Revenues:
|
||||||||
Rental revenue
|
$ | 2,583,418 | $ | 1,339,612 | ||||
Tenant reimbursement and other
|
1,056,952 | 554,155 | ||||||
Total revenues
|
3,640,370 | 1,893,767 | ||||||
Certain Operating
Expenses:
|
||||||||
Operations and maintenance
|
331,318 | 153,900 | ||||||
Real estate taxes
|
345,385 | 171,972 | ||||||
Marketing
|
160,029 | 101,840 | ||||||
Professional and administrative
expenses
|
108,525 | 63,301 | ||||||
Management fees
|
108,352 | 60,591 | ||||||
Utilities
|
80,045 | 34,469 | ||||||
Total certain operating expenses
|
1,133,654 | 586,073 | ||||||
Revenues in excess of certain
operating expenses
|
$ | 2,506,716 | $ | 1,307,694 | ||||
F-36
1. | Basis of Presentation |
2. | Significant Accounting Policies |
F-37
3. | Leases |
Year ending June 30:
|
||||
2007
|
$ | 2,617,725 | ||
2008
|
2,441,213 | |||
2009
|
2,112,608 | |||
2010
|
1,649,869 | |||
2011
|
1,492,371 | |||
Thereafter
|
3,809,809 | |||
Total
|
$ | 14,123,955 | ||
4. | Tenant Concentration |
5. | Commitments and Contingencies |
F-38
F-39
F-40
Revenues:
|
||||
Rental revenue
|
$ | 3,236,104 | ||
Tenant reimbursement and other
|
505,823 | |||
Total revenues
|
3,741,927 | |||
Certain Operating
Expenses:
|
||||
Operations and maintenance
|
10,475 | |||
Parking and security
|
121,156 | |||
Insurance
|
20,125 | |||
Taxes
|
364,228 | |||
Total certain operating expenses
|
515,984 | |||
Revenues in excess of certain
operating expenses
|
$ | 3,225,943 | ||
F-41
1. | Basis of Presentation |
2. | Significant Accounting Policies |
3. | Leases |
Year ending December 31:
|
||||
2007
|
$ | 3,093,165 | ||
2008
|
3,059,464 | |||
2009
|
3,004,160 | |||
2010
|
2,915,047 | |||
2011
|
2,750,544 | |||
Thereafter
|
10,202,109 | |||
Total
|
$ | 25,024,488 | ||
F-42
4. | Tenant Concentration |
Aggregate Annual |
% Aggregate Annual |
|||||||
Tenant Name
|
Rental Income | Rental Income | ||||||
Ultimate Electronics, Inc.
|
$ | 424,639 | 13% | |||||
Kohls Illinois, Inc.
|
530,760 | 16% | ||||||
LNT, Inc.
|
318,667 | 10% |
5. | Commitments and Contingencies |
F-43
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
La Grange, Texas
|
11/6/2006 | $ | 2,580,000 | 24,727 | 2006 | |||||||||||
Livingston, Texas
|
11/22/2006 | 3,100,000 | 24,727 | 2006 | ||||||||||||
New Braunfels, Texas
|
11/22/2006 | 3,150,000 | 24,727 | 2006 | ||||||||||||
Crockett, Texas
|
12/1/2006 | 2,450,000 | 24,727 | 2006 | ||||||||||||
Ankeny, Iowa
|
2/9/2007 | 3,000,000 | 19,097 | 2006 | ||||||||||||
Greenfield, Minnesota
|
4/2/2007 | 4,050,000 | 22,675 | 2006 | ||||||||||||
Marinette, Wisconsin
|
4/9/2007 | 2,950,000 | 19,097 | 2006 | ||||||||||||
Paw Paw, Michigan
|
4/9/2007 | 3,095,650 | 22,670 | 2006 | ||||||||||||
Navasota, Texas
|
4/18/2007 | 3,015,000 | 22,670 | 2006 | ||||||||||||
Fredericksburg, Texas
|
5/7/2007 | 3,125,000 | 22,670 | 2007 | ||||||||||||
Fairview, Tennessee
|
(1 | ) | 2,970,000 | 19,067 | 2007 | |||||||||||
Total
|
$ | 33,485,650 | 246,854 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. An additional condition to acquiring this property will be our securing debt financing to pay the balance of the purchase price. Such financing may not be available on acceptable terms or at all. |
F-44
For the Fiscal Year Ended | ||||||||||||
12/31/2006 | 12/31/2005 | 12/31/2004 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Statements of
Operations
|
||||||||||||
Revenues
|
$ | 2,369,612 | $ | 2,067,979 | $ | 1,738,843 | ||||||
Operating Income
|
148,020 | 136,444 | 101,546 | |||||||||
Net Income
|
91,008 | 85,669 | 64,069 |
As of the Fiscal Year Ended | ||||||||||||
12/31/2006 | 12/31/2005 | 12/31/2004 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Balance
Sheets
|
||||||||||||
Total Assets
|
$ | 1,007,992 | $ | 814,795 | $ | 678,485 | ||||||
Long-term Debt
|
2,808 | 10,739 | 34,744 | |||||||||
Stockholders Equity
|
598,904 | 477,698 | 370,584 |
F-45
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Orangeburg, South Carolina
|
2/28/2007 | $ | 3,125,000 | 23,500 | 1999 | |||||||||||
Total
|
$ | 3,125,000 | 23,500 | |||||||||||||
For the Fiscal Year Ended | ||||||||||||
12/31/2006 | 12/31/2005 | 12/31/2004 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Statements of
Operations
|
||||||||||||
Revenues
|
$ | 8,965,707 | $ | 9,157,660 | $ | 13,270,196 | ||||||
Operating Income
|
165,902 | 9,692 | 671,969 | |||||||||
Net Income
|
91,721 | (73,762 | ) | 173,058 |
As of the Fiscal Year Ended | ||||||||||||
12/31/2006 | 12/31/2005 | 12/31/2004 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Balance
Sheets
|
||||||||||||
Total Assets
|
$ | 6,216,048 | $ | 6,272,142 | $ | 7,637,299 | ||||||
Long-term Debt
|
384,000 | 407,000 | 585,082 | |||||||||
Stockholders Equity
|
1,985,644 | 1,735,679 | 2,610,478 |
F-46
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Knoxville, Tennessee
|
5/8/2006 | $ | 4,750,000 | 15,120 | 2000 | |||||||||||
Picayune, Mississippi
|
9/15/2006 | 4,255,000 | 14,820 | 2006 | ||||||||||||
Cincinnati, Ohio
|
3/6/2007 | 5,140,000 | 15,120 | 2000 | ||||||||||||
Madeira, Ohio
|
3/6/2007 | 4,425,000 | 13,905 | 1998 | ||||||||||||
Sharonville, Ohio
|
3/6/2007 | 4,085,000 | 13,905 | 1998 | ||||||||||||
Shreveport, Louisiana
|
3/23/2007 | 4,140,000 | 13,905 | 1998 | ||||||||||||
Bridgetown, Ohio
|
4/30/2007 | 4,475,000 | 13,905 | 1998 | ||||||||||||
Dallas, Texas
|
5/8/2007 | 3,150,000 | 13,905 | 1996 | ||||||||||||
Harris County, Texas
|
(1 | ) | 5,650,000 | 15,050 | 2000 | |||||||||||
Bryan, Texas
|
(1 | ) | 6,325,000 | 15,050 | 2001 | |||||||||||
Total
|
$ | 46,395,000 | 144,685 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. An additional condition to acquiring this property will be our securing debt financing to pay the balance of the purchase price. Such financing may not be available on acceptable terms or at all. |
F-47
For the Six |
||||||||||||||||
Months Ended |
For the Fiscal Year Ended | |||||||||||||||
2/28/2007 | 8/31/2006 | 8/31/2005 | 8/31/2004 | |||||||||||||
(In millions) | ||||||||||||||||
Consolidated Statements of
Operations
|
||||||||||||||||
Revenues
|
$ | 26,642.2 | $ | 47,409.0 | $ | 42,201.6 | $ | 37,508.2 | ||||||||
Operating Income
|
1,692.4 | 2,701.5 | 2,424.0 | 2,142.40 | ||||||||||||
Net Income
|
1,083.6 | 1,750.6 | 1,559.5 | 1,349.8 |
As of |
As of the Fiscal Year Ended | |||||||||||||||
2/28/2007 | 8/31/2006 | 8/31/2005 | 8/31/2004 | |||||||||||||
(In millions) | ||||||||||||||||
Consolidated Balance
Sheets
|
||||||||||||||||
Total Assets
|
$ | 17,668.9 | $ | 17,131.1 | $ | 14,608.8 | $ | 13,342.1 | ||||||||
Long-term Debt
|
1,199.7 | 1,118.9 | 997.7 | 850.4 | ||||||||||||
Stockholders Equity
|
10,566.3 | 10,115.8 | 8,889.7 | 8,139.7 |
F-48
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Dayton, Ohio
|
7/7/2006 | $ | 3,276,724 | 19,880 | 2005 | |||||||||||
Greenville, Mississippi
|
7/12/2006 | 3,373,000 | 25,083 | 2000 | ||||||||||||
Warrensburg, Missouri
|
7/19/2006 | 2,785,000 | 20,000 | 2001 | ||||||||||||
Benton, Arkansas
|
11/21/2006 | 3,275,000 | 20,515 | 2001 | ||||||||||||
Oxford, Mississippi
|
12/1/2006 | 3,487,450 | 20,000 | 2006 | ||||||||||||
Enterprise, Alabama
|
2/27/2007 | 2,776,357 | 20,000 | 2006 | ||||||||||||
Total
|
$ | 18,973,531 | 125,478 | |||||||||||||
For the Fiscal Year Ended | ||||||||||||||||
12/30/2006 | 12/31/2005 | 12/25/2004 | ||||||||||||||
(In thousands) | ||||||||||||||||
Consolidated Statements of
Operations
|
||||||||||||||||
Revenues
|
$ | 15,010,781 | $ | 14,278,944 | $ | 13,564,699 | ||||||||||
Operating Income
|
733,483 | 348,042 | 529,977 | |||||||||||||
Net Income
|
516,135 | 273,792 | 335,504 |
F-49
As of the Fiscal Year Ended | ||||||||||||
12/30/2006 | 12/31/2005 | 12/25/2004 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Balance
Sheets
|
||||||||||||
Total Assets
|
$ | 6,570,102 | $ | 6,098,525 | $ | 6,794,338 | ||||||
Long-term Debt
|
570,752 | 569,098 | 583,680 | |||||||||
Stockholders Equity
|
2,610,111 | 2,739,221 | 3,223,048 |
F-50
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
St. John, Missouri
|
3/28/2007 | $ | 6,500,000 | 52,200 | 1996 | |||||||||||
Total
|
$ | 6,500,000 | 52,200 | |||||||||||||
For the Fiscal Year Ended | |||||||||
12/31/2006 | 12/31/2005 | 12/31/2004 | |||||||
(In thousands) | |||||||||
Consolidated Statements of
Operations
|
|||||||||
Revenues
|
$ | 1,517,307 | $ | 1,474,101 | $ | 1,451,449 | |||
Operating Income
|
147,700 | 129,489 | 201,055 | ||||||
Net Income
|
74,980 | 66,941 | 114,008 |
As of the Fiscal Year Ended | |||||||||
12/31/2006 | 12/31/2005 | 12/31/2004 | |||||||
(In thousands) | |||||||||
Consolidated Balance
Sheets
|
|||||||||
Total Assets
|
$ | 1,168,496 | $ | 1,185,898 | $ | 1,107,664 | |||
Long-term Debt
|
485,000 | 640,855 | 475,957 | ||||||
Stockholders Equity
|
410,431 | 327,164 | 406,185 |
F-51
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Greenfield, Indiana
|
6/29/2006 | $ | 1,375,500 | 7,000 | 2003 | |||||||||||
Trenton, Ohio
|
6/29/2006 | 1,060,000 | 7,000 | 2003 | ||||||||||||
Columbia Heights, Minnesota
|
7/6/2006 | 1,730,578 | 7,000 | 2005 | ||||||||||||
Fergus Falls, Minnesota
|
7/6/2006 | 1,203,171 | 7,000 | 2005 | ||||||||||||
Holland Township, Michigan
|
7/12/2006 | 2,052,100 | 7,000 | 2005 | ||||||||||||
Holland, Michigan
|
7/12/2006 | 1,987,500 | 7,000 | 2005 | ||||||||||||
Zeeland, Michigan
|
7/12/2006 | 1,761,200 | 7,000 | 2005 | ||||||||||||
Grand Forks, North Dakota
|
8/15/2006 | 1,399,657 | 7,000 | 2005 | ||||||||||||
Duluth, Minnesota
|
9/8/2006 | 1,432,565 | 7,000 | 2006 | ||||||||||||
Grand Bay, Alabama
|
9/29/2006 | 1,115,605 | 7,000 | 2005 | ||||||||||||
Hurley, Mississippi
|
9/29/2006 | 1,083,195 | 7,000 | 2006 | ||||||||||||
Rainsville, Alabama
|
9/29/2006 | 1,328,000 | 7,000 | 2005 | ||||||||||||
Ashland, Kentucky
|
11/17/2006 | 1,681,000 | 7,000 | 2006 | ||||||||||||
Jackson, Ohio
|
11/17/2006 | 1,352,000 | 7,000 | 2005 | ||||||||||||
New Boston, Ohio
|
11/17/2006 | 1,516,000 | 7,000 | 2005 | ||||||||||||
Scottsburg, Indiana
|
11/17/2006 | 1,272,000 | 7,000 | 2006 | ||||||||||||
Maryland Heights, Missouri
|
1/12/2007 | 1,893,000 | 7,000 | 2005 | ||||||||||||
Total
|
$ | 25,243,071 | 119,000 | |||||||||||||
F-52
For the Fiscal Year Ended | ||||||||||||
12/30/2006 | 12/31/2005 | 1/1/2005 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Statements of
Operations
|
||||||||||||
Revenues
|
$ | 4,616,503 | $ | 4,264,971 | $ | 3,770,297 | ||||||
Operating Income
|
403,350 | 408,492 | 328,758 | |||||||||
Net Income
|
231,318 | 234,725 | 187,988 |
As of the Fiscal Year Ended | ||||||||||||
12/30/2006 | 12/31/2005 | 1/1/2005 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Balance
Sheets
|
||||||||||||
Total Assets
|
$ | 2,682,681 | $ | 2,542,149 | $ | 2,201,962 | ||||||
Long-term Debt
|
477,173 | 438,800 | 470,000 | |||||||||
Stockholders Equity
|
1,030,354 | 919,771 | 722,315 |
F-53
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Portsmouth, Ohio (Scioto Trail)
|
3/8/2006 | $ | 2,166,000 | 10,170 | 1997 | |||||||||||
Lakewood, Ohio
|
4/19/2006 | 2,450,000 | 12,737 | 1996 | ||||||||||||
Madison, Mississippi
|
5/26/2006 | 4,321,000 | 13,804 | 2004 | ||||||||||||
Portsmouth, Ohio
|
6/28/2006 | 2,027,000 | 10,650 | 1997 | ||||||||||||
Okeechobee, Florida
|
7/7/2006 | 6,270,000 | 13,050 | 2001 | ||||||||||||
Orlando, Florida
|
7/12/2006 | 4,639,500 | 13,013 | 2005 | ||||||||||||
Gulfport, Mississippi
|
8/10/2006 | 4,016,220 | 11,359 | 2000 | ||||||||||||
Clinton, New York
|
8/24/2006 | 3,050,000 | 10,055 | 2006 | ||||||||||||
Glenville Scotia, New York
|
11/16/2006 | 5,250,000 | 12,900 | 2006 | ||||||||||||
Florence, South Carolina
|
(1 | ) | 2,625,000 | 10,125 | 1998 | |||||||||||
Total
|
$ | 36,814,720 | 117,863 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. An additional condition to acquiring this property will be our securing debt financing to pay the balance of the purchase price. Such financing may not be available on acceptable terms or at all. |
F-54
For the |
||||||||||||
Three Months |
||||||||||||
Ended | For the Fiscal Year Ended | |||||||||||
3/31/2007 | 12/30/2006 | 12/31/2005 | 1/1/2005 | |||||||||
(In millions) | ||||||||||||
Consolidated Statements of
Operations
|
||||||||||||
Revenues
|
$ | 13,184.6 | $ | 43,813.8 | $ | 37,006.2 | $ | 30,594.3 | ||||
Operating Income
|
736.5 | 2,441.6 | 2,019.5 | 1,454.7 | ||||||||
Net Income
|
408.9 | 1,368.9 | 1,224.7 | 918.8 |
As of | As of the Fiscal Year Ended | |||||||||||
3/31/2007 | 12/30/2006 | 12/31/2005 | 1/1/2005 | |||||||||
(In millions) | ||||||||||||
Consolidated Balance
Sheets
|
||||||||||||
Total Assets
|
$ | 51,035.8 | $ | 20,569.8 | $ | 15,283.4 | $ | 14,546.8 | ||||
Long-term Debt
|
2,895.4 | 2,870.4 | 1,594.1 | 1,925.9 | ||||||||
Stockholders Equity
|
34,031.4 | 9,917.6 | 8.331.2 | 6,987.2 |
F-55
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Council Bluffs, Iowa
|
11/15/2006 | $ | 3,361,000 | 23,510 | 1999 | |||||||||||
Edwardsville, Kansas
|
11/15/2006 | 19,815,000 | 155,965 | 1999 | ||||||||||||
Total
|
$ | 23,176,000 | 179,475 | |||||||||||||
As of the Three |
||||||||||||||||
Months Ended |
As of the Fiscal Year Ended | |||||||||||||||
8/31/2006 | 5/31/2006 | 5/31/2005 | 5/31/2004 | |||||||||||||
(In millions) | ||||||||||||||||
Revenues
|
$ | 1,013 | $ | 3,645 | $ | 3,217 | $ | 2,689 | ||||||||
Operating Income
|
150 | 485 | 354 | 244 | ||||||||||||
Total Assets
|
2,245 | 2,047 | 1,924 |
F-56
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Hockessin, Deleware
|
3/29/2006 | $ | 4,830,000 | 5,160 | 2001 | |||||||||||
Manahawkin, New Jersey
|
3/29/2006 | 4,414,000 | 4,695 | 2001 | ||||||||||||
Narberth, Pennsylvania
|
3/29/2006 | 4,206,000 | 4,461 | 2001 | ||||||||||||
Total
|
$ | 13,450,000 | 14,316 | |||||||||||||
For the Fiscal Year Ended | ||||||||||||
12/25/2005 | 12/26/2004 | 12/28/2003 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Statements of
Operations
|
||||||||||||
Revenues
|
$ | 4,361,615 | $ | 3,473,610 | $ | 2,819,201 | ||||||
Operating Income
|
112,189 | 93,380 | 83,159 | |||||||||
Net Income
|
69,459 | 58,609 | 50,637 |
As of the Fiscal Year Ended | ||||||||||||
12/25/2005 | 12/26/2004 | 12/28/2003 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Balance
Sheets
|
||||||||||||
Total Assets
|
$ | 1,188,915 | $ | 1,004,644 | $ | 932,760 | ||||||
Long-term Debt
|
459,983 | 394,737 | 363,379 | |||||||||
Stockholders Equity
|
289,613 | 253,378 | 213,551 |
F-57
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
San Antonio, Texas
|
5/26/2006 | $ | 4,475,000 | 25,358 | 2002 | |||||||||||
Total
|
$ | 4,475,000 | 25,358 | |||||||||||||
For the Three |
||||||||||||||||
Months Ended |
For the Fiscal Year Ended | |||||||||||||||
4/30/2006 | 1/31/2006 | 1/31/2005 | 1/31/2004 | |||||||||||||
(In thousands) | ||||||||||||||||
Consolidated Statements of
Operations
|
||||||||||||||||
Revenues
|
$ | 192,115 | $ | 702,422 | $ | 567,092 | $ | 499,310 | ||||||||
Operating Income
|
17,340 | 63,648 | 48,845 | 41,767 | ||||||||||||
Net Income
|
11,378 | 41,181 | 30,125 | 24,340 |
As of the Fiscal Year Ended | ||||||||||||||||
As of 4/30/2006 | 1/31/2006 | 1/31/2005 | 1/31/2004 | |||||||||||||
(In thousands) | ||||||||||||||||
Consolidated Balance
Sheets
|
||||||||||||||||
Total Assets
|
$ | 340,011 | $ | 342,296 | $ | 268,792 | $ | 234,760 | ||||||||
Long-term Debt
|
| | 5,003 | 14,174 | ||||||||||||
Stockholders Equity
|
258,967 | 245,585 | 200,802 | 166,590 |
F-58
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Enterprise, Alabama
|
1/26/2006 | $ | 3,714,000 | 14,564 | 2005 | |||||||||||
Wauseon, Ohio
|
1/26/2006 | 3,893,679 | 14,564 | 2005 | ||||||||||||
Saco, Maine
|
1/27/2006 | 2,500,000 | 11,180 | 1997 | ||||||||||||
Cleveland, Ohio
|
4/27/2006 | 2,568,700 | 11,325 | 1997 | ||||||||||||
Fremont, Ohio
|
4/27/2006 | 2,524,500 | 11,325 | 1997 | ||||||||||||
Defiance, Ohio
|
5/26/2006 | 4,220,804 | 14,564 | 2005 | ||||||||||||
Lansing, Michigan
|
6/29/2006 | 1,735,000 | 11,680 | 1996 | ||||||||||||
Glassport, Pennsylvania
|
10/4/2006 | 3,788,000 | 14,564 | 2006 | ||||||||||||
Hanover, Pennsylvania
|
10/17/2006 | 6,330,000 | 14,564 | 2006 | ||||||||||||
Fredericksburg, Virginia
|
5/2/2007 | 5,415,000 | 14,564 | 2007 | ||||||||||||
Plains, Pennsylvania
|
4/16/2007 | 5,200,000 | 14,564 | 2006 | ||||||||||||
Lima, Ohio
|
(1 | ) | 4,775,000 | 14,564 | 2005 | |||||||||||
Allentown, Pennsylvania
|
(1 | ) | 5,561,112 | 14,564 | 2006 | |||||||||||
Total
|
$ | 52,225,795 | 176,586 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. An additional condition to acquiring this property will be our securing debt financing to pay the balance of the purchase price. Such financing may not be available on acceptable terms or at all. |
F-59
For the Fiscal Year Ended | ||||||||||||
3/3/2007 | 3/4/2006 | 2/26/2005 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Statements of
Operations
|
||||||||||||
Revenues
|
$ | 17,507,719 | $ | 17,270,968 | $ | 16,816,439 | ||||||
Operating Income
|
13,582 | 43,254 | 134,007 | |||||||||
Net Income
|
26,826 | 1,273,006 | 302,478 |
As of the Fiscal Year Ended | ||||||||||||
3/3/2007 | 3/4/2006 | 2/26/2005 | ||||||||||
(In thousands) | ||||||||||||
Consolidated Balance
Sheets
|
||||||||||||
Total Assets
|
$ | 7,091,024 | $ | 6,988,371 | $ | 5,932,583 | ||||||
Long-term Debt
|
2,909,983 | 2,298,706 | 2,680,998 | |||||||||
Stockholders Equity
|
1,662,846 | 1,606,921 | 322,934 |
F-60
Property Location
|
Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Anderson, South Carolina
|
5/7/2007 | $ | 12,000,000 | 134,664 | 1993 | |||||||||||
New London, Wisconsin
|
5/9/2007 | 2,614,000 | 51,985 | 1991 | ||||||||||||
Spencer, Indiana
|
(1 | ) | 2,025,682 | 41,304 | 1987 | |||||||||||
Total
|
$ | 16,639,682 | 228,189 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. An additional condition to acquiring this property will be our securing debt financing to pay the balance of the purchase price. Such financing may not be available on acceptable terms or at all. |
For the Fiscal Year Ended | ||||||||||||
1/31/2007 | 1/31/2006 | 1/31/2005 | ||||||||||
(In millions) | ||||||||||||
Consolidated Statements of
Operations
|
||||||||||||
Revenues
|
$ | 344,992 | $ | 308,945 | $ | 281,488 | ||||||
Operating Income
|
12,178 | 11,408 | 10,482 | |||||||||
Net Income
|
11,284 | 11,231 | 10,267 |
F-61
As of the Fiscal Year Ended | ||||||||||||
1/31/2007 | 1/31/2006 | 1/31/2005 | ||||||||||
(In millions) | ||||||||||||
Consolidated Balance
Sheets
|
||||||||||||
Total Assets
|
$ | 151,193 | $ | 135,624 | $ | 117,139 | ||||||
Long-term Debt
|
30,735 | 30,096 | 23,160 | |||||||||
Stockholders Equity
|
61,573 | 53,171 | 49,396 |
F-62
December 31, |
Acquisition |
Pro Forma |
||||||||||
2006, |
Pro Forma |
December 31, |
||||||||||
As Reported | Adjustments | 2006 | ||||||||||
(a) | (b) | |||||||||||
ASSETS
|
||||||||||||
Real estate assets, at cost:
|
||||||||||||
Land
|
$ | 109,506,269 | $ | 56,757,702 | $ | 166,263,971 | ||||||
Buildings and improvements, less
accumulated depreciation on 4,547,932 at December 31, 2006
|
282,468,749 | 213,633,456 | 496,102,205 | |||||||||
Acquired intangible lease assets,
less accumulated amortization of $2,251,172 at December 31,
2006
|
54,569,023 | 24,615,046 | 79,184,069 | |||||||||
Total real estate assets
|
446,544,041 | 295,006,204 | 741,550,245 | |||||||||
Cash and cash equivalents
|
37,566,490 | (37,566,490 | ) | | ||||||||
Restricted cash
|
5,839,733 | | 5,839,733 | |||||||||
Rents and tenant receivables, net
|
2,432,536 | | 2,432,536 | |||||||||
Prepaid expenses, mortgage loan
deposits and other assets
|
4,248,973 | | 4,248,973 | |||||||||
Deferred financing costs, less
accumulated amortization of $565,946 at December 31, 2006
|
3,789,019 | 2,179,512 | 5,968,531 | |||||||||
Total assets
|
$ | 500,420,792 | $ | 259,619,226 | $ | 760,040,018 | ||||||
LIABILITIES AND
STOCKHOLDERS EQUITY
|
||||||||||||
Mortgage notes payable
|
$ | 218,265,916 | $ | 190,325,547 | $ | 408,591,463 | ||||||
Accounts payable and accrued
expenses
|
2,016,343 | | 2,016,343 | |||||||||
Escrowed investor proceeds
|
5,710,730 | | 5,710,730 | |||||||||
Due to affiliates
|
67,608 | | 67,608 | |||||||||
Acquired below market lease
intangibles, less accumulated amortization of $96,484 at
December 31, 2006
|
2,649,374 | 490,473 | 3,139,847 | |||||||||
Distributions payable
|
1,612,094 | | 1,612,094 | |||||||||
Deferred rent and other liabilities
|
340,974 | | 340,974 | |||||||||
Total liabilities
|
230,663,039 | 190,816,020 | 421,479,059 | |||||||||
Redeemable common stock
|
3,521,256 | | 3,521,256 | |||||||||
Preferred stock, $0.01 par
value; 10,000,000 shares authorized, none issued and
outstanding
|
| | | |||||||||
Common stock, $.01 par value;
240,000,000 shares authorized, 30,691,204 shares
issued and outstanding at December 31, 2006
|
306,912 | 76,448 | 383,360 | |||||||||
Capital in excess of par value
|
273,385,603 | 68,726,758 | 342,112,361 | |||||||||
Accumulated distributions in excess
of earnings
|
(7,456,018 | ) | | (7,456,018 | ) | |||||||
Total stockholders equity
|
266,236,497 | 68,803,206 | 335,039,703 | |||||||||
Total liabilities and
stockholders equity
|
$ | 500,420,792 | $ | 259,619,226 | $ | 760,040,018 | ||||||
F-63
For the |
Pro Forma for the |
|||||||||||
Year Ended |
Acquisition |
Year Ended |
||||||||||
December 31, 2006, |
Pro Forma |
December 31, |
||||||||||
As Reported | Adjustments | 2006 | ||||||||||
(a) | (c) | |||||||||||
Revenues:
|
||||||||||||
Rental income
|
$ | 18,357,174 | $ | 25,699,539 | (d) | $ | 44,056,713 | |||||
Tenant reimbursement income
|
1,162,333 | 1,761,442 | 2,923,775 | |||||||||
19,519,507 | 27,460,981 | 46,980,488 | ||||||||||
Expenses:
|
||||||||||||
General and administrative
|
952,789 | 65,884 | 1,018,673 | |||||||||
Property operating expenses
|
1,416,745 | 1,953,454 | 3,370,199 | |||||||||
Property and asset management fees
|
936,977 | 1,648,237 | (e)(f) | 2,585,214 | ||||||||
Depreciation
|
4,396,460 | 7,701,201 | (g) | 12,097,661 | ||||||||
Amortization
|
2,072,906 | 2,585,677 | (g) | 4,658,583 | ||||||||
Total operating expenses
|
9,775,877 | 13,954,453 | 23,730,330 | |||||||||
Real estate operating income
|
9,743,630 | 13,506,528 | 23,250,158 | |||||||||
Other income (expense)
Interest income
|
503,479 | | 503,479 | |||||||||
Interest expense
|
(8,901,113 | ) | (13,732,677 | )(h) | (22,633,790 | ) | ||||||
Total other income
(expense)
|
(8,397,634 | ) | (13,732,677 | ) | (22,130,311 | ) | ||||||
Net income
|
$ | 1,345,996 | $ | (226,149 | ) | $ | 1,119,847 | |||||
Weighted average number of
common shares outstanding
|
||||||||||||
Basic and diluted
|
13,275,635 | 15,849,008 | (i) | 29,124,643 | ||||||||
Net income per common
share
|
$ | 0.10 | $ | 0.04 |
F-64
a. |
Reflects the Companys historical balance sheet as of
December 31, 2006 and the Companys historical results
of operations for the year ended December 31, 2006.
|
|
b. | Reflects preliminary purchase price allocations related to the following 2007 acquisitions: |
The AA Maryland Heights Property, the AS Katy Property, the MT Omaha Property, the OD Enterprise Property, the OM Orangeburg Property, the WG Cincinnati Property, the WG Madeira Property, the WG Sharonville Property, the TS Ankeny Property, the TS Paw Paw Property, the TS Marinette Property, the TS Greenfield Property, the AH St. John Property, the WG Shreveport Property, the MT Fairview Heights Property, the RA Plains Property, the TS Navasota Property, the RA Fredericksburg Property, the SC Anderson Property, the TS Fredericksburg Property, the WG Bridgetown Property, the WG Dallas Property, and the WM New London Property, as described, beginning on page 84 of the prospectus. |
The TS Fairview Property, the CV Florence Property, the RA Allentown Property, the WM Spencer Property, the WG Bryan Property, the RA Lima Property, and the WG Harris County Property are all probable acquisitions. | ||
c. | Reflects the pro forma results of operations for the year ended December 31, 2006 for the following acquisitions, the RA Enterprise Property, the RA Wauseon Property, the RA Saco Property, the CV Scioto Trail Property, the WW II Properties, the MT Lakewood Property, the RA Cleveland Property, the RA Fremont Property, the WG Knoxville Property, the CO San Antonio Property, the CV Madison Property, the RA Defiance Property, the CV Portsmouth Property, the AA Greenfield Property, the AA Trenton Property, the RA Lansing Property, the AA Columbia Heights Property, the AA Fergus Falls Property, the CV Okeechobee Property, the OD Dayton Property, the AA Holland Property, the AA Holland Township Property, the AA Zeeland Property, the CV Orlando Property, the OD Greenville Property, the OD Warrensburg Property, the CV Gulfport Property, the AA Grand Forks Property, the CV Clinton Property, the AA Duluth Property, the WG Picayune Property, the AA Grand Bay Property, the AA Rainsville Property, the AA Hurley Property, the RA Glassport Property, the RA Hanover Property, the TS La Grange Property, the FE Council Bluffs Property, the FE Edwardsville Property, the CV Glenville Scotia Property, the AA Ashland Property, the AA Jackson Property, the AA New Boston Property, the AA Scottsburg Property, the TS Livingston Property, the TS New Braunfels Property, the OD Benton Property, the OD Oxford Property, the TS Crockett Property, the AA Maryland Heights Property, the AS Katy Property, the MT Omaha Property, the TS Ankeny Property, the OD Enterprise Property, the OM Orangeburg Property, the WG Cincinnati Property, the WG Madeira Property, the WG Sharonville Property, the TS Paw Paw Property, the TS Marinette Property, the TS Greenfield Property, the AH St. John Property, the WG Shreveport Property, the MT Fairview Heights Property, the RA Plains Property, and the TS Navasota Property, the RA Lima Property, the SC Anderson Property, the TS Fredericksburg Property, WG Bridgetown Property, WG Dallas Property, the WM New London Property, the WM Spencer Property, the TS Fairview Property, the CV Florence Property, the RA Allentown Property, WG Bryan Property, and the WG Harris County Property, collectively the Pro Forma Properties. | |
d. | Represents the straight line rental revenues for the Pro Forma Properties in accordance with their respective lease agreements. | |
e. | Reflects the annualized asset management fee of 0.25% (a monthly rate of 0.02083%) of the aggregate asset value of the Pro Forma Properties which is payable to our Advisor. | |
f. | Reflects the property management fee equal to 2% of gross revenues of the Pro Forma Properties which is payable to an affiliate of our Advisor. |
F-65
g. | Represents depreciation and amortization expense for the Pro Forma Properties. Depreciation and amortization expense are based on the Companys preliminary purchase price allocation. All assets are depreciated on a straight line basis. The estimated useful lives of our assets by class are generally as follows: |
Building
|
40 years | |
Tenant improvements
|
Lesser of useful life or lease term | |
Intangible lease assets
|
Lesser of useful life or lease term |
h. | Represents interest expense associated with the debt incurred to finance the acquisitions of the Pro Forma Properties. The variable rate mortgage debt has a 90 day repayment term. As such, the interest expense for the year ended December 31, 2006 includes 90 days of interest expense relating to the variable rate tranches as they are scheduled to be paid down 90 days after the acquisition of the Pro Forma Properties. |
Property
|
Loan Amount | Interest Rate | Maturity | |||||||||
RA Enterprise
|
2,043,000 | 5.80 | % | February 11, 2016 | ||||||||
RA Wauseon
|
2,142,000 | 5.80 | % | February 11, 2016 | ||||||||
RA Saco
|
1,375,000 | 5.82 | % | February 11, 2011 | ||||||||
CV Scioto
|
1,424,000 | 5.67 | % | March 11, 2011 | ||||||||
MT Lakewood
|
1,348,000 | 5.77 | % | May 11, 2011 | ||||||||
RA Cleveland
|
1,413,000 | 6.05 | % | May 11, 2011 | ||||||||
RA Fremont
|
1,388,000 | 6.05 | % | May 11, 2011 | ||||||||
WG Knoxville
|
3,088,000 | 5.80 | % | May 11, 2011 | ||||||||
CO San Antonio
|
2,461,000 | 5.86 | % | May 11, 2011 | ||||||||
RA Defiance
|
2,321,000 | 5.76 | % | January 11, 2016 | ||||||||
CV Madison
|
2,809,000 | 5.60 | % | February 11, 2016 | ||||||||
RA Lansing
|
1,041,000 | 5.90 | % | July 1, 2016 | ||||||||
AA Columbia Heights
|
1,038,000 | 5.83 | % | July 11, 2016 | ||||||||
AA Fergus Falls
|
722,000 | 5.83 | % | July 11, 2016 | ||||||||
CV Okeechobee
|
4,076,000 | 5.60 | % | February 11, 2016 | ||||||||
OD Dayton
|
2,130,000 | 5.73 | % | January 11, 2016 | ||||||||
AA Holland
|
1,193,000 | 5.83 | % | April 11, 2016 | ||||||||
AA Holland Township
|
1,231,000 | 5.83 | % | April 11, 2016 | ||||||||
AA Zeeland
|
1,057,000 | 5.83 | % | April 11, 2016 | ||||||||
CV Orlando
|
3,016,000 | 5.68 | % | April 11, 2016 | ||||||||
OD Greenville
|
2,192,000 | 5.76 | % | March 11, 2011 | ||||||||
OD Warrensburg
|
1,810,000 | 5.85 | % | April 11, 2011 | ||||||||
CV Gulfport
|
2,611,000 | 5.28 | % | April 11, 2016 | ||||||||
AA Grand Forks
|
840,000 | 5.87 | % | September 11, 2016 | ||||||||
CV Clinton
|
1,983,000 | 5.74 | % | September 11, 2016 | ||||||||
WG Picayune
|
2,766,000 | 5.53 | % | October 11, 2016 | ||||||||
AA Duluth
|
860,000 | 5.87 | % | October 11, 2016 |
F-66
Property
|
Loan Amount | Interest Rate | Maturity | |||||||||
RA Glassport
|
2,325,000 | 6.10 | % | November 1, 2016 | ||||||||
RA Hanover
|
4,115,000 | 6.11 | % | November 1, 2016 | ||||||||
TS La Grange
|
1,405,000 | 5.99 | % | December 1, 2016 | ||||||||
FE Council Bluffs
|
2,185,000 | 5.97 | % | December 1, 2016 | ||||||||
FE Edwardsville
|
12,880,000 | 5.97 | % | December 1, 2016 | ||||||||
CV Glenville Scotia
|
3,413,000 | 5.74 | % | December 11, 2016 | ||||||||
TS Livingston
|
1,725,000 | 5.99 | % | December 1, 2016 | ||||||||
TS New Braunfels
|
1,750,000 | 5.99 | % | December 1, 2016 | ||||||||
AS Katy
|
68,250,000 | 5.61 | % | February 1, 2017 | ||||||||
OD Enterprise
|
1,850,000 | 6.29 | % | March 1, 2017 | ||||||||
MT Omaha
|
23,400,000 | 5.53 | % | March 1, 2017 | ||||||||
OM Orangeburg
|
1,875,000 | 5.61 | % | April 1, 2012 | ||||||||
WG Cincinnati
|
3,341,000 | 6.00 | % | September 1, 2016 | ||||||||
WG Madeira
|
2,876,000 | 5.70 | % | April 1, 2012 | ||||||||
WG Sharonville
|
2,655,000 | 5.62 | % | April 1, 2012 | ||||||||
WG Shreveport
|
2,815,000 | 5.56 | % | April 1, 2017 | ||||||||
TS Greenfield
|
2,227,500 | 5.57 | % | July 1, 2017 | ||||||||
TS Marinette
|
1,918,000 | 5.65 | % | May 1, 2017 | ||||||||
TS Paw Paw
|
2,048,000 | 5.65 | % | May 1, 2017 | ||||||||
TS Ankeny
|
1,950,000 | 5.65 | % | May 1, 2017 | ||||||||
RA Plains
|
3,380,000 | 5.68 | % | May 17, 2017 | ||||||||
TS Navasota
|
2,050,000 | 5.80 | % | May 11, 2017 | ||||||||
RA Lima
|
3,103,000 | 5.46 | % | June 1, 2017 | ||||||||
SC Anderson
|
8,160,000 | 5.80 | % | May 11, 2017 | ||||||||
ST Greenville
|
2,955,000 | 5.51 | % | June 11, 2017 | ||||||||
TS Fredericksburg
|
2,031,250 | 5.57 | % | June 1, 2017 | ||||||||
RA Fredericksburg
|
2,979,000 | 5.92 | % | May 11, 2017 | ||||||||
WG Bridgetown
|
3,043,000 | 5.80 | % | May 11, 2017 | ||||||||
WG Dallas
|
2,175,000 | 5.70 | % | June 1, 2017 | ||||||||
WM New London
|
1,778,000 | 5.80 | % | May 11, 2017 | ||||||||
WM Spencer
|
1,377,000 | 5.80 | % | May 11, 2017 | ||||||||
TS Fairview
|
1,930,500 | 5.52 | % | June 11, 2017 | ||||||||
CV Florence
|
1,706,250 | 5.80 | % | June 11, 2017 | ||||||||
RA Allentown
|
3,614,650 | 5.93 | % | June 11, 2017 | ||||||||
WG Bryan
|
4,111,250 | 5.93 | % | June 11, 2017 | ||||||||
WG Harris County
|
3,672,500 | 5.40 | % | June 11, 2017 |
F-67
Property
|
Loan Amount | Interest Rate | Maturity | |||||||||
RA Enterprise
|
928,000 | Libor plus 2 | % | April 26, 2006 | ||||||||
RA Wauseon
|
973,000 | Libor plus 2 | % | April 26, 2006 | ||||||||
RA Saco
|
625,000 | Libor plus 2 | % | April 27, 2006 | ||||||||
CV Scioto
|
329,000 | Libor plus 2 | % | June 8, 2006 | ||||||||
Wawa Portfolio
|
7,234,787 | Libor plus 2.2 | % | February 26, 2010 | ||||||||
MT Lakewood
|
612,000 | Libor plus 2 | % | July 20, 2006 | ||||||||
RA Cleveland
|
642,000 | Libor plus 2 | % | July 27, 2006 | ||||||||
RA Fremont
|
632,000 | Libor plus 2 | % | July 27, 2006 | ||||||||
WG Knoxville
|
712,000 | Libor plus 2 | % | August 8, 2006 | ||||||||
CO San Antonio
|
1,119,000 | Libor plus 2 | % | July 25, 2006 | ||||||||
AA Columbia Heights
|
346,000 | Libor plus 2 | % | October 6, 2006 | ||||||||
AA Fergus Falls
|
241,000 | Libor plus 2 | % | October 6, 2006 | ||||||||
AA Grand Forks
|
280,000 | Libor plus 2 | % | November 15, 2006 | ||||||||
CV Clinton
|
457,000 | Libor plus 2 | % | December 24, 2006 | ||||||||
WG Picayune
|
638,000 | Libor plus 2 | % | January 12, 2007 | ||||||||
AA Duluth
|
286,000 | Libor plus 2 | % | December 22, 2006 | ||||||||
CV Glenville Scotia
|
787,000 | Libor plus 2 | % | March 16, 2007 | ||||||||
TS Navasota
|
362,000 | Libor plus 2 | % | July 18, 2007 | ||||||||
WG Bridgetown
|
537,000 | Libor plus 2 | % | August 27, 2007 | ||||||||
RA Fredericksburg
|
1,353,000 | Libor plus 2 | % | August 2, 2007 | ||||||||
WM Spencer
|
243,000 | Libor plus 2 | % | August 3, 2007 | ||||||||
SC Anderson
|
1,440,000 | Libor plus 2 | % | August 4, 2007 | ||||||||
WM New London
|
313,000 | Libor plus 2 | % | August 9, 2007 |
I. | Represents a pro forma adjustment to the weighted average common shares outstanding to reflect all shares outstanding on December 31, 2006 as though they were issued on January 1, 2006. As the Company had insufficient capital at January 1, 2006 to acquire the respective properties which are included in the pro forma results of operations, it is necessary to assume all of the shares outstanding as of December 31, 2006 were outstanding on January 1, 2006. |
F-68
A-1
Cole Credit Property |
Cole Collateralized |
Cole Collateralized |
||||||||||
Fund II LP | Senior Notes, LLC(6) | Senior Notes II, LLC(6) | ||||||||||
Dollar amount offered
|
$ | 25,000,000 | $ | 28,750,000 | (1) | $ | 28,750,000 | (1) | ||||
Dollar amount raised
|
24,494,500 | 28,038,500 | 28,750,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
1,961,560 | 1,401,925 | 1,437,500 | |||||||||
Organizational expenses(4)
|
449,873 | 660,585 | 645,882 | |||||||||
Other
|
| | | |||||||||
Reserves
|
451,175 | 5,668,960 | 3,784,574 | |||||||||
Percent available for investment
|
90 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
213,578 | 537,738 | 501,369 | |||||||||
Cash down payment
|
20,273,063 | 22,306,921 | 19,485,354 | |||||||||
Acquisition fees(5)
|
1,137,801 | 1,317,486 | 1,716,968 | |||||||||
Other
|
| | | |||||||||
Total acquisition cost
|
$ | 21,624,442 | $ | 24,162,145 | $ | 21,703,691 | ||||||
Percent leverage
|
65 | % | 65 | % | 50 | % | ||||||
Date offering began
|
07/01/03 | 09/15/03 | 02/01/04 | |||||||||
Length of offering (in months)
|
9 | 9 | 12 | |||||||||
Months to invest 90% of amount
available for investment
|
15 | 5 | 7 |
A-2
Cole Collateralized |
Cole Collateralized |
Cole Credit |
||||||||||
Senior Notes III, LLC(6) | Senior Notes IV, LLC(6) | Property Trust, Inc. | ||||||||||
Dollar amount offered
|
$ | 28,750,000 | (1) | $ | 28,750,000 | (1) | $ | 110,000,000 | (8) | |||
Dollar amount raised
|
28,658,500 | 28,724,110 | 100,972,510 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
1,432,925 | 1,508,081 | 6,402,966 | |||||||||
Organizational expenses(4)
|
600,234 | 589,638 | 3,309,792 | |||||||||
Other
|
| | | |||||||||
Reserves
|
7,781,946 | 8,967,274 | 1,063,092 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 90 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
495,855 | 12,120 | 1,274,741 | |||||||||
Cash down payment
|
14,706,851 | 4,475,000 | 82,198,983 | |||||||||
Acquisition fees(5)
|
1,574,807 | 89,500 | 4,437,000 | |||||||||
Other
|
| | | |||||||||
Total acquisition cost
|
$ | 16,777,513 | $ | 4,576,620 | $ | 87,910,724 | ||||||
Percent leverage
|
68 | % | 0 | % | 58 | % | ||||||
Date offering began
|
01/03/05 | 05/20/05 | 04/06/04 | |||||||||
Length of offering (in months)
|
7 | 8 | 17 | |||||||||
Months to invest 90% of amount
available for investment
|
7 | 7 | 18 |
A-3
Cole Credit |
Staples in |
Mimis Caf in |
||||||||||
Property Trust II, Inc. | Tulsa, OK(2) (3) | Lone Tree, CO(2)(3) | ||||||||||
Dollar amount offered
|
$ | 500,000,000 | (8) | $ | 4,136,000 | $ | 2,446,000 | |||||
Dollar amount raised
|
306,340,928 | 4,136,000 | 2,446,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
21,082,793 | 248,160 | 146,760 | |||||||||
Organizational expenses(4)
|
8,298,207 | 41,360 | 24,460 | |||||||||
Other
|
| | | |||||||||
Reserves
|
37,566,490 | 26,957 | 14,698 | |||||||||
Percent available for investment
|
90 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
| |||||||||||
Prepaid items and fees related to
purchase of property
|
288,085 | 30,000 | 60,280 | |||||||||
Cash down payment
|
232,515,672 | 3,760,640 | 2,150,000 | |||||||||
Acquisition fees(5)
|
1,681,002 | 55,840 | 64,500 | |||||||||
Other
|
| | | |||||||||
Total acquisition cost
|
$ | 234,484,759 | $ | 3,846,480 | $ | 2,274,780 | ||||||
Percent leverage
|
48 | % | 0 | % | 0 | % | ||||||
Date offering began
|
06/27/05 | 02/13/04 | 04/20/04 | |||||||||
Length of offering (in months)
|
Ongoing | 7 | 4 | |||||||||
Months to invest 90% of amount
available for investment
|
N/A | 4 | 3 |
A-4
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Windsor, CO(2)(3) | Goldsboro, NC(2)(3) | Hamilton, OH(2)(3) | ||||||||||
Dollar amount offered
|
$ | 2,669,000 | $ | 2,570,000 | $ | 2,966,000 | ||||||
Dollar amount raised
|
2,669,000 | 2,570,000 | 2,966,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
160,140 | 154,200 | 177,960 | |||||||||
Organizational expenses(4)
|
26,690 | 25,700 | 29,660 | |||||||||
Other
|
| | | |||||||||
Reserves
|
40,667 | 18,589 | 29,573 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
60,000 | 60,000 | 60,000 | |||||||||
Cash down payment
|
2,393,460 | 2,303,985 | 2,668,047 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
28,710 | 26,115 | 30,333 | |||||||||
Total acquisition cost
|
$ | 2,482,170 | $ | 2,390,100 | $ | 2,758,380 | ||||||
Percent leverage
|
52 | % | 50 | % | 51 | % | ||||||
Date offering began
|
06/03/04 | 06/30/04 | 07/01/04 | |||||||||
Length of offering (in months)
|
3 | 3 | 4 | |||||||||
Months to invest 90% of amount
available for investment
|
3 | 3 | 3 |
A-5
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Carlsbad, NM(2)(3) | Willimantic, CT(2)(3) | Edgewood, NM(2)(3) | ||||||||||
Dollar amount offered
|
$ | 2,289,739 | $ | 2,746,000 | $ | 2,134,000 | ||||||
Dollar amount raised
|
2,289,739 | 2,746,000 | 2,134,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
137,384 | 164,760 | 128,040 | |||||||||
Organizational expenses(4)
|
22,898 | 27,460 | 21,340 | |||||||||
Other
|
| | | |||||||||
Reserves
|
24,005 | 37,601 | 19,940 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
60,000 | 60,000 | 60,000 | |||||||||
Cash down payment
|
2,046,107 | 2,466,690 | 1,903,340 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
23,350 | 27,090 | 21,280 | |||||||||
Total acquisition cost
|
$ | 2,129,457 | $ | 2,553,780 | $ | 1,984,620 | ||||||
Percent leverage
|
50 | % | 50 | % | 50 | % | ||||||
Date offering began
|
07/13/04 | 09/15/04 | 09/15/04 | |||||||||
Length of offering (in months)
|
5 | 2 | 4 | |||||||||
Months to invest 90% of amount
available for investment
|
3 | 2 | 3 |
A-6
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Fairborn, OH(2)(3) | Slidell, LA(2)(3) | Westhiemer, TX(2)(3) | ||||||||||
Dollar amount offered
|
$ | 2,644,000 | $ | 2,212,000 | $ | 3,900,000 | ||||||
Dollar amount raised
|
2,644,000 | 2,212,000 | 3,900,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
158,640 | 132,720 | 234,000 | |||||||||
Organizational expenses(4)
|
26,440 | 22,120 | 39,000 | |||||||||
Other
|
| | | |||||||||
Reserves
|
26,668 | 19,900 | 34,827 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
60,000 | 60,000 | 60,000 | |||||||||
Cash down payment
|
2,372,750 | 1,975,240 | 3,526,680 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
26,170 | 21,920 | 40,320 | |||||||||
Total acquisition cost
|
$ | 2,458,920 | $ | 2,057,160 | $ | 3,627,000 | ||||||
Percent leverage
|
50 | % | 50 | % | 51 | % | ||||||
Date offering began
|
09/30/04 | 11/02/04 | 10/15/04 | |||||||||
Length of offering (in months)
|
2 | 8 | 3 | |||||||||
Months to invest 90% of amount
available for investment
|
2 | 7 | 2 |
A-7
Walgreens in |
Home Depot in |
Walgreens in |
||||||||||
Richmond, OH(2)(3) | Spokane, WA(2)(3) | Covington, TN(2)(3) | ||||||||||
Dollar amount offered
|
$ | 3,388,000 | $ | 11,532,000 | $ | 2,141,000 | ||||||
Dollar amount raised
|
3,388,000 | 11,532,000 | 2,141,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
203,280 | 691,920 | 128,460 | |||||||||
Organizational expenses(4)
|
33,880 | 115,320 | 21,410 | |||||||||
Other
|
| | | |||||||||
Reserves
|
28,405 | 91,832 | 23,283 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
60,000 | 430,050 | 60,000 | |||||||||
Cash down payment
|
3,056,970 | 10,283,250 | 1,910,170 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
33,870 | 11,460 | 20,960 | |||||||||
Total acquisition cost
|
$ | 3,150,840 | $ | 10,724,760 | $ | 1,991,130 | ||||||
Percent leverage
|
50 | % | 50 | % | 50 | % | ||||||
Date offering began
|
10/26/04 | 11/09/04 | 11/19/04 | |||||||||
Length of offering (in months)
|
11 | 7 | 6 | |||||||||
Months to invest 90% of amount
available for investment
|
2 | 6 | 6 |
A-8
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Orlando, FL(2)(3) | Glen Burnie, MD(2)(3) | Garfield Heights, OH(2) (3) | ||||||||||
Dollar amount offered
|
$ | 2,486,000 | $ | 3,485,000 | $ | 2,930,000 | ||||||
Dollar amount raised
|
2,486,000 | 3,485,000 | 2,930,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
149,160 | 209,100 | 175,800 | |||||||||
Organizational expenses(4)
|
24,860 | 34,850 | 29,300 | |||||||||
Other
|
| | | |||||||||
Reserves
|
20,555 | 28,974 | 36,623 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
92,000 | 200,685 | 60,000 | |||||||||
Cash down payment
|
2,195,810 | 3,006,675 | 2,664,900 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
24,170 | 33,690 | | |||||||||
Total acquisition cost
|
$ | 2,311,980 | $ | 3,241,050 | $ | 2,724,900 | ||||||
Percent leverage
|
50 | % | 50 | % | 52 | % | ||||||
Date offering began
|
11/30/04 | 12/01/04 | 12/09/04 | |||||||||
Length of offering (in months)
|
6 | 9 | 8 | |||||||||
Months to invest 90% of amount
available for investment
|
6 | 6 | 8 |
A-9
Walgreens in |
Home Depot in |
Walgreens in |
||||||||||
Ponca City, OK(2)(3) | Tacoma, WA(2)(3) | Pineville, LA(3)(7) | ||||||||||
Dollar amount offered
|
$ | 2,327,000 | $ | 12,175,000 | $ | 2,092,000 | ||||||
Dollar amount raised
|
2,327,000 | 12,175,000 | 2,092,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
116,350 | 730,521 | 125,520 | |||||||||
Organizational expenses(4)
|
23,270 | 121,754 | 20,920 | |||||||||
Other
|
| | | |||||||||
Reserves
|
29,641 | 56,380 | | |||||||||
Percent available for investment
|
94 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
30,000 | 585,000 | 45,000 | |||||||||
Cash down payment
|
2,132,950 | 10,564,495 | 1,871,330 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
24,430 | 173,230 | 29,230 | |||||||||
Total acquisition cost
|
$ | 2,187,380 | $ | 11,322,725 | $ | 1,945,560 | ||||||
Percent leverage
|
51 | % | 59 | % | 58 | % | ||||||
Date offering began
|
12/10/04 | 02/08/05 | 04/27/05 | |||||||||
Length of offering (in months)
|
8 | 4 | 2 | |||||||||
Months to invest 90% of amount
available for investment
|
8 | 4 | 2 |
A-10
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Bartlett, TN(3)(7) | Sidney, OH(3)(7) | Wichita Falls, TX(3)(7) | ||||||||||
Dollar amount offered
|
$ | 2,022,000 | $ | 1,975,000 | $ | 2,020,000 | ||||||
Dollar amount raised
|
2,022,000 | 1,975,000 | 2,020,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
121,320 | 118,500 | 121,200 | |||||||||
Organizational expenses(4)
|
20,220 | 19,750 | 20,200 | |||||||||
Other
|
| | | |||||||||
Reserves
|
| 18,245 | 18,827 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
45,000 | 53,920 | 55,000 | |||||||||
Cash down payment
|
1,805,960 | 1,619,749 | 1,794,010 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
29,500 | 28,990 | 29,590 | |||||||||
Total acquisition cost
|
$ | 1,880,460 | $ | 1,702,659 | $ | 1,878,600 | ||||||
Percent leverage
|
59 | % | 59 | % | 59 | % | ||||||
Date offering began
|
04/20/05 | 04/29/05 | 05/05/05 | |||||||||
Length of offering (in months)
|
2 | 4 | 3 | |||||||||
Months to invest 90% of amount
available for investment
|
2 | 3 | 3 |
A-11
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Chicago, IL(3)(7) | Southington, CT(3)(7) | Nashville, TN(3)(7) | ||||||||||
Dollar amount offered
|
$ | 3,235,000 | $ | 2,836,000 | $ | 2,544,000 | ||||||
Dollar amount raised
|
3,235,000 | 2,836,000 | 2,544,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
194,100 | 170,160 | 152,640 | |||||||||
Organizational expenses(4)
|
32,350 | 28,360 | 25,440 | |||||||||
Other
|
| | | |||||||||
Reserves
|
30,140 | 25,823 | 23,787 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
116,000 | 147,063 | 45,000 | |||||||||
Cash down payment
|
2,846,300 | 2,450,608 | 2,284,000 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
46,250 | 39,810 | 36,920 | |||||||||
Total acquisition cost
|
$ | 3,008,550 | $ | 2,637,481 | $ | 2,365,920 | ||||||
Percent leverage
|
59 | % | 58 | % | 59 | % | ||||||
Date offering began
|
05/27/05 | 06/01/05 | 06/09/05 | |||||||||
Length of offering (in months)
|
3 | 4 | 3 | |||||||||
Months to invest 90% of amount
available for investment
|
3 | 3 | 3 |
A-12
Walgreens in |
Gander Mountain in |
Walgreens in |
||||||||||
Derby, KS(3)(7) | Spring, TX(2)(3) | Blue Springs, MO(3)(7) | ||||||||||
Dollar amount offered
|
$ | 2,341,000 | $ | 13,150,000 | $ | 1,891,000 | ||||||
Dollar amount raised
|
2,341,000 | 13,150,000 | 1,891,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
140,460 | 789,000 | 113,460 | |||||||||
Organizational expenses(4)
|
23,410 | 131,500 | 18,910 | |||||||||
Other
|
| | | |||||||||
Reserves
|
23,122 | 83,019 | 15,758 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
45,000 | 60,000 | 45,000 | |||||||||
Cash down payment
|
2,098,910 | 12,169,500 | 1,686,830 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
33,220 | | 26,800 | |||||||||
Total acquisition cost
|
$ | 2,177,130 | $ | 12,229,500 | $ | 1,758,630 | ||||||
Percent leverage
|
59 | % | 0 | % | 59 | % | ||||||
Date offering began
|
06/13/05 | 06/15/05 | 06/15/05 | |||||||||
Length of offering (in months)
|
4 | 3 | 4 | |||||||||
Months to invest 90% of amount
available for investment
|
4 | 3 | 4 |
A-13
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Garden City, KS(3)(7) | Pittsburg, KS(3)(7) | Gladstone, MO(3)(7) | ||||||||||
Dollar amount offered
|
$ | 2,259,000 | $ | 2,016,000 | $ | 2,530,000 | ||||||
Dollar amount raised
|
2,259,000 | 2,016,000 | 2,530,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
135,540 | 120,960 | 151,800 | |||||||||
Organizational expenses(4)
|
22,590 | 20,160 | 23,500 | |||||||||
Other
|
| | | |||||||||
Reserves
|
20,396 | 30,006 | 35,544 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
45,000 | 45,000 | 45,000 | |||||||||
Cash down payment
|
2,023,760 | 1,801,540 | 2,269,960 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
32,110 | 28,340 | 37,940 | |||||||||
Total acquisition cost
|
$ | 2,100,870 | $ | 1,874,880 | $ | 2,352,900 | ||||||
Percent leverage
|
59 | % | 58 | % | 60 | % | ||||||
Date offering began
|
06/17/05 | 06/20/05 | 06/21/05 | |||||||||
Length of offering (in months)
|
3 | 3 | 4 | |||||||||
Months to invest 90% of amount
available for investment
|
3 | 3 | 4 |
A-14
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Salt Lake City, UT(3)(7) | Sandy, UT(3)(7) | Midvale, UT(3)(7) | ||||||||||
Dollar amount offered
|
$ | 3,207,000 | $ | 3,203,000 | $ | 2,325,000 | ||||||
Dollar amount raised
|
3,207,000 | 3,203,000 | 2,325,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
192,420 | 192,180 | 139,500 | |||||||||
Organizational expenses(4)
|
32,070 | 32,030 | 23,250 | |||||||||
Other
|
| | | |||||||||
Reserves
|
13,831 | 11,071 | 7,637 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
45,000 | 45,000 | 45,000 | |||||||||
Cash down payment
|
2,889,420 | 2,886,440 | 2,083,520 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
48,090 | 47,350 | 33,730 | |||||||||
Total acquisition cost
|
$ | 2,982,510 | $ | 2,978,790 | $ | 2,162,250 | ||||||
Percent leverage
|
60 | % | 60 | % | 59 | % | ||||||
Date offering began
|
07/22/05 | 07/28/05 | 08/03/05 | |||||||||
Length of offering (in months)
|
3 | 3 | 5 | |||||||||
Months to invest 90% of amount
available for investment
|
3 | 3 | 3 |
A-15
Walgreens in |
Wal-Mart in |
Gander Mountain in |
||||||||||
Metairie, LA(3)(7) | Hazard, KY(3)(7) | Hermantown, MN(2)(3) | ||||||||||
Dollar amount offered
|
$ | 3,694,000 | $ | 12,649,000 | $ | 11,723,000 | ||||||
Dollar amount raised
|
3,694,000 | 12,649,000 | 11,723,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
221,640 | 758,940 | 703,380 | |||||||||
Organizational expenses(4)
|
36,940 | 126,490 | 117,230 | |||||||||
Other
|
| | | |||||||||
Reserves
|
35,763 | 278,219 | 79,550 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
45,000 | 55,000 | 83,670 | |||||||||
Cash down payment
|
3,336,420 | 11,511,420 | 10,818,720 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
54,000 | 197,150 | | |||||||||
Total acquisition cost
|
$ | 3,435,420 | $ | 11,763,570 | $ | 10,902,390 | ||||||
Percent leverage
|
59 | % | 61 | % | 0 | % | ||||||
Date offering began
|
08/09/05 | 09/15/05 | 09/22/05 | |||||||||
Length of offering (in months)
|
6 | 3 | 4 | |||||||||
Months to invest 90% of amount
available for investment
|
6 | 3 | 2 |
A-16
Best Buy in |
Walgreens in |
Kohls in |
||||||||||
Baytown, TX(2)(3) | Natchitoches, LA(3)(7) | Lakewood, CO(3)(7) | ||||||||||
Dollar amount offered
|
$ | 8,323,000 | $ | 1,763,000 | $ | 7,461,000 | ||||||
Dollar amount raised
|
8,323,000 | 1,763,000 | 7,461,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
499,380 | 105,780 | 447,660 | |||||||||
Organizational expenses(4)
|
83,230 | 17,630 | 74,610 | |||||||||
Other
|
| | | |||||||||
Reserves
|
41,012 | 22,323 | 70,098 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
45,000 | 45,000 | 45,000 | |||||||||
Cash down payment
|
7,695,390 | 1,569,480 | 6,865,130 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
| 25,110 | 28,600 | |||||||||
Total acquisition cost
|
$ | 7,740,390 | $ | 1,639,590 | $ | 6,938,730 | ||||||
Percent leverage
|
0 | % | 59 | % | 61 | % | ||||||
Date offering began
|
10/27/05 | 11/18/05 | 11/30/05 | |||||||||
Length of offering (in months)
|
6 | 3 | 3 | |||||||||
Months to invest 90% of amount
available for investment
|
5 | 3 | 3 |
A-17
The Shoppes at |
||||||||||||
North Village |
Walgreens in |
Kohls in |
||||||||||
in St. Joseph, MO(2)(3) | Sumter, SC(3)(7) | St. Joseph, MO(3)(7) | ||||||||||
Dollar amount offered
|
$ | 20,430,000 | $ | 2,152,000 | $ | 4,117,000 | ||||||
Dollar amount raised
|
20,430,000 | 2,152,000 | 4,117,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
1,225,800 | 129,120 | 247,020 | |||||||||
Organizational expenses(4)
|
204,300 | 21,520 | 41,170 | |||||||||
Other
|
| | | |||||||||
Reserves
|
454,851 | 47,994 | 32,826 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
195,000 | 45,000 | 45,000 | |||||||||
Cash down payment
|
18,716,330 | 1,924,830 | 3,721,860 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
88,570 | 31,530 | 61,950 | |||||||||
Total acquisition cost
|
$ | 18,999,900 | $ | 2,001,360 | $ | 3,828,810 | ||||||
Percent leverage
|
0 | % | 59 | % | 60 | % | ||||||
Date offering began
|
12/22/05 | 01/06/06 | 02/01/06 | |||||||||
Length of offering (in months)
|
7 | 3 | 6 | |||||||||
Months to invest 90% of amount
available for investment
|
7 | 3 | 6 |
A-18
Home Depot in |
Cole Net Lease |
Cole Net Lease |
||||||||||
Bellingham, WA (2)(3) | Portfolio I(3)(7) | Portfolio II (3)(7) | ||||||||||
Dollar amount offered
|
$ | 24,706,000 | $ | 9,592,000 | $ | 10,011,000 | ||||||
Dollar amount raised
|
24,696,680 | 9,592,000 | 10,011,000 | |||||||||
Less offering expenses:
|
||||||||||||
Selling commissions and discounts
retained by affiliates
|
1,481,801 | 575,520 | 600,660 | |||||||||
Organizational expenses(4)
|
246,966 | 95,920 | 100,110 | |||||||||
Other
|
| | | |||||||||
Reserves
|
130,404 | 77,529 | 98,215 | |||||||||
Percent available for investment
|
93 | % | 93 | % | 93 | % | ||||||
Acquisition costs:
|
||||||||||||
Prepaid items and fees related to
purchase of property
|
134,949 | 180,000 | 180,000 | |||||||||
Cash down payment
|
24,696,680 | 8,601,750 | 8,984,830 | |||||||||
Acquisition fees(5)
|
| | | |||||||||
Other
|
378,997 | 138,810 | 145,400 | |||||||||
Total acquisition cost
|
$ | 25,210,626 | $ | 8,920,560 | $ | 9,310,230 | ||||||
Percent leverage
|
| 59 | % | 59 | % | |||||||
Date offering began
|
04/12/06 | 05/31/06 | 06/23/06 | |||||||||
Length of offering (in months)
|
Ongoing | 6 | 5 | |||||||||
Months to invest 90% of amount
available for investment
|
6 | 5 | 5 |
A-19
Barrywoods Crossing in |
Cole Net Lease |
|||||||
Kansas City, MO(2)(3) | Portfolio III (3)(7) | |||||||
Dollar amount offered
|
$ | 20,400,000 | $ | 15,449,000 | ||||
Dollar amount raised
|
13,759,800 | 1,911,814 | ||||||
Less offering expenses:
|
||||||||
Selling commissions and discounts
retained by affiliates
|
963,186 | 114,709 | ||||||
Organizational expenses(4)
|
137,598 | 19,118 | ||||||
Other
|
| | ||||||
Reserves
|
198,987 | | ||||||
Percent available for
|
||||||||
investment
|
92 | % | 93 | % | ||||
Acquisition costs:
|
||||||||
Prepaid items and fees related to
purchase of property
|
348,719 | 22,275 | ||||||
Cash down payment
|
12,119,583 | 1,704,818 | ||||||
Acquisition fees(5)
|
| | ||||||
Other
|
190,715 | 28,914 | ||||||
Total acquisition cost
|
$ | 12,659,017 | $ | 1,756,007 | ||||
Percent leverage
|
58 | % | 60 | % | ||||
Date offering began
|
07/19/06 | 11/07/06 | ||||||
Length of offering (in months)
|
Ongoing | Ongoing | ||||||
Months to invest 90% of amount
available for investment
|
N/A | N/A |
A-20
(1) | Amount includes an over allotment of $3,750,000 available under the offering. | |
(2) | The Offering is a Tenant-in-Common Program sponsored by Cole Capital Partners which consists of the sale of tenant-in-common interests in properties owned by subsidiaries of Cole Collateralized Senior Notes, LLC, Cole Collateralized Senior Notes II, LLC, Cole Collateralized Notes III, LLC, or Cole Collateralized Senior Notes IV, LLC. | |
(3) | Acquisition cost amounts represent the costs paid by the tenant-in-common or Delaware statutory trust investors to acquire interest in the properties. | |
(4) | Organizational expenses include legal, accounting, printing, escrow, filing, recording and other related expenses associated with the formation and original organization of the Program and also includes fees paid to the sponsor and to affiliates. | |
(5) | Acquisition fees include fee paid to the sponsor or affiliates based upon the terms of the memorandum. | |
(6) | Amounts herein relate to initial investments of capital raised and do not include any properties acquired through reinvested amounts. | |
(7) | The Offering is a Delaware Statutory Trust program sponsored by Cole Capital Partners which consists of the sale of Delaware statutory trust interests in properties owned by subsidiaries of Cole Collateralized Senior Notes, LLC, Cole Collateralized Senior Notes II, LLC, Cole Collateralized Notes III, LLC, or Cole Collateralized Senior Notes IV, LLC. | |
(8) | The amount includes an over allotment of $10,000,000 available under the offering. |
A-21
Cole Credit |
Cole Collateralized |
Cole Collateralized |
||||||||||
Property Fund II, LP | Senior Notes, LLC | Senior Notes II, LLC | ||||||||||
Date offering commenced
|
07/01/03 | 09/15/03 | 02/01/04 | |||||||||
Dollar amount raised
|
$ | 24,494,500 | $ | 28,038,500 | $ | 28,750,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
163,043 | 858,483 | 877,866 | |||||||||
Acquisition fees(1)
|
| |||||||||||
Real estate commissions
|
1,137,801 | 6,774,651 | 6,546,278 | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
| | | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
7,262,345 | 69,777 | (2,175,966 | ) | ||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
202,556 | 391,689 | 296,052 | |||||||||
Partnership management fees
|
| | | |||||||||
Reimbursements
|
207 | | | |||||||||
Leasing commissions
|
| | | |||||||||
Other (3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other (4)
|
| | |
A-22
Cole Collateralized |
||||||||||||
Senior Notes III, |
Cole Collateralized |
Cole Credit |
||||||||||
LLC | Senior Notes IV, LLC | Property Trust, Inc. | ||||||||||
Date offering commenced
|
01/03/05 | 05/20/05 | 04/06/04 | |||||||||
Dollar amount raised
|
$ | 28,658,500 | $ | 28,724,110 | $ | 100,972,510 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
384,075 | 255,465 | 1,927,311 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
3,140,656 | 584,000 | 4,730,912 | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
| | 1,654,463 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
(1,183,357 | ) | (2,376,264 | ) | 13,627,830 | |||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
167,713 | 48,049 | 786,889 | |||||||||
Partnership management fees
|
| | 995,034 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing
|
||||||||||||
Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-23
Cole Credit |
Staples in |
Mimis in |
||||||||||
Property Trust II, Inc. | Tulsa, OK | Lone Tree, CO | ||||||||||
Date offering commenced
|
06/27/05 | 02/13/04 | 04/20/04 | |||||||||
Dollar amount raised
|
$ | 306,340,928 | $ | 4,136,000 | $ | 2,446,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
4,541,549 | 41,360 | 24,460 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
7,496,569 | 55,840 | 64,500 | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
2,145,882 | | | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
8,893,943 | 788,078 | 459,076 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
362,886 | | | |||||||||
Partnership management fees
|
608,875 | 6,579 | 9,100 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing
|
||||||||||||
Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-24
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Windsor, CO | Goldsboro, NC | Hamilton, OH | ||||||||||
Date offering commenced
|
06/03/04 | 06/30/04 | 07/01/04 | |||||||||
Dollar amount raised
|
$ | 2,669,000 | $ | 2,570,000 | $ | 2,966,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
26,690 | 25,700 | 29,660 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
28,710 | 26,115 | 30,333 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
461,865 | 430,052 | 510,421 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
8,584 | 8,310 | 19,204 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-25
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Carlsbad, NM | Willimantic, CT | Edgewood, NM | ||||||||||
Date offering commenced
|
07/13/04 | 09/15/04 | 09/15/04 | |||||||||
Dollar amount raised
|
$ | 2,289,739 | $ | 2,746,000 | $ | 2,134,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
22,898 | 27,460 | 21,340 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
23,350 | 27,090 | 21,280 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
374,367 | 443,280 | 333,266 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
20,812 | 34,920 | 25,233 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-26
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Fairborn, OH | Slidell, LA | Westheimer, TX | ||||||||||
Date offering commenced
|
09/30/04 | 11/02/04 | 10/15/04 | |||||||||
Dollar amount raised
|
$ | 2,644,000 | $ | 2,212,000 | $ | 3,900,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
26,440 | 22,120 | 39,000 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
26,170 | 21,920 | 40,320 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
416,950 | 297,464 | 565,059 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
37,850 | 19,435 | 37,953 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing
|
||||||||||||
Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-27
Walgreens in |
Home Depot in |
Walgreens in |
||||||||||
Richmond, OH | Spokane, WA | Covington, TN | ||||||||||
Date offering commenced
|
10/26/04 | 11/09/04 | 11/19/04 | |||||||||
Dollar amount raised
|
$ | 3,388,000 | $ | 11,532,000 | $ | 2,141,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
33,880 | 115,320 | 21,410 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
33,870 | 11,460 | 20,960 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
484,843 | 1,376,681 | 291,740 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
31,928 | 10,629 | 18,725 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-28
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Orlando, FL | Glen Burnie, MD | Garfield Heights, OH | ||||||||||
Date offering commenced
|
11/30/04 | 12/01/04 | 12/09/04 | |||||||||
Dollar amount raised
|
$ | 2,486,000 | $ | 3,485,000 | $ | 2,930,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
24,860 | 34,850 | 175,800 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
24,170 | 33,690 | | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
313,756 | 436,271 | 304,250 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | 3,999 | |||||||||
Partnership management fees
|
20,048 | 27,342 | | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing
|
||||||||||||
Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-29
Walgreens in |
Home Depot in |
Walgreens in |
||||||||||
Ponca City, OK | Tacoma, WA | Pineville, LA | ||||||||||
Date offering commenced
|
12/10/04 | 02/08/05 | 04/27/05 | |||||||||
Dollar amount raised
|
$ | 2,327,000 | $ | 12,175,000 | $ | 2,092,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
116,350 | 121,754 | 20,920 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
24,430 | 173,230 | 29,230 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
245,687 | 1,451,224 | 244,033 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
3,166 | | 6,951 | |||||||||
Partnership management fees
|
| 43,579 | | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-30
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Bartlett, TN | Sidney, OH | Wichita Falls, TX | ||||||||||
Date offering commenced
|
04/20/05 | 04/29/05 | 05/05/05 | |||||||||
Dollar amount raised
|
$ | 2,022,000 | $ | 1,975,000 | $ | 2,020,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
20,220 | 19,750 | 20,200 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
29,500 | 28,990 | 29,590 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
232,456 | 232,301 | 237,642 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
4,208 | | | |||||||||
Partnership management fees
|
| 6,800 | 6,951 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-31
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Chicago, IL | Southington, CT | Nashville, TN | ||||||||||
Date offering commenced
|
05/27/05 | 06/01/05 | 06/09/05 | |||||||||
Dollar amount raised
|
$ | 3,235,000 | $ | 2,836,000 | $ | 2,544,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
32,350 | 28,360 | 25,440 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
46,250 | 39,810 | 36,920 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
370,764 | 324,796 | 280,717 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
10,813 | 9,183 | 8,217 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-32
Walgreens in |
Gander Mountain |
Walgreens in |
||||||||||
Derby, KS | in Spring, TX | Blue Springs, MO | ||||||||||
Date offering commenced
|
06/13/05 | 06/15/05 | 06/15/05 | |||||||||
Dollar amount raised
|
$ | 2,341,000 | $ | 13,150,000 | $ | 1,891,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
23,410 | 131,500 | 18,910 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
33,220 | | 26,800 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
249,529 | 1,342,380 | 200,594 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
14,593 | 11,223 | 11,630 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing
|
||||||||||||
Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-33
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Garden City, KS | Pittsburg, KS | Gladstone, MO | ||||||||||
Date offering commenced
|
06/17/05 | 06/20/05 | 06/21/05 | |||||||||
Dollar amount raised
|
$ | 2,259,000 | $ | 2,016,000 | $ | 2,530,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
22,590 | 20,160 | 25,300 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
32,110 | 28,340 | 37,940 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
240,528 | 214,641 | 272,162 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
14,148 | 12,145 | 20,308 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-34
Walgreens in |
Walgreens in |
Walgreens in |
||||||||||
Salt Lake City, UT | Sandy, UT | Midvale, UT | ||||||||||
Date offering commenced
|
07/22/05 | 07/28/05 | 08/03/05 | |||||||||
Dollar amount raised
|
$ | 3,207,000 | $ | 3,203,000 | $ | 2,325,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
32,070 | 32,030 | 23,250 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
48,090 | 47,350 | 33,730 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
317,955 | 310,179 | 227,373 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
19,338 | 19,083 | 13,613 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-35
Walgreens in |
Wal-Mart in |
Gander Mountain in |
||||||||||
Metairie, LA | Hazard, KY | Hermantown, MN | ||||||||||
Date offering commenced
|
08/09/05 | 09/15/05 | 09/22/05 | |||||||||
Dollar amount raised
|
$ | 3,694,000 | $ | 12,649,000 | $ | 11,723,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
36,940 | 126,490 | 117,230 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
54,000 | 197,150 | | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
281,642 | 1,001,952 | 979,756 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
10,786 | 36,133 | 29,665 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-36
Best Buy in |
Walgreens in |
Kohls in |
||||||||||
Baytown, TX | Natchitoches, FL | Lakewood, CO | ||||||||||
Date offering commenced
|
10/27/05 | 11/18/05 | 11/30/05 | |||||||||
Dollar amount raised
|
$ | 8,323,000 | $ | 1,763,000 | $ | 7,461,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
83,230 | 17,630 | 74,610 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
| 25,110 | 28,600 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
594,108 | 121,266 | 474,428 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
4,256 | 5,694 | 16,986 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-37
The Shoppes at North |
Walgreens in |
Kohls in |
||||||||||
Village | Sumter, SC | St. Joseph, MO | ||||||||||
Date offering commenced
|
12/22/05 | 01/06/06 | 02/01/06 | |||||||||
Dollar amount raised
|
$ | 20,430,000 | $ | 2,152,000 | $ | 4,117,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
204,300 | 21,520 | 41,170 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
88,570 | 31,530 | 61,950 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
1,019,010 | 151,722 | 223,446 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
161,292 | 9,489 | 9,027 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing
|
||||||||||||
Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-38
Home Depot in |
Cole Net Lease |
Cole Net Lease |
||||||||||
Bellingham, WA | Portfolio I | Portfolio II | ||||||||||
Date offering commenced
|
04/12/06 | 05/31/06 | 06/23/06 | |||||||||
Dollar amount raised
|
$ | 24,696,680 | $ | 9,592,000 | $ | 10,011,000 | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
246,966 | 95,920 | 100,110 | |||||||||
Acquisition fees(1)
|
||||||||||||
Real estate commissions
|
| | | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
378,997 | 138,810 | 145,400 | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
602,776 | 300,304 | 180,012 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | | |||||||||
Partnership management fees
|
8,713 | 8,989 | 4,731 | |||||||||
Reimbursements
|
| | | |||||||||
Leasing commissions
|
| | | |||||||||
Other(3)
|
| | | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | | |||||||||
Other(4)
|
| | |
A-39
Barrywoods Crossing in |
Cole Net Lease |
11 Other |
||||||||||
Kansas City, MO(2) | Portfolio III | Programs(5) | ||||||||||
Date offering commenced
|
07/19/06 | 12/07/06 | ||||||||||
Dollar amount raised
|
$ | 13,759,800 | $ | 1,911,814 | $ | | ||||||
Amount paid to sponsor from
proceeds of offering:
|
||||||||||||
Underwriting fees
|
137,598 | 19,118 | | |||||||||
Acquisition fees (1)
|
||||||||||||
Real estate commissions
|
| | 3,509 | |||||||||
Advisory fees
|
| | | |||||||||
Other(2)
|
190,715 | 28,914 | | |||||||||
Dollar amount of cash generated
from operations before deducting payments to sponsor
|
225,617 | | 946,068 | |||||||||
Amount paid to sponsor from
operations:
|
||||||||||||
Property management fees
|
| | 291,417 | |||||||||
Partnership management fees
|
24,583 | | 815,979 | |||||||||
Reimbursements
|
| | 76,312 | |||||||||
Leasing commissions
|
| | 24,516 | |||||||||
Other(3)
|
| | 90,394 | |||||||||
Dollar amount of property sales
and refinancing before deducting payments to sponsor
|
||||||||||||
Cash
|
| | 35,997,640 | |||||||||
Notes
|
| | | |||||||||
Amount paid to sponsor from
property sales and refinancing
|
||||||||||||
Incentive fees
|
| | | |||||||||
Real estate commissions
|
| | 1,554,700 | |||||||||
Other(4)
|
| | |
A-40
(1) | Properties are acquired with a combination of funds from offering proceeds and debt. The acquisition and development fees and the leasing commissions reported in this table include the total amount of fees paid to the sponsor or its affiliates regardless of the funding source for these costs. | |
(2) | Amounts primarily relate to loan coordination fees, a development fee, and reimbursement of certain offering costs paid by the sponsor. | |
(3) | Amounts primarily relate to construction management fees. | |
(4) | Amounts primarily relate to asset management fees. | |
(5) | The offerings of the prior programs aggregated herein were not closed within the past three years and therefore do not include any amounts raised or underwriting fees. The programs have similar investment objectives to this program. |
A-41
Cole Blvd. Sq. Investors LP (Sold) |
||||||||||||||||||||
May 2002 | ||||||||||||||||||||
2002 | 2003 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 1,885,886 | $ | 4,404,802 | $ | 3,444,830 | $ | 165,124 | $ | 129,679 | ||||||||||
Profit (loss) on sale of properties
|
| | 8,521,296 | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
686,067 | 1,511,374 | 1,204,787 | 34,079 | 19,746 | |||||||||||||||
Interest expense
|
912,735 | 2,028,457 | 1,390,517 | | | |||||||||||||||
Depreciation and amortization(3)
|
486,358 | 1,354,613 | 1,236,383 | | | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (199,274 | ) | $ | (489,642 | ) | $ | 8,134,439 | $ | 131,045 | $ | 109,933 | ||||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (199,274 | ) | $ | (489,642 | ) | $ | (386,857 | ) | $ | 131,045 | $ | 109,933 | |||||||
from gain on sale
|
| | 8,521,296 | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations (5)
|
287,084 | 864,971 | 849,526 | 131,045 | 109,933 | |||||||||||||||
from sales
|
| | 14,423,979 | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
287,084 | 864,971 | 15,273,505 | 131,045 | 109,933 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
102,209 | 844,489 | 850,000 | | | |||||||||||||||
from sales and
refinancing
|
| | 12,837,500 | 420,000 | 111,000 | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
184,875 | 20,482 | 1,586,005 | (288,955 | ) | (1,067 | ) | |||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 184,875 | $ | 20,482 | $ | 1,586,005 | $ | (288,955 | ) | $ | 109,933 | |||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | (19.93 | ) | $ | (48.96 | ) | $ | (38.69 | ) | $ | 13.10 | $ | 10.99 | |||||||
from recapture
|
| | 246.21 | | | |||||||||||||||
Capital gain (loss)
|
| | 605.92 | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
10.22 | 84.45 | 85.00 | | | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | 1,283.75 | 42.00 | 11.10 | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
10.22 | 84.45 | 85.00 | | | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
0 | % | 0 | % |
A-42
Cole Santa Fe Investors LP |
||||||||||||||||||||
September 2002 | ||||||||||||||||||||
2002 | 2003 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 1,293,152 | $ | 2,545,914 | $ | 2,252,104 | $ | 2,380,191 | $ | 1,888,819 | ||||||||||
Profit (loss) on
|
||||||||||||||||||||
sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
431,161 | 883,118 | 839,177 | 939,120 | 890,625 | |||||||||||||||
Interest expense
|
581,968 | 1,144,762 | 1,142,336 | 1,123,891 | 1,111,509 | |||||||||||||||
Depreciation and amortization(3)
|
247,530 | 895,291 | 758,595 | 475,149 | 634,960 | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | 32,493 | $ | (377,257 | ) | $ | (488,004 | ) | $ | (157,969 | ) | $ | (748,275 | ) | ||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | 32,493 | $ | (377,257 | ) | $ | (488,004 | ) | $ | (157,969 | ) | $ | (748,275 | ) | ||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
280,023 | 518,034 | 270,591 | 317,180 | (113,315 | ) | ||||||||||||||
from sales
|
| | | | | |||||||||||||||
from
|
||||||||||||||||||||
refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
280,023 | 518,034 | 270,591 | 317,180 | (113,315 | ) | ||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
6,253 | 568,574 | | | | |||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
273,770 | (50,540 | ) | 270,591 | 317,180 | (113,315 | ) | |||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 273,770 | $ | (50,540 | ) | $ | 270,591 | $ | 317,180 | $ | (113,315 | ) | ||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | 5.26 | $ | (61.04 | ) | $ | (78.97 | ) | $ | (25.56 | ) | $ | (121.08 | ) | ||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
1.01 | 92.00 | | | | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
1.01 | 92.00 | | | | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % |
A-43
Cole Credit Property Fund LP |
||||||||||||||||||||
November 2002 | ||||||||||||||||||||
2002 | 2003 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | | $ | 3,360,284 | $ | 4,457,358 | $ | 5,127,208 | $ | 3,983,240 | ||||||||||
Profit (loss) on sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
762 | 222,734 | 289,925 | 214,973 | 2,305,251 | |||||||||||||||
Interest expense
|
| 849,115 | 1,470,906 | 1,554,842 | 1,355,239 | |||||||||||||||
Depreciation and amortization(3)
|
| 1,351,646 | 1,805,318 | 1,503,075 | 1,165,025 | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (762 | ) | $ | 936,789 | $ | 891,209 | $ | 1,854,318 | $ | (842,275 | ) | ||||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (762 | ) | $ | 936,789 | $ | 891,209 | $ | 1,854,318 | $ | (842,275 | ) | ||||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
(762 | ) | 2,288,435 | 2,696,527 | 3,357,393 | 322,750 | ||||||||||||||
from sales
|
| | | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
(762 | ) | 2,288,435 | 2,696,527 | 3,357,393 | 322,750 | ||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
| 1,400,125 | 2,187,497 | 2,124,998 | 2,000,012 | |||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
(762 | ) | 888,310 | 509,030 | 1,232,395 | (1,677,262 | ) | |||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | (762 | ) | $ | 888,310 | $ | 509,030 | $ | 1,232,395 | $ | (1,677,262 | ) | ||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | (0.47 | ) | $ | 37.47 | $ | 35.65 | $ | 74.17 | $ | (33.69 | ) | ||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| 56.01 | 87.50 | 85.00 | 80.00 | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| 56.01 | 87.50 | 85.00 | 80.00 | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % |
A-44
Cole Credit Property Fund II LP |
||||||||||||||||
July 2003 | ||||||||||||||||
2003 | 2004 | 2005 | 2006 | |||||||||||||
Gross revenues
|
$ | 128,655 | $ | 3,758,639 | $ | 5,073,379 | $ | 5,152,330 | ||||||||
Profit (loss) on sale of properties
|
| | | | ||||||||||||
Less:
|
||||||||||||||||
Operating expenses(4)
|
8,574 | 165,315 | 346,715 | 412,563 | ||||||||||||
Interest expense
|
6,438 | 1,345,798 | 1,908,834 | 1,938,864 | ||||||||||||
Depreciation and amortization(3)
|
21,234 | 1,667,189 | 1,527,717 | 1,369,651 | ||||||||||||
Net income (loss) Tax
basis(6)
|
$ | 92,409 | $ | 580,337 | $ | 1,290,113 | $ | 1,431,252 | ||||||||
Taxable income
|
||||||||||||||||
from operations
|
$ | 92,409 | $ | 580,337 | $ | 1,290,113 | $ | 1,431,252 | ||||||||
from gain on sale
|
| | | | ||||||||||||
Cash generated
|
||||||||||||||||
from operations(5)
|
113,643 | 2,247,526 | 2,817,830 | 2,800,903 | ||||||||||||
from sales
|
| | | | ||||||||||||
from refinancing
|
| | | | ||||||||||||
Cash generated from operations,
sales and refinancing
|
113,643 | 2,247,526 | 2,817,830 | 2,800,903 | ||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||
from operating cash flow
|
18,795 | 1,567,247 | 2,398,417 | 2,082,029 | ||||||||||||
from sales and
refinancing
|
| | | | ||||||||||||
from other
|
| | | | ||||||||||||
Cash generated (deficiency) after
cash distributions
|
94,848 | 680,279 | 419,413 | 718,874 | ||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | ||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 94,848 | $ | 680,279 | $ | 419,413 | $ | 718,874 | ||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||
Federal income tax results:
|
||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||
from operations
|
$ | 6.56 | $ | 23.69 | $ | 52.67 | $ | 58,43 | ||||||||
from recapture
|
| | | | ||||||||||||
Capital gain (loss)
|
| | | | ||||||||||||
Cash distributions to investors:
|
||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||
investment income
|
1.33 | 63.98 | 97.92 | 85.00 | ||||||||||||
return of capital
|
| | | | ||||||||||||
Source (on a cash basis)
|
||||||||||||||||
sales
|
| | | | ||||||||||||
refinancing
|
| | | | ||||||||||||
operations
|
1.33 | 63.98 | 97.92 | 85.00 | ||||||||||||
other
|
| | | | ||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % |
A-45
Cole Collateralized Senior Notes, LLC |
||||||||||||||||
September 2003 | ||||||||||||||||
2003 | 2004 | 2005 | 2006 | |||||||||||||
Gross revenues
|
$ | 162,409 | $ | 5,087,274 | $ | 3,784,381 | $ | 1,341,850 | ||||||||
Profit (loss) on sale of properties
|
| 6,332,735 | 1,768,269 | 1,547,193 | ||||||||||||
Less:
|
||||||||||||||||
Operating expenses(4)
|
7,327 | 304,377 | 438,007 | 57,254 | ||||||||||||
Interest expense
|
248,806 | 4,128,321 | 4,275,923 | 1,426,798 | ||||||||||||
Depreciation and amortization(3)
|
52,656 | 1,574,516 | 1,092,368 | (131,509 | ) | |||||||||||
Net income (loss) Tax
basis(6)
|
$ | (146,380 | ) | $ | 5,412,795 | $ | (253,648 | ) | $ | 1,536,500 | ||||||
Taxable income
|
||||||||||||||||
from operations
|
$ | (146,380 | ) | $ | (919,940 | ) | $ | (2,021,917 | ) | $ | (10,693 | ) | ||||
from gain on sale
|
| 6,332,735 | 1,768,268 | 1,547,193 | ||||||||||||
Cash generated
|
||||||||||||||||
from operations(5)
|
(93,724 | ) | 654,576 | (929,549 | ) | (142,202 | ) | |||||||||
from sales
|
| 25,913,341 | 52,237,261 | 9,413,734 | ||||||||||||
from refinancing
|
| | | | ||||||||||||
Cash generated from operations,
sales and refinancing
|
(93,724 | ) | 26,567,917 | 51,307,712 | 9,271,532 | |||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||
from operating cash flow
|
| | | (2 | ) | |||||||||||
from sales and
refinancing
|
| | | | ||||||||||||
from other
|
| | | | ||||||||||||
Cash generated (deficiency) after
cash distributions
|
(93,724 | ) | 26,567,917 | 51,307,712 | 9,271,532 | |||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | ||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | (93,724 | ) | $ | 26,567,917 | $ | 51,307,712 | $ | 9,271,532 | |||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||
Federal income tax results:
|
||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||
from operations
|
$ | | $ | | $ | | $ | (2 | ) | |||||||
from recapture
|
| | | | ||||||||||||
Capital gain (loss)
|
| | | | ||||||||||||
Cash distributions to investors:
|
||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||
investment income
|
| | | (2 | ) | |||||||||||
return of capital
|
| | | | ||||||||||||
Source (on a cash basis)
|
||||||||||||||||
sales
|
| | | | ||||||||||||
refinancing
|
| | | | ||||||||||||
operations
|
| | | | ||||||||||||
other
|
| | | | ||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % |
A-46
Cole Collateralized |
Cole Collateralized |
|||||||||||||||||||
Senior Notes II, LLC |
Senior Notes III, LLC |
|||||||||||||||||||
February 2004 | January 2005 | |||||||||||||||||||
2004 | 2005 | 2006 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 1,822,545 | $ | 3,323,749 | $ | 2,957,169 | $ | 1,810,020 | $ | 3,300,297 | ||||||||||
Profit (loss) on sale of properties
|
| 1,433,092 | 186,386 | 289,643 | 3,124,045 | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
98,921 | 238,585 | 121,582 | 120,231 | 169,907 | |||||||||||||||
Interest expense
|
2,095,747 | 4,407,598 | 3,613,049 | 2,568,620 | 3,606,300 | |||||||||||||||
Depreciation and amortization(3)
|
379,572 | 932,584 | 718,486 | 410,037 | 1,693,225 | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (751,695 | ) | $ | (821,926 | ) | $ | (1,309,561 | ) | $ | (999,224 | ) | $ | 954,910 | ||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (751,695 | ) | $ | (2,255,018 | ) | $ | (1,495,947 | ) | $ | (1,228,867 | ) | $ | (2,169,135 | ) | |||||
from gain on sale
|
| 1,433,092 | 186,386 | 289,643 | 3,124,045 | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
(372,123 | ) | (1,322,434 | ) | (777,461 | ) | (875,830 | ) | (475,910 | ) | ||||||||||
from sales
|
16,927,937 | 47,905,072 | 24,378,796 | 17,740,380 | 19,046,303 | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
16,555,814 | 46,582,638 | 23,601,335 | 16,861,550 | 18,570,393 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
| (2 | ) | | (2 | ) | | |||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
16,555,814 | 46,582,638 | 23,601,335 | 16,861,550 | 18,570,393 | |||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | ||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 16,555,814 | $ | 46,582,638 | $ | 23,601,335 | $ | 16,861,550 | $ | 18,570,393 | ||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | | $ | (2 | ) | $ | | $ | | $ | (2 | ) | ||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| (2 | ) | | | (2 | ) | |||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| | | | | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-47
Cole Collateralized |
||||||||||||||||||||
Senior Notes IV, LLC |
Cole Credit Property Trust, Inc. |
|||||||||||||||||||
May 2005 | April 2004 | |||||||||||||||||||
2005 | 2006 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 91,908 | $ | 2,070,894 | $ | 951,220 | $ | 10,987,553 | $ | 16,149,526 | ||||||||||
Profit (loss) on sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
88,074 | 1,131,745 | 169,619 | 1,357,842 | 2,030,411 | |||||||||||||||
Interest expense
|
538,378 | 2,908,292 | 322,238 | 4,664,223 | 7,698,059 | |||||||||||||||
Depreciation and amortization(3)
|
79,634 | 426,629 | 296,514 | 3,638,794 | 5,394,072 | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (614,178 | ) | $ | (2,395,772 | ) | $ | 162,849 | (1) | $ | 1,326,694 | (1) | $ | 1,026,984 | (1) | |||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (614,178 | ) | $ | (2,395,772 | ) | $ | 162,849 | $ | 1,326,694 | $ | 1,026,984 | ||||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
(534,544 | ) | (1,969,143 | ) | 459,363 | 4,965,488 | 6,421,056 | |||||||||||||
from sales
|
1,975,851 | 61,566,541 | | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
1,441,307 | 59,597,398 | 459,363 | 4,965,488 | 6,421,056 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
| (2) | | 132,344 | 4,751,612 | 7,070,390 | ||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
1,441,307 | 59,597,398 | 327,019 | 213,876 | (649,334 | ) | ||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 1,441,307 | $ | 59,597,398 | $ | 327,019 | $ | 213,876 | $ | | ||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | | $ | | (2) | $ | 5.73 | $ | 13.14 | $ | 10.17 | |||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| | (2) | 4.66 | 47.06 | 70.02 | ||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| | 4.66 | 47.06 | 70.02 | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-48
Cole Credit Property |
Staples- |
|||||||||||||||||||
Trust II, Inc. |
Tulsa, OK |
|||||||||||||||||||
June 2005 | February 2004 | |||||||||||||||||||
2005 | 2006 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 741,669 | $ | 20,022,986 | $ | 189,058 | $ | 324,241 | $ | 275,709 | ||||||||||
Profit (loss) on sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
195,020 | 3,306,511 | 1,579 | 3,080 | 2,850 | |||||||||||||||
Interest expense
|
439,829 | 8,901,113 | | | | |||||||||||||||
Depreciation and amortization(3)
|
221,411 | 6,469,366 | | | | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (114,591 | )(1) | $ | 1,345,996 | (1) | $ | 187,479 | $ | 321,161 | $ | 272,859 | ||||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (114,591 | ) | $ | 1,345,996 | $ | 187,479 | $ | 321,161 | $ | 272,859 | |||||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
106,820 | 7,815,362 | 187,479 | 321,161 | 272,859 | |||||||||||||||
from sales
|
| | | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
106,820 | 7,815,362 | 187,479 | 321,161 | 272,859 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
| 3,554,073 | 158,709 | 289,515 | 289,512 | |||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
106,820 | 4,261,289 | 28,770 | 31,646 | (16,653 | ) | ||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 106,820 | $ | 4,261,289 | $ | 28,770 | $ | 31,646 | $ | (16,653 | ) | |||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | (4.08 | ) | $ | 4.39 | $ | 45.33 | $ | 77.65 | $ | 65.97 | |||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| 11.60 | 38.37 | 70.00 | 70.00 | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| 11.60 | 38.37 | 70.00 | 70.00 | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-49
Mimis Café- |
Walgreens- |
|||||||||||||||||||||||
Lone Tree, CO |
Windsor, CO |
|||||||||||||||||||||||
April 2004 | June 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 92,614 | $ | 185,632 | $ | 181,170 | $ | 135,696 | $ | 353,024 | $ | 354,194 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
1,900 | 3,654 | 3,886 | 1,684 | 6,339 | 5,389 | ||||||||||||||||||
Interest expense
|
| | | 53,114 | 161,554 | 161,554 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 90,714 | $ | 181,978 | $ | 177,284 | $ | 80,898 | $ | 185,131 | $ | 187,252 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 90,714 | $ | 181,978 | $ | 177,284 | $ | 80,898 | $ | 185,131 | $ | 187,252 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated from
operations(5)
|
90,714 | 181,978 | 177,284 | 80,898 | 185,131 | 187,252 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
90,714 | 181,978 | 177,284 | 80,898 | 185,131 | 187,252 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
76,045 | 171,252 | 171,252 | 56,436 | 186,840 | 186,840 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
14,669 | 10,726 | 6,032 | 24,462 | (1,709 | ) | 412 | |||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 14,669 | $ | 10,726 | $ | 6,032 | $ | 24,462 | $ | (1,709 | ) | $ | 412 | |||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 37.09 | $ | 74.40 | $ | 72.48 | $ | 30.31 | $ | 69.36 | $ | 70.16 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
31.09 | 70.01 | 70.01 | 21.14 | 70.00 | 70.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
31.09 | 70.01 | 70.01 | 21.14 | 70.00 | 70.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-50
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Goldsboro, NC |
Hamilton, OH |
|||||||||||||||||||||||
June 2004 | July 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 101,750 | $ | 330,000 | $ | 330,613 | $ | 126,522 | $ | 386,000 | $ | 386,836 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
1,416 | 5,920 | 5,323 | 3,060 | 10,773 | 10,139 | ||||||||||||||||||
Interest expense
|
36,706 | 145,628 | 145,628 | 45,878 | 169,146 | 169,146 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 63,628 | $ | 178,452 | $ | 179,662 | $ | 77,584 | $ | 206,081 | $ | 207,552 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 63,628 | $ | 178,452 | $ | 179,662 | $ | 77,584 | $ | 206,081 | $ | 207,552 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
63,628 | 178,452 | 179,662 | 77,584 | 206,081 | 207,552 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
63,628 | 178,452 | 179,662 | 77,584 | 206,081 | 207,552 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
40,334 | 179,892 | 179,892 | 34,958 | 207,624 | 207,624 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
23,294 | (1,440 | ) | (230 | ) | 42,626 | (1,543 | ) | (72 | ) | ||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 23,294 | $ | (1,440 | ) | $ | (230 | ) | $ | 42,626 | $ | (1,543 | ) | $ | (72 | ) | ||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 24.76 | $ | 69.44 | $ | 69.91 | $ | 26.16 | $ | 69.48 | $ | 69.98 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
15.69 | 70.00 | 70.00 | 11.79 | 70.00 | 70.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
15.69 | 70.00 | 70.00 | 11.79 | 70.00 | 70.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-51
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Carlsbad, NM |
Willimantic, CT |
|||||||||||||||||||||||
July 2004 | September 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 73,750 | $ | 295,000 | $ | 295,645 | $ | 55,160 | $ | 354,600 | $ | 355,245 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
2,537 | 11,550 | 11,007 | 2,660 | 19,487 | 17,470 | ||||||||||||||||||
Interest expense
|
25,328 | 130,209 | 130,209 | 14,900 | 151,064 | 151,064 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 45,885 | $ | 153,241 | $ | 154,429 | $ | 37,600 | $ | 184,049 | $ | 186,711 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 45,885 | $ | 153,241 | $ | 154,429 | $ | 37,600 | $ | 184,049 | $ | 186,711 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
45,885 | 153,241 | 154,429 | 37,600 | 184,049 | 186,711 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
45,885 | 153,241 | 154,429 | 37,600 | 184,049 | 186,711 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
26,006 | 154,559 | 154,560 | | 185,376 | 185,376 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
19,879 | (1,318 | ) | (131 | ) | 37,600 | (1,327 | ) | 1,335 | |||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 19,879 | $ | (1,318 | ) | $ | (131 | ) | $ | 37,600 | $ | (1,327 | ) | $ | 1,335 | |||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 20.04 | $ | 66.93 | $ | 67.44 | $ | 13.69 | $ | 67.02 | $ | 67.99 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
11.36 | 67.50 | 67.50 | | 67.51 | 67.51 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
11.36 | 67.50 | 67.50 | | 67.51 | 67.51 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-52
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Edgewood, NM |
Fairborn, OH |
|||||||||||||||||||||||
September 2004 | September 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 28,330 | $ | 275,640 | $ | 276,137 | $ | 30,209 | $ | 344,500 | $ | 345,145 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
1,326 | 14,191 | 13,699 | 1,943 | 20,365 | 19,781 | ||||||||||||||||||
Interest expense
|
5,527 | 118,666 | 118,666 | 6,797 | 145,934 | 145,934 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 21,477 | $ | 142,783 | $ | 143,773 | $ | 21,469 | $ | 178,201 | $ | 179,430 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 21,477 | $ | 142,783 | $ | 143,773 | $ | 21,469 | $ | 178,201 | $ | 179,430 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
21,477 | 142,783 | 143,773 | 21,469 | 178,201 | 179,430 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
21,477 | 142,783 | 143,773 | 21,469 | 178,201 | 179,430 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash flow
|
| 144,070 | 144,072 | | 178,488 | 178,488 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
21,477 | (1,287 | ) | (299 | ) | 21,469 | (287 | ) | 942 | |||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 21,477 | $ | (1,287 | ) | $ | (299 | ) | $ | 21,469 | $ | (287 | ) | $ | 942 | |||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 11.64 | $ | 66.91 | $ | 67.37 | $ | 8.12 | $ | 67.40 | $ | 67.86 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment
|
||||||||||||||||||||||||
income
|
| 67.51 | 67.51 | | 67.51 | 67.51 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 67.51 | 67.51 | | 67.51 | 67.51 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-53
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Slidell, LA |
Westheimer, TX |
|||||||||||||||||||||||
November 2004 | October 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | | $ | 243,899 | $ | 275,516 | $ | 14,637 | $ | 495,000 | $ | 495,990 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
| 11,336 | 12,445 | 580 | 21,003 | 21,476 | ||||||||||||||||||
Interest expense
|
| 98,704 | 118,901 | | 214,710 | 220,752 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | 133,859 | 144,170 | $ | 14,057 | $ | 259,287 | $ | 253,762 | ||||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 133,859 | $ | 144,170 | $ | 14,057 | $ | 259,287 | $ | 253,762 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
| 133,859 | 144,170 | 14,057 | 259,287 | 253,762 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 133,859 | 144,170 | 14,057 | 259,287 | 253,762 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
| 114,918 | 143,772 | | 240,014 | 253,500 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 18,941 | 398 | 14,057 | 19,273 | 262 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 18,941 | $ | 398 | $ | 14,057 | $ | 19,273 | $ | 262 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 60.51 | $ | 65.18 | $ | 4.11 | $ | 66.48 | $ | 65.07 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
| 51.95 | 65.00 | | 61.54 | 65.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 51.95 | 65.00 | | 61.54 | 65.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-54
Walgreens- |
Home Depot- |
|||||||||||||||||||||||
Richmond Heights, OH |
Spokane, WA |
|||||||||||||||||||||||
October 2004 | November 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | | $ | 423,387 | $ | 420,807 | $ | | $ | 1,014,839 | $ | 1,323,040 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
| 18,416 | 17,830 | | 12,592 | 12,670 | ||||||||||||||||||
Interest expense
|
| 173,029 | 182,004 | | 394,654 | 551,910 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | $ | 231,942 | $ | 220,973 | $ | | $ | 607,593 | $ | 758,459 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 231,942 | $ | 220,973 | $ | | $ | 607,593 | $ | 758,459 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
| 231,942 | 220,973 | | 607,593 | 758,459 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 231,942 | 220,973 | | 607,593 | 758,459 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
| 203,676 | 220,220 | | 514,099 | 749,580 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 28,266 | 753 | | 93,494 | 8,879 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 28,266 | $ | 753 | $ | | $ | 93,494 | $ | 8,879 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 68.46 | $ | 65.22 | $ | | $ | 52.69 | $ | 65.77 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment
|
||||||||||||||||||||||||
income
|
| 60.12 | 65.00 | | 44.58 | 65.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 60.12 | 65.00 | | 44.58 | 65.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-55
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Orlando, FL |
Glen Burnie, MD |
|||||||||||||||||||||||
November 2004 | November 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | | $ | 232,208 | $ | 300,483 | $ | | $ | 312,387 | $ | 416,142 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
| 10,463 | 13,562 | | 13,428 | 17,695 | ||||||||||||||||||
Interest expense
|
| 90,054 | 124,904 | | 119,319 | 169,158 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | $ | 131,691 | $ | 162,017 | $ | | $ | 179,640 | $ | 229,289 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 131,691 | $ | 162,017 | $ | | $ | 179,640 | $ | 229,289 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
| 131,691 | 162,017 | | 179,640 | 229,289 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 131,691 | 162,017 | | 179,640 | 229,289 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
| 111,711 | 161,592 | | 151,637 | 226,524 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 19,980 | 425 | | 28,003 | 2,765 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 19,980 | $ | 425 | $ | | $ | 28,003 | $ | 2,765 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 52.97 | $ | 65.17 | $ | | $ | 51.55 | $ | 65.79 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
| 44.94 | 65.00 | | 43.51 | 65.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 44.94 | 65.00 | | 43.51 | 65.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-56
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Covington, TN |
Garfield Heights, OH |
|||||||||||||||||||||||
December 2004 | December 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | | $ | 237,696 | $ | 261,606 | $ | | $ | 145,569 | $ | 385,036 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
| 10,629 | 11,782 | | 1,893 | 3,936 | ||||||||||||||||||
Interest expense
|
| 93,795 | 110,081 | | 54,853 | 169,672 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | $ | 133,272 | $ | 139,743 | $ | | $ | 88,823 | $ | 211,428 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | | 133,272 | 139,743 | $ | | $ | 88,823 | $ | 211,428 | ||||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated from
operations(5)
|
| 133,272 | 139,743 | | 88,823 | 211,428 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 133,272 | 139,743 | | 88,823 | 211,428 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
| 114,287 | 139,165 | | 62,999 | 212,424 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 18,985 | 578 | | 25,824 | (996 | ) | |||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 18,985 | $ | 578 | $ | | $ | 25,824 | $ | (996 | ) | |||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 62.25 | $ | 65.27 | $ | | $ | 30.32 | $ | 72.16 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
| 53.38 | 65.00 | | 21.50 | 72.50 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 53.38 | 65.00 | | 21.50 | 72.50 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-57
Walgreens- |
Home Depot- |
|||||||||||||||||||
Ponca City, OK |
Tacoma, WA |
|||||||||||||||||||
December 2004 | February 2005 | |||||||||||||||||||
2004 | 2005 | 2006 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | | $ | 118,085 | $ | 312,409 | $ | 1,051,101 | $ | 1,750,475 | ||||||||||
Profit (loss) on sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
| 1,477 | 3,272 | 35,286 | 53,645 | |||||||||||||||
Interest expense
|
| 44,763 | 138,460 | 461,947 | 843,053 | |||||||||||||||
Depreciation and amortization(3)
|
| | | | | |||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | $ | 71,845 | $ | 170,676 | $ | 553,868 | $ | 853,777 | ||||||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | | $ | 71,845 | $ | 170,676 | $ | 553,868 | $ | 853,777 | ||||||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
| 71,845 | 170,676 | 553,868 | 853,777 | |||||||||||||||
from sales
|
| | | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 71,845 | 170,676 | 553,868 | 853,777 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash
flow
|
| 50,034 | 168,708 | 426,665 | 821,808 | |||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 21,811 | 1,968 | 127,203 | 31,969 | |||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 21,811 | $ | 1,968 | $ | 127,203 | $ | 31,969 | ||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | | $ | 30.87 | $ | 73.35 | $ | 45.49 | $ | 70.13 | ||||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| 21.50 | 72.50 | 35.04 | 67.50 | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| 21.50 | 72.50 | 35.04 | 67.50 | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-58
Walgreens- |
Walgreens- |
Walgreens- |
||||||||||||||||||||||
Pineville, LA |
Bartlett, TN |
Sidney, OH |
||||||||||||||||||||||
April 2005 | April 2005 | April 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 155,136 | $ | 304,247 | $ | 148,334 | $ | 295,747 | $ | 150,793 | $ | 295,791 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
5,636 | 7,168 | 4,352 | 5,575 | 4,562 | 7,030 | ||||||||||||||||||
Interest expense
|
65,763 | 143,734 | 63,835 | 142,071 | 65,761 | 143,730 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 83,737 | $ | 153,345 | $ | 80,147 | $ | 148,101 | $ | 80,470 | $ | 145,031 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 83,737 | $ | 153,345 | $ | 80,147 | $ | 148,101 | $ | 80,470 | $ | 145,031 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
83,737 | 153,345 | 80,147 | 148,101 | 80,470 | 145,031 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
83,737 | 153,345 | 80,147 | 148,101 | 80,470 | 145,031 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
64,858 | 151,670 | 61,482 | 146,592 | 61,230 | 143,184 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
18,879 | 1,675 | 18,665 | 1,509 | 19,240 | 1,847 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 18,879 | $ | 1,675 | $ | 18,665 | $ | 1,509 | $ | 19,240 | $ | 1,847 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 40.03 | $ | 73.30 | $ | 39.64 | $ | 73.24 | $ | 40.74 | $ | 73.43 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
31.00 | 72.50 | 30.41 | 72.50 | 31.00 | 72.50 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
31.00 | 72.50 | 30.41 | 72.50 | 31.00 | 72.50 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
A-59
Walgreens- |
Walgreens- |
Walgreens- |
||||||||||||||||||||||
Wichita Falls, TX |
Chicago, IL |
Southington, CT |
||||||||||||||||||||||
May 2005 | May 2005 | June 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 153,348 | $ | 300,722 | $ | 228,585 | $ | 476,231 | $ | 198,989 | $ | 414,555 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
| | | | | | ||||||||||||||||||
Operating expenses(4)
|
4,352 | 6,949 | 7,058 | 9,830 | 6,140 | 8,643 | ||||||||||||||||||
Interest expense
|
66,573 | 145,505 | 98,204 | 229,773 | 84,966 | 198,182 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 82,423 | $ | 148,268 | $ | 123,323 | $ | 236,628 | $ | 107,883 | $ | 207,730 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 82,423 | $ | 148,268 | $ | 123,323 | $ | 236,628 | $ | 107,883 | $ | 207,730 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
82,423 | 148,268 | 123,323 | 236,628 | 107,883 | 207,730 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
82,423 | 148,268 | 123,323 | 236,628 | 107,883 | 207,730 | ||||||||||||||||||
Less: Cash distributions to
investors
|
| | | | | | ||||||||||||||||||
from operating cash
flow
|
62,626 | 146,448 | 93,600 | 234,540 | 82,056 | 205,608 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
19,797 | 1,820 | 29,723 | 2,088 | 25,827 | 2,122 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 19,797 | $ | 1,820 | $ | 29,723 | $ | 2,088 | $ | 25,827 | $ | 2,122 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 40.80 | $ | 73.40 | $ | 38.12 | $ | 73.15 | $ | 38.04 | $ | 73.25 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
31.00 | 72.50 | 28.93 | 72.50 | 28.93 | 72.50 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
31.00 | 72.50 | 28.93 | 72.50 | 28.93 | 72.50 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
A-60
Walgreens- |
Walgreens- |
Gander Mountain- |
||||||||||||||||||||||
Nashville, TN |
Derby, KS |
Spring, TX |
||||||||||||||||||||||
June 2005 | June 2005 | June 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 158,605 | $ | 381,569 | $ | 134,493 | $ | 345,824 | $ | 335,027 | $ | 1,008,049 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
| | | | | | ||||||||||||||||||
Operating expenses(4)
|
5,122 | 8,211 | 6,648 | 15,835 | 3,429 | 8,490 | ||||||||||||||||||
Interest expense
|
67,551 | 186,790 | 55,839 | 167,060 | | | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 85,932 | $ | 186,568 | $ | 72,006 | $ | 162,930 | $ | 331,598 | $ | 999,559 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 85,932 | $ | 186,568 | $ | 72,006 | $ | 162,930 | $ | 331,598 | $ | 999,559 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
85,932 | 186,568 | 72,006 | 162,930 | 331,598 | 999,559 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
85,932 | 186,568 | 72,006 | 162,930 | 331,598 | 999,559 | ||||||||||||||||||
Less: Cash distributions to
investors
|
| | | | | | ||||||||||||||||||
from operating cash
flow
|
61,775 | 184,440 | 50,396 | 163,872 | 249,273 | 986,268 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
24,157 | 2,128 | 21,610 | (942 | ) | 82,325 | 13,291 | |||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 24,157 | $ | 2,128 | $ | 21,610 | $ | (942 | ) | $ | 82,325 | $ | 13,291 | |||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 33.78 | $ | 73.34 | $ | 30.76 | $ | 69.60 | $ | 25.22 | $ | 76.01 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
24.28 | 72.50 | 21.53 | 70.00 | 18.96 | 75.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
24.28 | 72.50 | 21.53 | 70.00 | 18.96 | 75.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
A-61
Walgreens- |
Walgreens- |
Walgreens- |
||||||||||||||||||||||
Blue Springs, MO |
Garden City, KS |
Pittsburg, KS |
||||||||||||||||||||||
June 2005 | June 2005 | June 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 102,520 | $ | 278,833 | $ | 129,075 | $ | 334,224 | $ | 102,883 | $ | 295,304 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
5,767 | 10,823 | 6,489 | 15,421 | 5,512 | 13,895 | ||||||||||||||||||
Interest expense
|
46,108 | 129,690 | 53,531 | 161,478 | 35,488 | 140,795 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 50,645 | $ | 138,319 | $ | 69,055 | $ | 157,325 | $ | 61,883 | $ | 140,613 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 50,645 | $ | 138,319 | $ | 69,055 | $ | 157,325 | $ | 61,883 | $ | 140,613 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
50,645 | 138,319 | 69,055 | 157,325 | 61,883 | 140,613 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
50,645 | 138,319 | 69,055 | 157,325 | 61,883 | 140,613 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
37,809 | 132,384 | 48,197 | 158,136 | 37,600 | 141,120 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
12,836 | 5,935 | 20,858 | (811 | ) | 24,283 | (507 | ) | ||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 12,836 | $ | 5,935 | $ | 20,858 | $ | (811 | ) | $ | 24,283 | $ | (507 | ) | ||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 26.78 | $ | 73.15 | $ | 30.57 | $ | 69.64 | $ | 30.70 | $ | 69.75 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
19.99 | 70.01 | 21.34 | 70.00 | 18.65 | 70.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
19.99 | 70.01 | 21.34 | 70.00 | 18.65 | 70.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
A-62
Walgreens- |
Walgreens- |
Walgreens- |
||||||||||||||||||||||
Gladstone, MO |
Salt Lake City, UT |
Sandy, UT |
||||||||||||||||||||||
June 2005 | July 2005 | July 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 132,411 | $ | 395,426 | $ | 124,866 | $ | 511,918 | $ | 122,931 | $ | 503,524 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
7,731 | 17,633 | 7,013 | 17,712 | 7,049 | 17,501 | ||||||||||||||||||
Interest expense
|
45,975 | 204,644 | 63,197 | 250,246 | 64,034 | 246,775 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 78,705 | $ | 173,149 | $ | 54,656 | $ | 243,961 | $ | 51,848 | $ | 239,248 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 78,705 | $ | 173,149 | $ | 54,656 | $ | 243,961 | $ | 51,848 | $ | 239,248 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
78,705 | 173,149 | 54,656 | 243,961 | 51,848 | 239,248 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
78,705 | 173,149 | 54,656 | 243,961 | 51,848 | 239,248 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
55,486 | 158,450 | 40,825 | 216,492 | 40,776 | 216,228 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
23,219 | 14,699 | 13,831 | 27,469 | 11,072 | 23,020 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 23,219 | $ | 14,699 | $ | 13,831 | $ | 27,469 | $ | 11,072 | $ | 23,020 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 31.11 | $ | 68.44 | $ | 17.04 | $ | 76.07 | $ | 16.19 | $ | 74.70 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
21.93 | 62.63 | 12.73 | 67.51 | 12.73 | 67.51 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
21.93 | 62.63 | 12.73 | 67.51 | 12.73 | 67.51 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
A-63
Walgreens- |
Walgreens- |
Wal-Mart- |
||||||||||||||||||||||
Midvale, UT |
Metairie, LA |
Hazard, KY |
||||||||||||||||||||||
August 2005 | August 2005 | September 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 87,586 | $ | 359,001 | $ | 4,355 | $ | 541,345 | $ | 319,334 | $ | 1,891,356 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
5,676 | 13,095 | | 16,665 | 11,436 | 41,686 | ||||||||||||||||||
Interest expense
|
44,677 | 169,379 | | 258,179 | 120,349 | 1,071,401 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 37,233 | $ | 176,527 | $ | 4,355 | $ | 266,501 | $ | 187,549 | $ | 778,270 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 37,233 | $ | 176,527 | $ | 4,355 | $ | 266,501 | $ | 187,549 | $ | 778,270 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
37,233 | 176,527 | 4,355 | 266,501 | 187,549 | 778,270 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
37,233 | 176,527 | 4,355 | 266,501 | 187,549 | 778,270 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
29,597 | 156,937 | | 230,617 | 66,413 | 771,588 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
7,636 | 19,590 | 4,355 | 35,884 | 121,136 | 6,682 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 7,636 | $ | 19,590 | $ | 4,355 | $ | 35,884 | $ | 121,136 | $ | 6,682 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 16.24 | $ | 75.93 | $ | 3.02 | $ | 73.03 | $ | 14.83 | $ | 61.53 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
12.91 | 67.50 | | 63.20 | 5.25 | 61.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
12.91 | 67.50 | | 63.20 | 5.25 | 61.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
A-64
Gander Mountain |
Walgreens |
Kohls |
||||||||||||||||||||||
Hermantown, MN |
Best Buy Baytown, TX |
Natchitoches, LA |
Lakewood, CO |
|||||||||||||||||||||
September 2005 | October 2005 | November 2005 | November 2005 | |||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2006 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 94,643 | $ | 885,140 | $ | 109,094 | $ | 489,624 | $ | 242,647 | $ | 1,009,577 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
2,765 | 26,926 | 1,021 | 7,846 | 10,747 | 27,941 | ||||||||||||||||||
Interest expense
|
| | | | 116,328 | 524,194 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 91,878 | $ | 858,213 | $ | 108,073 | $ | 481,779 | $ | 115,573 | $ | 457,443 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 91,878 | $ | 858,213 | $ | 108,073 | $ | 481,779 | $ | 115,573 | $ | 457,443 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
91,878 | 858,213 | 108,073 | 481,779 | 115,573 | 457,443 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
91,878 | 858,213 | 108,073 | 481,779 | 115,573 | 457,443 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
18,885 | 861,636 | | 445,785 | 99,268 | 387,805 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
72,993 | (3,423 | ) | 108,073 | 35,993 | 16,305 | 69,638 | |||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 72,993 | $ | (3,423 | ) | $ | 108,073 | $ | 35,993 | $ | 16,305 | $ | 69,638 | |||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 8.23 | $ | 73.21 | $ | 94.06 | $ | 57.89 | $ | 65.55 | $ | 61.31 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
1.69 | 73.50 | | 53.56 | 56.31 | 51.98 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
1.69 | 73.50 | | 53.56 | 56.31 | 51.98 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
A-65
The Shoppes at |
||||||||||||||||||||||||
North Village St. |
Walgreens |
Kohls |
Home Depot- |
Cole Net Lease |
Cole Net Lease |
|||||||||||||||||||
Joseph, MO |
Sumter, SC |
St. Joseph, MO |
Bellingham, WA |
Portfolio I |
Portfolio II |
|||||||||||||||||||
December 2005 | January 2006 | February 2006 | April 2006 | May 2006 | June 2006 | |||||||||||||||||||
2006 | 2006 | 2006 | 2006 | 2006 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 2,824,347 | $ | 314,624 | $ | 564,619 | $ | 608,739 | $ | 583,357 | $ | 313,447 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
871,927 | 14,066 | 159,442 | 14,676 | 26,130 | 4,849 | ||||||||||||||||||
Interest expense
|
1,094,702 | 158,325 | 190,758 | | 265,912 | 133,317 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 857,718 | $ | 142,232 | $ | 214,419 | $ | 594,063 | $ | 291,315 | $ | 175,281 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 857,718 | $ | 142,232 | $ | 214,419 | $ | 594,063 | $ | 291,315 | $ | 175,281 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
857,718 | 142,232 | 214,419 | 594,063 | 291,315 | 175,281 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
857,718 | 142,232 | 214,419 | 594,063 | 291,315 | 175,281 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash flow
|
808,917 | 121,169 | 132,308 | 463,771 | 203,698 | 77,402 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
48,801 | 21,063 | 82,111 | 130,292 | 87,617 | 97,879 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 48,801 | $ | 21,063 | $ | 82,111 | $ | 130,292 | $ | 87,617 | $ | 97,879 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 41.98 | $ | 66.09 | $ | 52.08 | $ | 24.05 | $ | 30.37 | $ | 17.51 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
39.59 | 56.31 | 32.14 | 18.78 | 21.24 | 7.73 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
39.59 | 56.31 | 32.14 | 18.78 | 21.24 | 7.73 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
A-66
Barrywoods |
||||||||
Crossing |
||||||||
Kansas City, |
Cole Net Lease |
|||||||
MO |
Portfolio III |
|||||||
July 2006 | December 2006 | |||||||
2006 | 2006 | |||||||
Gross revenues
|
$ | 969,929 | $ | | ||||
Profit (loss) on sale of properties
|
| | ||||||
Less:
|
||||||||
Operating expenses(4)
|
642,129 | | ||||||
Interest expense
|
126,766 | | ||||||
Depreciation and amortization(3)
|
| | ||||||
Net income
(loss) Tax basis(6)
|
$ | 201,034 | $ | | ||||
Taxable income
|
||||||||
from operations
|
$ | 201,034 | $ | | ||||
from gain on sale
|
| | ||||||
Cash generated
|
||||||||
from operations(5)
|
201,034 | | ||||||
from sales
|
| | ||||||
from refinancing
|
| | ||||||
Cash generated from operations,
sales and refinancing
|
201,034 | | ||||||
Less: Cash distributions to
investors
|
||||||||
from operating cash
flow
|
58,685 | | ||||||
from sales and
refinancing
|
| | ||||||
from other
|
| | ||||||
Cash generated (deficiency) after
cash distributions
|
142,349 | | ||||||
Less: Special items (not including
sales and refinancing)
|
| | ||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 142,349 | $ | | ||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||
Federal income tax results:
|
||||||||
Ordinary income (loss)
|
||||||||
from operations
|
$ | 14.61 | $ | | ||||
from recapture
|
| | ||||||
Capital gain (loss)
|
| | ||||||
Cash distributions to investors:
|
||||||||
Source (on a tax basis)
|
||||||||
investment income
|
4.26 | | ||||||
return of capital
|
| | ||||||
Source (on a cash basis)
|
||||||||
sales
|
| | ||||||
refinancing
|
| | ||||||
operations
|
4.26 | | ||||||
other
|
| | ||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
A-67
(1) | Cole Credit Property Trust, Inc. and Cole Credit Property Trust II, Inc. maintain their books on a GAAP basis of accounting rather than a tax basis. | |
(2) | Investors in this program receive interest at a specified rate per annum, which is included in interest expense. Therefore, tax and cash distribution data per $1,000 invested is not applicable. | |
(3) | Amortization of organizational costs is computed over a period of 60 months. Depreciation of commercial real property is determined on the straight-line method over an estimated useful life of 39 years. Leasehold interest are amortized over the life of the lease. | |
(4) | Operating expenses include management fees paid to affiliates for such services as accounting, property supervision, etc. | |
(5) | Cash generated from operations generally includes net income plus depreciation and amortization plus any decreases in accounts receivable and accrued rental income or increases in accounts payable minus any increases in accounts receivable and accrued rental income or decreases in accounts payable. In addition, cash generated from operations is reduced for any property costs related to development projects and is increased by proceeds when the project is sold (usually in less than twelve months). | |
(6) | The partnerships maintain their books on a tax basis of accounting rather than a GAAP basis. There are several potential differences in tax and GAAP basis, including, among others; (a) tax basis accounting does not take certain income or expense accruals into consideration at the end of each fiscal year, (b) rental income is recorded on a tax basis, as it is received where it is accrued on a straight-line basis over the life of the lease for GAAP, and (c) all properties are recorded at cost and depreciated over their estimated useful life on a tax basis even if they qualify as a direct financing lease for GAAP purposes. These differences generally result in timing differences between fiscal years but total operating income over the life of the partnership will not be significantly different between the two basis of accounting. |
A-68
McCormick |
||||||||||||||||||||||||
Alta Mesa |
Thunderbird |
McRay |
Ranch Office |
Cole Arizona |
||||||||||||||||||||
Retail Income |
Plaza Value |
Plaza |
Fiesta Palms |
Income |
Retail Income |
|||||||||||||||||||
Program Name
|
Investors LP | Enhancement LP | Investors LP | Investors LP | Investors LP | Investors LP | ||||||||||||||||||
Dollar amount raised
|
$ | 2,575,000 | $ | 3,025,000 | $ | 2,275,000 | $ | 700,000 | $ | 735,000 | $ | 3,200,000 | ||||||||||||
Number of properties purchased
|
1 | 1 | 1 | 1 | 1 | 2 | ||||||||||||||||||
Date of closing of offering
|
02/25/97 | 11/24/97 | 03/13/96 | 01/05/95 | 12/16/94 | 09/02/97 | ||||||||||||||||||
Date of first sale of property
|
02/06/01 | 03/28/01 | 04/11/01 | 06/12/01 | 06/29/01 | 03/23/01 | ||||||||||||||||||
Date of final sale of property
|
02/06/01 | 03/28/01 | 04/11/01 | 06/12/01 | 06/29/01 | 07/11/01 | ||||||||||||||||||
Tax and Distribution Data Per
$1,000 Investment Through
12/31/06
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
301 | 193 | 496 | (229 | ) | 337 | 261 | |||||||||||||||||
from recapture
|
68 | 132 | 237 | 347 | 279 | 63 | ||||||||||||||||||
Capital gain (loss)
|
233 | 478 | 438 | 782 | 1,981 | 493 | ||||||||||||||||||
Deferred gain
|
||||||||||||||||||||||||
Capital
|
| | | | | | ||||||||||||||||||
Ordinary
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on Tax Basis)(1)
|
||||||||||||||||||||||||
Investment income
|
1,223,459 | 1,927,417 | 2,140,048 | 660,604 | 1,464,634 | 1,973,564 | ||||||||||||||||||
Return of capital
|
2,575,000 | 3,025,000 | 2,275,000 | 700,000 | 735,000 | 3,200,000 | ||||||||||||||||||
Source (on cash basis)
|
||||||||||||||||||||||||
Sales
|
2,720,301 | 2,817,910 | 3,074,119 | 856,030 | 1,636,551 | 4,014,352 | ||||||||||||||||||
Refinancing
|
| 1,650,000 | | | | | ||||||||||||||||||
Operations
|
1,078,158 | 484,507 | 1,340,929 | 504,574 | 563,083 | 1,159,212 | ||||||||||||||||||
Other
|
| | | | | | ||||||||||||||||||
Receivable on net purchase money
financing
|
| | | | | |
A-69
Sun City |
Regal Square |
|||||||||||||||||||||||
Grand Retail |
3001 East |
Mesa Retail |
Value |
Scottsdale |
Santa Fe |
|||||||||||||||||||
Income |
Camelback |
Income |
Enhancement |
Retail Income |
Square |
|||||||||||||||||||
Program Name
|
Investors LP | Investors LP | Investors LP | Investors LP | Investors LP | Investors LP | ||||||||||||||||||
Dollar amount raised
|
$ | 2,750,000 | $ | 600,000 | $ | 1,100,000 | $ | 2,300,000 | $ | 6,500,000 | $ | 10,800,000 | ||||||||||||
Number of properties purchased
|
1 | 1 | 1 | 1 | 1 | 1 | ||||||||||||||||||
Date of closing of offering
|
01/15/98 | 11/04/94 | 04/26/96 | 05/19/97 | 01/07/97 | 06/14/00 | ||||||||||||||||||
Date of first sale of property
|
01/29/02 | 02/05/02 | 05/31/02 | 06/19/02 | 07/12/02 | 02/14/02 | ||||||||||||||||||
Date of final sale of property
|
01/29/02 | 02/05/02 | 05/31/02 | 06/19/02 | 07/12/02 | 09/26/02 | ||||||||||||||||||
Tax and Distribution Data Per
$1,000 Investment Through
12/31/06
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
325 | (162 | ) | 366 | 419 | 379 | 230 | |||||||||||||||||
from recapture
|
71 | 420 | 102 | 90 | 105 | 69 | ||||||||||||||||||
Capital gain (loss)
|
309 | 1,284 | 504 | 485 | 221 | 445 | ||||||||||||||||||
Deferred gain
|
||||||||||||||||||||||||
Capital
|
| | | | | | ||||||||||||||||||
Ordinary
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on Tax Basis)(1)
|
||||||||||||||||||||||||
Investment income
|
1,495,964 | 786,060 | 874,280 | 1,788,779 | 3,868,802 | 5,363,615 | ||||||||||||||||||
Return of capital
|
2,750,000 | 600,000 | 1,100,000 | 2,300,000 | 6,500,000 | 10,800,000 | ||||||||||||||||||
Source (on cash basis)
|
||||||||||||||||||||||||
Sales
|
3,164,836 | 1,021,266 | 1,246,616 | 2,873,330 | 6,500,000 | 13,502,268 | ||||||||||||||||||
Refinancing
|
| | | | | | ||||||||||||||||||
Operations
|
1,081,128 | 364,794 | 727,664 | 1,215,449 | 3,868,802 | 2,661,347 | ||||||||||||||||||
Other
|
| | | | | | ||||||||||||||||||
Receivable on net purchase money
financing
|
| | | | | |
A-70
Sun Valley |
Grand |
North Phoenix |
Arden Square |
|||||||||||||||||||||
Value |
Dobson |
Canyon |
Value |
Value |
Cole Desert |
|||||||||||||||||||
Enhancement |
Square |
Office |
Enhancement |
Enhancement |
Palms Power |
|||||||||||||||||||
Program Name
|
Investors LP | Investors LP | Investors LP | Investors LP | Investors LP | Center LP | ||||||||||||||||||
Dollar amount raised
|
$ | 2,500,000 | $ | 1,800,000 | $ | 1,070,000 | $ | 2,050,000 | $ | 2,000,000 | $ | 7,500,000 | ||||||||||||
Number of properties purchased
|
1 | 1 | 1 | 1 | 1 | 1 | ||||||||||||||||||
Date of closing of offering
|
01/11/99 | 09/25/95 | 10/12/95 | 02/28/97 | 08/25/97 | 12/31/01 | ||||||||||||||||||
Date of first sale of property
|
10/25/02 | 12/24/02 | 04/28/03 | 04/30/03 | 12/16/02 | 12/30/03 | ||||||||||||||||||
Date of final sale of property
|
12/30/02 | 12/24/02 | 04/28/03 | 04/30/03 | 12/16/02 | 12/30/03 | ||||||||||||||||||
Tax and Distribution Data Per
$1,000 Investment Through
12/31/06
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
136 | 781 | 161 | 617 | 272 | (64 | ) | |||||||||||||||||
from recapture
|
59 | 136 | 338 | 103 | 106 | 216 | ||||||||||||||||||
Capital gain (loss)
|
480 | 851 | 1,454 | 381 | 370 | 414 | ||||||||||||||||||
Deferred gain
|
||||||||||||||||||||||||
Capital
|
| | | | | | ||||||||||||||||||
Ordinary
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on Tax Basis)(1)
|
||||||||||||||||||||||||
Investment income
|
1,186,350 | 2,261,340 | 1,682,452 | 1,900,289 | 1,222,229 | 2,448,137 | ||||||||||||||||||
Return of capital
|
2,500,000 | 1,800,000 | 1,070,000 | 2,050,000 | 2,000,000 | 7,000,000 | ||||||||||||||||||
Source (on cash basis)
|
||||||||||||||||||||||||
Sales
|
3,167,600 | 2,592,864 | 2,088,640 | 2,409,980 | 2,189,600 | 8,082,375 | ||||||||||||||||||
Refinancing
|
| | | | | | ||||||||||||||||||
Operations
|
518,750 | 1,468,476 | 663,812 | 1,540,309 | 1,032,629 | 1,365,762 | ||||||||||||||||||
Other
|
| | | | | | ||||||||||||||||||
Receivable on net purchase money
financing
|
| | | | | |
A-71
Cole |
Cole |
Cole |
||||||||||||||
Siete Square |
Boulevard |
Southwest |
Collateralized |
|||||||||||||
Retail Income |
Square |
Opportunity |
Senior |
|||||||||||||
Program Name
|
Investors LP | Investors LP | Fund LP | Notes, LLC | ||||||||||||
Dollar amount raised
|
$ | 1,875,000 | $ | 10,000,000 | $ | 13,905,850 | $ | 28,038,500 | ||||||||
Number of properties purchased
|
1 | 1 | 2 | 45 | ||||||||||||
Date of closing of offering
|
09/14/98 | 11/25/02 | 08/12/01 | 06/03/04 | ||||||||||||
Date of first sale of property
|
02/20/04 | 09/10/04 | 06/01/02 | 11/06/03 | ||||||||||||
Date of final sale of property
|
02/20/04 | 09/10/04 | 04/06/05 | 04/26/06 | ||||||||||||
Tax and Distribution Data Per
$1,000 Investment Through
12/31/06
|
||||||||||||||||
Federal income tax results:
|
||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||
from operations
|
(154 | ) | (108 | ) | (344 | ) | | (2) | ||||||||
from recapture
|
1,313 | 246 | 247 | | (2) | |||||||||||
Capital gain (loss)
|
(578 | ) | 606 | 80 | | (2) | ||||||||||
Deferred gain
|
||||||||||||||||
Capital
|
| | | | ||||||||||||
Ordinary
|
| | | | ||||||||||||
Cash distributions to investors:
|
||||||||||||||||
Source (on Tax Basis)(1)
|
||||||||||||||||
Investment income
|
837,544 | 5,054,198 | | | (2) | |||||||||||
Return of capital
|
1,875,000 | 10,000,000 | 11,886,633 | 28,038,500 | ||||||||||||
Source (on cash basis)
|
||||||||||||||||
Sales
|
1,899,975 | 13,257,500 | 11,870,035 | 87,564,336 | (3) | |||||||||||
Refinancing
|
| | | | ||||||||||||
Operations
|
812,569 | 1,796,698 | 16,598 | (510,899 | ) | |||||||||||
Other
|
| | | | ||||||||||||
Receivable on net purchase money
financing
|
| | | |
A-72
(1) | The partnerships maintain their books on a tax basis of accounting rather than on a GAAP basis. There are potential differences in accounting for cash distributions on a tax basis and GAAP basis, the most significant of which is that partnership syndication costs, which includes securities commissions and other costs, would be recorded as a reduction of capital for GAAP purposes, which would result in lower return of capital and higher investment income amounts on a GAAP basis than on a tax basis. | |
(2) | Investors in this program receive interest at a specified rate per annum, which is included in interest expense. Therefore, tax and cash distribution data per $1,000 invested is not applicable. | |
(3) | Over the course of the program, certain properties acquired with the initial note proceeds were sold and the sales proceeds were reinvested in replacement properties. Certain replacement properties were subsequently sold and the sales proceeds were reinvested in new replacement properties, this process may have occurred multiple times over the life of the program on certain properties. This amount represents the accumulated proceeds from sale and reinvestment of the sales proceeds in replacement properties. |
A-73
Selling Price, Net of Closing Costs and GAAP Adjustments | ||||||||||||||||||||||||||||
Cash |
Adjustments |
|||||||||||||||||||||||||||
Received Net |
Mortgage |
Purchase Money |
Resulting from |
|||||||||||||||||||||||||
Date |
Date |
of Closing |
Balance at |
Mortgage Taken |
Application of |
|||||||||||||||||||||||
Property
|
Acquired | of Sale | Costs | Time of Sale | Back by Program | GAAP(4) | Total(4) | |||||||||||||||||||||
Cole Southwest Opportunity
Fund LP Las Vegas Telecom Land Sale
|
11/00 | 1/04 | $ | 702,856 | $ | | $ | | $ | | $ | 702,856 | ||||||||||||||||
Seite Square Retail Income
Investors LP
|
7/98 | 2/04 | 2,825,034 | 1,632,235 | | | 4,457,269 | |||||||||||||||||||||
Cole Boulevard Square Investors LP
|
7/02 | 9/04 | 14,423,979 | 27,205,776 | | | 41,629,755 | |||||||||||||||||||||
Cole Southwest Opportunity
Fund LP Las Vegas Telecom Land Sale
|
11/00 | 10/04 | 508,690 | | | | 508,690 | (5) | ||||||||||||||||||||
Cole Southwest Opportunity
Fund LP Phoenix Switch X
|
8/00 | 4/05 | 10,880,860 | 1,500,000 | | | 12,380,860 | |||||||||||||||||||||
Walgreens Marion, IL
|
2/05 | 6/05 | 1,743,425 | 2,665,000 | | | 4,408,425 | |||||||||||||||||||||
Walgreens Columbus, OH
|
12/04 | 6/05 | 2,665,670 | 2,868,000 | | | 5,533,670 | |||||||||||||||||||||
Walgreens Jacksonville, AR
|
11/04 | 8/05 | 2,277,370 | 2,431,000 | | | 4,708,370 | |||||||||||||||||||||
Walgreens Spring, TX
|
12/04 | 8/05 | 1,817,910 | 1,973,000 | | | 3,790,910 | |||||||||||||||||||||
Wendys
|
||||||||||||||||||||||||||||
Hardeeville, SC
|
7/04 | 9/05 | 1,248,825 | | | | 1,248,825 | |||||||||||||||||||||
Walgreens
|
||||||||||||||||||||||||||||
Warrensburg, MO
|
4/05 | 8/05 | 1,975,851 | 2,870,000 | | | 4,845,851 | |||||||||||||||||||||
Walgreens St.
|
||||||||||||||||||||||||||||
Joseph, MO
|
7/05 | 11/05 | 2,172,972 | 3,350,000 | | | 5,522,792 | |||||||||||||||||||||
CVS Winterhaven, FL
|
8/05 | 12/05 | 2,319,149 | 3,424,000 | | | 5,743,149 | |||||||||||||||||||||
La-Z-Boy
Flagstaff, AZ
|
10/05 | 12/05 | 1,617,097 | 2,561,178 | | | 4,178,275 | |||||||||||||||||||||
Walgreens Twin Oaks, MO
|
12/05 | 4/06 | 2,548,604 | 3,742,000 | | | 6,290,604 | |||||||||||||||||||||
Walgreens East Ridge, TN
|
11/05 | 7/06 | 1,949,062 | 2,937,000 | | | 4,886,062 | |||||||||||||||||||||
Walgreens Asheboro, NC
|
2/06 | 10/06 | 2,202,129 | 3,350,000 | | | 5,552,129 | |||||||||||||||||||||
Cingular Wireless Perinton, NY
|
11/03 | 6/06 | 1,508,494 | 3,207,400 | | | 4,715,894 | |||||||||||||||||||||
BJs Wholesale
|
||||||||||||||||||||||||||||
Homestead, FL
|
12/05 | 9/06 | 7,896,280 | 12,362,000 | | | 20,258,280 | |||||||||||||||||||||
CVS Mobile, AL(12)
|
5/06 | 11/06 | 2,761,361 | 4,277,000 | | | 7,038,361 | |||||||||||||||||||||
Walgreens Great Bend, KS
|
4/05 | 03/06 | 1,963,552 | 2,773,000 | | | 4,736,552 | |||||||||||||||||||||
Walgreens Aldine, TX
|
5/05 | 04/06 | 1,497,899 | 2,055,000 | | | 3,552,899 | |||||||||||||||||||||
Walgreens Lees Summit, MO
|
09/06 | 12/06 | 1,155,602 | 3,536,000 | | | 4,691,602 | |||||||||||||||||||||
CVS Chandler, AZ (12)
|
6/06 | 11/06 | 2,160,893 | 3,206,000 | | | 5,366,893 | |||||||||||||||||||||
Walgreens Penn Hills, PA(12)
|
7/06 | 9/06 | 1,474,566 | 4,267,000 | | | 5,741,566 |
A-74
Cost of Properties Including Closing and Soft Costs | ||||||||||||||||
Total Acquisition |
Excess (Deficiency) |
|||||||||||||||
Original |
Cost, Capital |
of Property Operating |
||||||||||||||
Mortgage |
Improvements, Closing |
Cash Receipts Over |
||||||||||||||
Property
|
Financing | and Soft Costs(5) | Total | Cash Expenditures | ||||||||||||
Cole Southwest Opportunity
Fund LP Las Vegas Telecom Land Sale |
$ | | $ | 554,072 | $ | 554,072 | $ | (11,742 | ) | |||||||
Seite Square Retail Income
Investors LP |
1,800,000 | 1,659,816 | 3,459,816 | 410,455 | ||||||||||||
Cole Boulevard Square
Investors LP |
27,720,000 | 7,984,871 | 35,704,871 | 2,001,581 | ||||||||||||
Cole Southwest Opportunity
Fund LP Las Vegas Telecom Land Sale |
| 400,973 | 400,973 | 7,668 | ||||||||||||
Cole Southwest Opportunity
Fund LP Phoenix Switch X |
| 14,307,533 | 14,307,533 | (1,338,079 | ) | |||||||||||
Walgreens Marion, IL
|
3,690,000 | 676,256 | 4,366,256 | 104,923 | ||||||||||||
Walgreens Columbus, OH
|
4,135,018 | 1,245,096 | 5,380,114 | 265,670 | ||||||||||||
Walgreens Jacksonville, AR
|
3,600,000 | 1,005,294 | 4,605,294 | 219,970 | ||||||||||||
Walgreens Spring, TX
|
2,880,000 | 851,174 | 3,731,174 | 152,146 | ||||||||||||
Wendys Hardeeville, SC |
| 1,107,562 | 1,107,562 | 21,524 | ||||||||||||
Walgreens Warrensburg, MO |
3,973,000 | 719,004 | 4,692,004 | 199,382 | ||||||||||||
Walgreens St. Joseph, MO |
4,123,000 | 1,308,345 | 5,431,345 | 46,272 | ||||||||||||
CVS Winterhaven, FL
|
4,214,000 | 1,294,321 | 5,508,321 | 24,412 | ||||||||||||
La-Z-Boy
Flagstaff, AZ
|
2,540,510 | 1,525,880 | 4,066,390 | 17,356 | ||||||||||||
Walgreens Twin Oaks, MO
|
4,606,000 | 1,470,505 | 6,076,505 | 50,950 | ||||||||||||
Walgreens East Ridge, TN
|
3,614,000 | 1,173,112 | 4,787,112 | 88,519 | ||||||||||||
Walgreens Asheboro, NC
|
4,123,000 | 1,313,929 | 5,436,929 | 82,097 | ||||||||||||
Cingular Wireless Perinton,
NY |
| 4,036,029 | 4,036,029 | (903,910 | ) | |||||||||||
BJs Wholesale Homestead, FL
|
15,215,000 | 4,779,678 | 19,994,678 | 427,516 | ||||||||||||
CVS Mobile, AL(12)
|
5,264,000 | 1,614,647 | 6,878,647 | 103,749 | ||||||||||||
Walgreens Great Bend, KS
|
3,840,000 | 698,169 | 4,538,169 | 113,126 | ||||||||||||
Walgreens Aldine, TX
|
2,846,000 | 529,210 | 3,375,210 | 97,959 | ||||||||||||
Walgreens Lees Summit,
MO |
3,536,000 | 1,014,365 | 4,550,365 | 10,562 | ||||||||||||
CVS Chandler, AZ (12)
|
3,946,000 | 1,230,390 | 5,176,390 | 48,424 | ||||||||||||
Walgreens Penn Hills,
PA(12) |
4,267,000 | 1,339,286 | 5,606,286 | 25,780 |
A-75
Selling Price, Net of Closing Costs and GAAP Adjustments | ||||||||||||||||||||||||||||
Cash |
Purchase Money |
Adjustments |
||||||||||||||||||||||||||
Received Net |
Mortgage |
Mortgage Taken |
Resulting from |
|||||||||||||||||||||||||
Date |
Date |
of Closing |
Balance at |
Back by |
Application of |
|||||||||||||||||||||||
Property
|
Acquired | of Sale | Costs | Time of Sale | Program | GAAP(7) | Total(4) | |||||||||||||||||||||
Cole Collateralized Senior Notes,
LLC
|
||||||||||||||||||||||||||||
Restaurant sales(3)
|
12/03 | 6/04 6/05 | $ | 28,111,983 | $ | 11,600,067 | $ | | $ | | $ | 39,712,050 | (6) | |||||||||||||||
TIC interests in
Staples in Tulsa, OK
|
12/03 | 6/04 | 773,335 | 2,800,000 | | | 3,573,335 | (7) | ||||||||||||||||||||
TIC interests in
Mimis Café
Lone Tree, CO |
12/03 | 6/04 | 278,141 | 1,361,168 | | | 1,639,309 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Westheimer, TX |
10/04 | 12/04 | 3,526,680 | 4,032,000 | | | 7,558,680 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Slidell, LA |
10/04 | 5/05 | 1,975,240 | 2,192,000 | | | 4,167,240 | (7) | ||||||||||||||||||||
TIC interests in Home
Depot Spokane, WA
|
10/04 | 5/05 | 10,283,250 | 11,460,000 | | | 21,743,250 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Covington, TN |
10/04 | 5/05 | 1,910,170 | 2,096,000 | | | 4,006,170 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Glen Burnie, MD |
11/04 | 5/05 | 3,006,675 | 3,369,000 | | | 6,375,675 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Ponca City, OK |
11/04 | 8/05 | 2,132,950 | 2,443,000 | | | 4,575,950 | (7) | ||||||||||||||||||||
DST interests in
Walgreens
Chicago, IL |
3/05 | 7/05 | 2,846,300 | 4,625,000 | | | 7,471,300 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Southington, CT |
4/05 | 7/05 | 2,450,608 | 3,981,000 | | | 6,431,608 | (11) | ||||||||||||||||||||
TIC interests in Gander
Mountain
Spring, TX |
5/05 | 8/05 | 12,169,500 | | | | 12,169,500 | (7) | ||||||||||||||||||||
TIC interests in Gander
Mountain
Hermantown, MN |
8/05 | 11/05 | 10,818,720 | | | | 10,818,720 | (7) | ||||||||||||||||||||
DST interests in
Kohls Lakewood, CO
|
10/05 | 3/06 | 6,865,130 | 11,440,000 | | | 18,305,130 | |||||||||||||||||||||
Cole Collateralized Senior
Notes II, LLC
|
||||||||||||||||||||||||||||
TIC interests in
Walgreens
Windsor, CO |
6/04 | 9/04 | 2,393,460 | 2,871,000 | | | 5,264,460 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Goldsboro, NC |
6/04 | 11/04 | 2,303,985 | 2,611,510 | | | 4,915,495 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Hamilton, OH |
7/04 | 10/04 | 2,668,047 | 3,033,250 | | | 5,701,297 | (7) |
A-76
Cost of Properties Including Closing and Soft Costs | ||||||||||||||||
Total Acquisition |
Excess (Deficiency) of |
|||||||||||||||
Original |
Cost, Capital |
Property Operating |
||||||||||||||
Mortgage |
Improvements, Closing |
Cash Receipts Over |
||||||||||||||
Property
|
Financing | and Soft Costs(2) | Total | Cash Expenditures | ||||||||||||
Cole Collateralized Senior
Notes, LLC |
||||||||||||||||
Restaurant sales(3)
|
$ | 21,627,215 | $ | 10,312,634 | $ | 31,939,849 | $ | 1,689,803 | ||||||||
TIC interests in
Staples
in Tulsa, OK |
2,800,000 | 773,335 | 3,573,335 | 87,156 | ||||||||||||
TIC interests in
Mimis
Café Lone Tree, CO |
1,361,168 | 278,141 | 1,639,309 | 56,390 | ||||||||||||
TIC interests in
Walgreens Westheimer, TX |
5,800,000 | 1,758,679 | 7,558,679 | (2,136 | ) | |||||||||||
TIC interests in
Walgreens Slidell, LA |
3,200,000 | 967,240 | 4,167,240 | 23,507 | ||||||||||||
TIC interests in
Home
Depot Spokane, WA |
16,760,000 | 4,983,250 | 21,743,250 | 121,196 | ||||||||||||
TIC interests in
Walgreens Covington, TN |
3,064,000 | 942,170 | 4,006,170 | 40,574 | ||||||||||||
TIC interests in
Walgreens Glen Burnie, MD |
3,369,000 | 3,006,675 | 6,375,675 | 68,054 | ||||||||||||
TIC interests in
Walgreens Ponca City, OK |
3,648,000 | 927,950 | 4,575,950 | 122,932 | ||||||||||||
DST interests in
Walgreens Chicago , IL |
6,404,000 | 1,067,300 | 7,471,300 | 62,699 | ||||||||||||
DST interests in
Walgreens Southington, CT |
5,513,000 | 918,607 | 6,431,607 | 39,300 | ||||||||||||
TIC interests in
Gander
Mountain Spring, TX |
7,052,400 | 5,117,100 | 12,169,500 | 162,315 | ||||||||||||
TIC interests in
Gander
Mountain Hermantown, MN(8) |
6,291,600 | 4,527,120 | 10,818,720 | 98,418 | ||||||||||||
DST interests in
Kohls
Lakewood, CO |
13,520,000 | 4,785,130 | 18,305,130 | 92,705 | ||||||||||||
Cole Collateralized Senior
Notes II, LLC |
||||||||||||||||
TIC interests in
Walgreens Windsor , CO |
3,900,000 | 1,364,460 | 5,264,460 | 48,793 | ||||||||||||
TIC interests in
Walgreens Goldsboro, NC |
3,691,000 | 1,224,495 | 4,915,495 | 41,197 | ||||||||||||
TIC interests in
Walgreens Hamilton, OH |
4,321,000 | 1,380,298 | 5,701,298 | 49,394 |
A-77
Selling Price, Net of Closing Costs and GAAP Adjustments | ||||||||||||||||||||||||||||
Cash |
Purchase Money |
Adjustments |
||||||||||||||||||||||||||
Received Net |
Mortgage |
Mortgage Taken |
Resulting from |
|||||||||||||||||||||||||
Date |
Date |
of Closing |
Balance at |
Back by |
Application of |
|||||||||||||||||||||||
Property
|
Acquired | of Sale | Costs | Time of Sale | Program | GAAP(4) | Total(4) | |||||||||||||||||||||
TIC interests in
Walgreens
Carlsbad, NM |
7/04 | 12/04 | 2,046,107 | 2,335,000 | | | 4,381,107 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Willimantic, CT |
9/04 | 11/04 | 2,466,690 | 2,709,000 | | | 5,175,690 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Fairborn, OH |
9/04 | 11/04 | 2,372,750 | 2,617,000 | | | 4,989,750 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Edgewood, NM |
9/04 | 11/04 | 1,903,340 | 2,128,000 | | | 4,031,340 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Richmond, OH |
10/04 | 5/05 | 3,056,970 | 3,387,000 | | | 6,443,970 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Orlando, FL |
10/04 | 5/05 | 2,195,810 | 2,417,000 | | | 4,612,810 | (7) | ||||||||||||||||||||
TIC interests in
Walgreens
Garfield Heights, OH |
11/04 | 8/05 | 2,664,900 | 3,128,000 | | | 5,792,900 | (7) | ||||||||||||||||||||
TIC interests in Home
Depot
Tacoma, WA |
1/05 | 6/05 | 10,564,495 | 17,323,000 | | | 27,887,495 | (7) | ||||||||||||||||||||
DST interests in
Walgreens
Pineville, LA |
1/05 | 6/05 | 1,871,330 | 2,923,000 | | | 4,794,330 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Bartlett, TN |
1/05 | 6/05 | 1,805,960 | 2,950,000 | | | 4,755,960 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Sidney, OH |
1/05 | 6/05 | 1,753,840 | 2,899,000 | | | 4,652,840 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Wichita Falls, TX |
2/05 | 6/05 | 1,794,010 | 2,959,000 | | | 4,753,010 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Nashville, TN |
5/05 | 8/05 | 2,284,000 | 3,692,000 | | | 5,976,000 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Metairie, LA |
7/05 | 1/06 | 3,336,420 | 5,400,000 | | | 8,736,420 | (11) | ||||||||||||||||||||
DST interests in
Wal-Mart
Hazard, KY |
9/05 | 12/05 | 11,511,420 | 19,715,000 | | | 31,226,420 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Sumter, SC |
11/05 | 3/06 | 1,924,830 | 3,153,000 | | | 5,077,830 | (11) | ||||||||||||||||||||
DST interests in Home
Depot
Bellingham, WA(8) |
1/06 | 12/06 | 22,453,966 | | | | 22,453,966 | (11) |
A-78
Cost of Properties Including Closing and Soft Costs | ||||||||||||||||
Total Acquisition |
Excess (Deficiency) of |
|||||||||||||||
Original |
Cost, Capital |
Property Operating |
||||||||||||||
Mortgage |
Improvements, Closing |
Cash Receipts Over |
||||||||||||||
Property
|
Financing | and Soft Costs(2) | Total | Cash Expenditures | ||||||||||||
TIC interests in
Walgreens
Carlsbad, NM |
3,298,000 | 1,083,107 | 4,381,107 | 39,608 | ||||||||||||
TIC interests in
Walgreens
Willimantic, CT |
4,000,000 | 1,175,689 | 5,175,689 | 35,170 | ||||||||||||
TIC interests in
Walgreens
Fairborn, OH |
3,944,000 | 1,045,750 | 4,989,750 | 37,949 | ||||||||||||
TIC interests in
Walgreens
Edgewood, NM |
3,200,000 | 831,340 | 4,031,340 | 36,744 | ||||||||||||
TIC interests in
Walgreens
Richmond, OH |
4,800,000 | 1,643,970 | 6,443,970 | 15,139 | ||||||||||||
TIC interests in
Walgreens
Orlando, FL |
3,490,709 | 1,122,101 | 4,612,810 | 51,187 | ||||||||||||
TIC interests in
Walgreens
Garfield Heights, OH |
3,128,000 | 2,664,900 | 5,792,900 | 158,491 | ||||||||||||
TIC interests in Home
Depot
Tacoma, WA |
21,320,000 | 6,567,495 | 27,887,495 | 367,279 | ||||||||||||
DST interests in
Walgreens
Pineville, LA |
4,047,000 | 747,330 | 4,794,330 | 64,220 | ||||||||||||
DST interests in
Walgreens
Bartlett, TN |
4,084,000 | 671,961 | 4,755,961 | 58,721 | ||||||||||||
DST interests in
Walgreens
Sidney, OH |
4,014,000 | 638,840 | 4,652,840 | 53,334 | ||||||||||||
DST interests in
Walgreens
Wichita Falls, TX |
4,097,000 | 656,010 | 4,753,010 | 41,590 | ||||||||||||
DST interests in
Walgreens
Nashville, TN |
5,112,000 | 864,000 | 5,976,000 | 45,014 | ||||||||||||
DST interests in
Walgreens
Metairi e, LA |
6,646,000 | 2,090,420 | 8,736,420 | 101,106 | ||||||||||||
DST interests in
Wal-Mart
Hazard, KY |
24,264,000 | 6,962,420 | 31,226,420 | 103,174 | ||||||||||||
DST interests in
Walgreens
Sumter, SC |
3,880,000 | 1,197,830 | 5,077,830 | 23,647 | ||||||||||||
DST interests in Home
Depot
Bellingham, WA(8) |
17,040,000 | 5,413,966 | 22,453,966 | 641,950 |
A-79
Selling Price, Net of Closing Costs and GAAP Adjustments | ||||||||||||||||||||||||||||
Cash |
Purchase Money |
Adjustments |
||||||||||||||||||||||||||
Received Net |
Mortgage |
Mortgage Taken |
Resulting from |
|||||||||||||||||||||||||
Date |
Date |
of Closing |
Balance at |
Back by |
Application of |
|||||||||||||||||||||||
Property
|
Acquired | of Sale | Costs | Time of Sale | Program | GAAP(4) | Total(1) | |||||||||||||||||||||
Cole Collateralized Senior
Notes III, LLC
|
||||||||||||||||||||||||||||
DST interests in
Walgreens
Derby, KS |
4/05 | 8/05 | $ | 2,098,910 | $ | 3,322,000 | $ | | $ | | $ | 5,420,910 | (11) | |||||||||||||||
DST interests in
Walgreens
Blue Springs, MO |
4/05 | 8/05 | 1,686,830 | 2,680,000 | | | 4,366,830 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Garden City, KS |
4/05 | 8/05 | 2,023,760 | 3,211,000 | | | 5,234,760 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Pittsburg, KS |
4/05 | 8/05 | 1,801,540 | 2,834,000 | | | 4,635,540 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Gladstone, MO |
4/05 | 10/05 | 2,269,960 | 3,794,000 | | | 6,063,960 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Salt Lake City, UT |
6/05 | 10/05 | 2,889,420 | 4,809,000 | | | 7,698,420 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Sandy, UT |
6/05 | 11/05 | 2,886,440 | 4,735,000 | | | 7,621,440 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Midvale, UT(12) |
6/05 | 1/06 | 2,083,520 | 3,373,000 | | | 5,456,520 | (11) | ||||||||||||||||||||
DST interests in
Walgreens
Natchitoches, LA |
10/05 | 2/06 | 1,569,480 | 2,511,000 | | | 4,080,480 | (11) | ||||||||||||||||||||
Cole Collateralized Senior
Notes IV, LLC
|
||||||||||||||||||||||||||||
TIC interests in Best
Buy Baytown, TX
|
10/05 | 4/06 | 7,695,390 | | | | 7,695,390 | (7) | ||||||||||||||||||||
DST interests in
Kohls
St. Joseph, MO |
11/05 | 7/06 | 3,721,860 | 6,195,000 | | | 9,916,860 | (11) | ||||||||||||||||||||
TIC interests in
Shoppes at North Village
St. Joseph, MO(10) |
11/05 | 7/06 | 18,716,330 | 30,856,000 | | | 49,572,330 | (7) | ||||||||||||||||||||
DST interests in
Barrywoods Crossing Kansas City, MO
|
6/06 | 12/06 | 12,119,583 | 19,071,488 | | | 31,191,071 | (13) | ||||||||||||||||||||
Cole Net Lease Portfolio
I
DST Interests in Various Properties |
Various | 11/06 | 8,601,750 | 13,881,000 | | | 22,482,750 | (14) | ||||||||||||||||||||
Cole Net Lease
Portfolio II
DST Interests in Various Properties |
Various | 11/06 | 8,984,830 | 14,540,000 | | | 23,524,830 | (14) | ||||||||||||||||||||
Cole Net Lease
Portfolio III
DST Interests in Various Properties(9) |
Various | 12/06 | 1,726,798 | 2,891,420 | | | 4,618,218 | (14) |
A-80
Cost of Properties Including Closing and Soft Costs | ||||||||||||||||
Total Acquisition |
Excess (Deficiency) of |
|||||||||||||||
Original |
Cost, Capital |
Property Operating |
||||||||||||||
Mortgage |
Improvements, Closing |
Cash Receipts Over |
||||||||||||||
Property
|
Financing | and Soft Costs(2) | Total | Cash Expenditures | ||||||||||||
Cole Collateralized Senior
Notes III, LLC
|
||||||||||||||||
DST interests in
Walgreens
Derby, KS |
$ | 4,600,000 | $ | 820,910 | $ | 5,420,910 | $ | 35,171 | ||||||||
DST interests in
Walgreens
Blue Springs, MO |
3,711,000 | 655,829 | 4,366,829 | 29,473 | ||||||||||||
DST interests in
Walgreens
Garden City, KS |
4,445,000 | 789,760 | 5,234,760 | 36,290 | ||||||||||||
DST interests in
Walgreens
Pittsburg, KS |
3,925,000 | 710,539 | 4,635,539 | 37,866 | ||||||||||||
DST interests in
Walgreens
Gladstone, MO |
5,253,000 | 810,960 | 6,063,960 | 47,512 | ||||||||||||
DST interests in
Walgreens
Salt Lake City, UT |
6,615,000 | 1,083,420 | 7,698,420 | 68,428 | ||||||||||||
DST interests in
Walgreens
Sandy, UT |
6,556,000 | 1,065,440 | 7,621,440 | 68,824 | ||||||||||||
DST interests in
Walgreens
Midvale, UT(12) |
4,671,000 | 785,520 | 5,456,520 | 36,972 | ||||||||||||
DST interests in
Walgreens
Natchit oches, LA |
3,091,000 | 989,480 | 4,080,480 | 20,459 | ||||||||||||
Cole Collateralized Senior
Notes IV,
LLC |
||||||||||||||||
TIC interests in Best
Buy
Baytown, TX |
| 7,695,390 | 7,695,390 | 190,589 | ||||||||||||
DST interests in
Kohls
St. Joseph, MO |
7,624,000 | 2,292,860 | 9,916,860 | 160,290 | ||||||||||||
TIC interests in
Shoppes at
North Village St. Joseph, MO(10) |
37,976,000 | 11,596,330 | 49,572,330 | 592,214 | ||||||||||||
DST interests in
Barrywoods
Crossing Kansas City, MO |
25,769,720 | 5,421,351 | 31,191,071 | 445,582 | ||||||||||||
DST interests in
Cole
Net Lease Properties I |
17,084,000 | 5,398,750 | 22,482,750 | 123,093 | ||||||||||||
DST interests in
Cole
Net Lease Properties II |
10,533,000 | 12,991,830 | 23,524,830 | 276,999 | ||||||||||||
DST interests in
Cole
Net Lease Properties III(9) |
3,518,148 | 1,100,070 | 4,618,218 | 284,936 |
A-81
(1) | None of the amounts are being reported for tax purposes on the installment basis. See Table IV for allocation of the taxable gains between ordinary and capital income for all sales except as noted in footnotes (5) and (6). | |
(2) | The amounts shown do not include a pro rata share of the original offering costs. There were no carried interests received in lieu of commissions in connection with the acquisition of the property. | |
(3) | Amounts represent the combined amounts of twenty-two restaurants sold in separate transactions. | |
(4) | As the financial statements are prepared on an income tax basis, there are no GAAP adjustments included herein. | |
(5) | The sale resulted in no ordinary income and a capital gain of approximately $291,000. | |
(6) | The sales resulted in no ordinary income and capital gains totaling approximately $6,333,000. | |
(7) | Amounts herein relate to the sale of tenant-in-common interests in a single-tenant commercial property. There was no gain or loss related to the sales as the interests in the property were sold at cost, with each purchaser acquiring their interest with cash and the assumption of a pro-rata portion of any existing loan on the property. | |
(8) | Amounts relate to the sale of an aggregate 99% interest in the property to various Delaware Statutory Trust investors through the Cole Capital Partners Delaware Statutory Trust Program. | |
(9) | Amounts relate to the sale of an aggregate 12% interest in the property to various Delaware statutory trust investors through the Cole Capital Partners Delaware Statutory Trust Program. | |
(10) | Amounts relate to the sale of an aggregate 67% interest in the property to various Delaware Statutory Trust investors through the Cole Capital Partners Delaware Statutory Trust Program. | |
(11) | Amounts herein relate to the sale of Delaware Statutory Trust interests in a single-tenant commercial property. There was no gain or loss related to the sales as the interests in the property were sold at cost, with each purchaser acquiring their interest with cash and the assumption of a pro-rata portion of any existing loan on the property. | |
(12) | This Property was acquired by a joint venture between Cole Collateralized Senior Notes, LLC, Cole Collateralized Senior Notes II, LLC, Cole Collateralized Senior Notes III, LLC, and Cole Collateralized Senior Notes IV, LLC. | |
(13) | Amounts herein relate to the sale of Delaware Statutory Trust interests in a multi-tenant commercial property. There was no gain or loss related to the sales as the interests in the property were sold at cost, with each purchaser acquiring their interest with cash and the assumption of a pro-rata portion of any existing loan on the property. | |
(14) | Amounts herein relate to the sale of Delaware Statutory Trust interests in a portfolio of single-tenant commercial properties. There was no gain or loss related to the sales as the interests in the property were sold at cost, with each purchaser acquiring their interest with cash and the assumption of a pro-rata portion of any existing loan on the property. |
A-82
u COLE u CREDIT PROPERTY TRUST II, INC. | For Prospectus dated May 11, 2007 |
Purchase of Cole Credit Property Trust II, Inc. Shares
$ = × $10 Total $ Invested = # of Shares × $10 |
o Initial
Subscription (Minimum $2,500) o Additional Subscription (Minimum $1,000) o REGISTERED REPRESENTATIVE PURCHASE o RIA-See Section G A completed Subscription Agreement is required for each initial and additional investment. |
o Check
Enclosed for Subscription Amount o Subscription Amount Wired o Check sent separately |
o Individual
Ownership
o Joint Tenants with Right of Survivorship o Community Property o Tenants-in-Common o Other (specify) o Trust (Specify, i.e., Family, Living, Revocable, etc.) |
o Corporate
Ownership o Partnership Ownership o LLC Ownership o TOD (Fill out TOD Form to effect designation) o Other (specify) _ _ |
o Uniform
Gifts to Minors Act: State
of _
_
Custodian for _ _ o Pension or Profit Sharing Plan o Taxable o Exempt under §501A o Name of Trustee/Other Administrator |
||
o Taxable
o Grantor
A or B
Date Trust Established _ _Name of Trustee/Other |
||||
Administrator _
_
|
|
|||
CUSTODIAL OWNERSHIP (Make check payable to the custodian listed and send ALL paperwork directly to the custodian.)
o Traditional IRA
o Roth IRA o Simplified Employee Pension/Trust (S.E.P.) o KEOGH o Pension or Profit Sharing Plan o Taxable o Exempt under §501A Name of Trustee/Other Administrator _ _
o Other (specify) _ _
|
CUSTODIAN INFORMATION o Sterling Trust Company (set up fee waived and annual fees discounted) or o Name of Custodian or Trustee _ _ Mailing Address _ _ City _ _State _ _Zip _ _ Investors Custodian Account # o o o o o o o o o o o o o o o o o o Custodian Telephone No. o o o - o o o - o o o o |
||
|
Subscriber Name_ _ | o Mr. | o Mrs. | o Ms. |
City _ _ | State _ _ | Zip _ _ |
Co- Subscriber_ _ | o Mr. | o Mrs. | o Ms. |
City _ _ | State _ _ | Zip _ _ |
Please Indicate Citizenship Status | o U.S. Citizen o Resident
Alien o Non-Resident Alien o Employee or Affiliate |
Name of Interested
Party _
_ Street Address or P.O. Box _ _ City _ _ State _ _ Zip _ _ E-mail Address (optional) _ _ |
Name of Firm _ _
Business Telephone No. o o o - o o o - o o o o Facsimile Telephone No. o o o - o o o - o o o o |
u COLE u CREDIT
PROPERTY TRUST II, INC.
|
Mail to: Cole Credit Property Trust II, Inc. | |
© 2007
Cole Companies
|
c/o Phoenix Transfer, Inc. | |
2401 Kerner Boulevard, San Rafael, California 94901 | ||
Phone 866-341-2653 |
B-1
o | Distribution Reinvestment Program: Subscriber elects to participate in the Distribution Reinvestment Program described in the Prospectus. |
o | Distributions directed to: |
o | Via Mail (complete information below) | |
o | Via Electronic Deposit (ACH complete information below) |
o | Checking o Savings |
City _ _ | State _ _ | Zip _ _ |
I hereby acknowledge
and/or
represent (or in the case of fiduciary accounts, the person
authorized to sign on my behalf) the following:
|
Owner | Joint Owner | ||||||
a.
|
I have received the prospectus relating to the shares, wherein the terms and conditions of the offering of the shares are described. | a. |
Initials |
Initials |
||||
b.
|
I (we) either: (i) have a net worth (excluding home, home furnishings and automobiles) of at least $45,000 and had during the last year or estimate that I (we) will have in the current year gross income of at least $45,000; or (ii) have a net worth (excluding home, home furnishings and automobiles) of at least $150,000, or that I (we) meet such higher suitability requirements as may be required by my state of residence and set forth in the prospectus under Suitability Standards. In the case of sales to fiduciary accounts, the suitability standards must be met by the beneficiary, the fiduciary account or by the donor or grantor who directly or indirectly supplies the funds for the purchase of the shares. | b. |
Initials |
Initials |
||||
c.
|
For residents of Arizona, California, Michigan, North Carolina or Tennessee only: I have either (i) a net worth of at least $225,000 or (ii) a gross annual income of at least $60,000 and a net worth of at least $60,000. | c. |
Initials |
Initials |
||||
d.
|
For residents of Maine only: I have either (i) a net worth of at least $200,000 or (ii) a gross annual income of at least $50,000 and a net worth of at least $50,000. | d. |
Initials |
Initials |
||||
e.
|
For residents of Kansas only: I have either (i) a net worth of at least $250,000 or (ii) a gross annual income of at least $70,000 and a net worth of at least $70,000. In addition, I acknowledge that it is recommended that I should invest no more than 10% of my liquid net worth in the Shares and the securities of other real estate investment trusts. Liquid net worth is that portion of net worth (total assets minus total liabilities) that is comprised of cash, cash equivalents and readily marketable securities. | e. |
Initials |
Initials |
||||
f.
|
For residents of Massachusetts, Ohio or Pennsylvania only: I have either (i) a net worth of at least $250,000 or (ii) a gross annual income of at least $70,000 and a net worth of at least $70,000, and my maximum investment in the Company and its affiliates will not exceed 10% of my net worth. | f. |
Initials |
Initials |
||||
g.
|
For residents of Kentucky only: I have either (a) a net worth of at least $250,000 or (b) a gross annual income of at least $70,000 and a net worth of at least $70,000 and my investment does not exceed 10% of my liquid net worth. | g. |
Initials |
Initials |
||||
h.
|
For residents of Iowa only: I have either (a) a net worth of at least $250,000 or (b) an annual gross income of at least $70,000 and a net worth of at least $70,000. | h. |
Initials |
Initials |
||||
i.
|
I am purchasing the shares for my own account, or if I am (we are) purchasing shares on behalf of a trust or other entity of which I am (we are) trustee(s) or authorized agent(s), I (we) have due authority to execute the Subscription Agreement/Signature Page and do hereby legally bind the trust or other entity of which I am (we are) trustee(s) or authorized agent(s). | i. |
Initials |
Initials |
||||
j.
|
I acknowledge that the shares are not liquid. | j. |
Initials |
Initials |
Signature of Investor | Signature of Co-Investor, if applicable | Authorized Signature (Custodian or Trustee, if applicable) | Date |
B-2
F | BROKER/DEALER and REGISTERED REPRESENTATIVE Broker/Dealer data -To be completed by selling Registered Representative (please use representatives address not home office) |
City _ _ | State _ _ | Zip _ _ |
City _ _ | State _ _ | Zip _ _ |
Registered Representatives
Telephones
|
- | - | ||||||||||||||||||||||
o | Check only if subscription is made through the RIA in its capacity as an RIA and not in its capacity as a Registered Representative, if applicable, whose agreement with the subscriber includes a fixed or wrap fee feature for advisory and related brokerage services. If an owner or principal or any member of the RIA firm is an NASD licensed Registered Representative affiliated with a broker/dealer, the transaction should be conducted through that broker/dealer, not through the RIA. |
Signature
|
Date | E-mail Address |
B-3
$ _ _ | ||||
Total $ Invested
|
Total Shares | |||
Total shares may vary if this is a non-commission sale or if volume discounts apply. | ||||
City _ _ | State _ _ | ZIP _ _ |
I hereby acknowledge
and/or
represent (or in the case of fiduciary accounts, the person
authorized to sign on my behalf) the following:
|
Owner | Joint Owner | ||||||
a.
|
I have received the prospectus as supplemented to date relating to the shares, wherein the terms and conditions of the offering of the shares are described. | a. |
Initials |
Initials |
||||
b.
|
I (we) either: (i) have a net worth (excluding home, home furnishings and automobiles) of at least $45,000 and had during the last year or estimate that I (we) will have in the current year gross income of at least $45,000; or (ii) have a net worth (excluding home, home furnishings and automobiles) of at least $150,000, or that I (we) meet such higher suitability requirements as may be required by my state of residence and set forth in the prospectus under Suitability Standards. In the case of sales to fiduciary accounts, the suitability standards must be met by the beneficiary, the fiduciary account or by the donor or grantor who directly or indirectly supplies the funds for the purchase of the shares. | b. |
Initials |
Initials |
||||
c.
|
For residents of Arizona, California, Michigan, North Carolina or Tennessee only: I have either (i) a net worth of at least $225,000 or (ii) a gross annual income of at least $60,000 and a net worth of at least $60,000. | c. |
Initials |
Initials |
||||
d.
|
For residents of Maine only: I have either (i) a net worth of at least $200,000 or (ii) a gross annual income of at least $50,000 and a net worth of at least $50,000. | d. |
Initials |
Initials |
||||
e.
|
For residents of Kansas only: I have (i) a net worth of at least $250,000 or (ii) a gross annual income of at least $70,000 and a net worth of at least $70,000. In addition, I acknowledge that it is recommended that I should invest no more than 10% of my liquid net worth in the shares and the securities of other real estate investment trusts. Liquid net worth is that portion of net worth (total assets minus total liabilities) that is comprised of cash, cash equivalent and readily marketable securities. | e. |
Initials. |
Initials |
||||
f.
|
For residents of Massachusetts, Ohio or Pennsylvania only: I have either (i) a net worth of at least $250,000 or (ii) a gross annual income of at least $70,000 and a net worth of at least $70,000, and my maximum investment in the Company and its affiliates will not exceed 10% of my net worth. | f. |
Initials |
Initials |
||||
g.
|
For residents of Kentucky only: I have either (a) a net worth of at least $250,000 or (b) a gross annual income of at least $70,000 and a net worth of at least $70,000 and, unless I originally purchased shares in the Companys initial public offering, my investment does not exceed 10% of my liquid net worth. | g. |
Initials |
Initials |
||||
h.
|
For residents of Iowa only: I have either (i) a net worth of at least $250,000 or (b) a gross annual income of at least $70,000 and a net worth of at least $70,000. | h. |
Initials |
Initials |
||||
i.
|
I am purchasing the shares for my own account or I am (we are) purchasing shares on behalf of a trust or other entity of which I am (we are) trustee(s) or authorized agent(s), I (we) have due authority to execute this Additional Subscription Agreement and do hereby legally bind the trust or other entity of which I am (we are) trustee(s) or authorized agent(s). | i. |
Initials |
Initials |
||||
j.
|
I acknowledge that the shares are not liquid. | j. |
Initials |
Initials |
Signature of Investor | Signature of Co-Investor, if applicable | Authorized Signature (Custodian or Trustee, if applicable) | Date |
u COLE u CREDIT
PROPERTY TRUST II, INC.
|
Mail to: Cole Credit Property Trust II, Inc. | |
c/o Phoenix Transfer, Inc. 2401 Kerner Boulevard San Rafael, CA 94901Phone: 866-341-2653 |
C-1
D-1
D-2
D-3
D-4
ALPHABETICAL INDEX
|
Page | |||
Cautionary Note Regarding
Forward-Looking Statements
|
42 | |||
Conflicts of Interest
|
66 | |||
Description of Shares
|
138 | |||
Estimated Use of Proceeds
|
43 | |||
Experts
|
161 | |||
Federal Income Tax Considerations
|
117 | |||
Financial Information
|
F-1 | |||
How to Subscribe
|
160 | |||
Investment by Tax-Exempt Entities
and ERISA Considerations
|
132 | |||
Investment Objectives and Policies
|
71 | |||
Legal Matters
|
161 | |||
Management
|
45 | |||
Management Compensation
|
58 | |||
Managements Discussion and
Analysis of Financial Conditions and Results of Operations
|
103 | |||
Our Operating Partnership Agreement
|
152 | |||
Plan of Distribution
|
156 | |||
Prior Performance Summary
|
114 | |||
Prior Performance Tables
|
A-1 | |||
Prospectus Summary
|
5 | |||
Questions and Answers About This
Offering
|
1 | |||
Risk Factors
|
20 | |||
Selected Financial Data
|
102 | |||
Stock Ownership
|
65 | |||
Suitability Standards
|
i | |||
Summary of Amended and Restated
Distribution Reinvestment Plan
|
149 | |||
Supplemental Sales Material
|
161 | |||
Where You Can Find More Information
|
161 |
Rentable Square | Purchase | |||||||||
Property Description | Tenant | Feet | Price | |||||||
Rite Aid Lima, OH |
Rite Aid of Ohio, Inc. | 14,564 | $ | 4,745,962 | ||||||
Rite Aid Allentown, PA |
Rite Aid of Pennsylvania, Inc. | 14,564 | 5,561,112 | |||||||
29,128 | $ | 10,307,074 | ||||||||
Rentable | ||||||||||||||||||||
Year | Purchase | Fees Paid to | Square | Physical | ||||||||||||||||
Property | Type | Date Acquired | Built | Price | Sponsor(1) | Feet | Occupancy | |||||||||||||
Rite Aid Lima, OH |
Drugstore | 5/14/07 | 2005 | $ | 4,745,962 | $ | 125,949 | 14,564 | 100% | |||||||||||
Rite Aid
Allentown, PA |
Drugstore | 5/15/07 | 2006 | 5,561,112 | 147,372 | 14,564 | 100% | |||||||||||||
$ | 10,307,074 | $ | 273,321 | 29,128 | ||||||||||||||||
(1) | Fees paid to sponsor include payments made to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing obtained to acquire the respective property. For more detailed information on fees paid to affiliates of our sponsor, see the section captioned Management Compensation beginning on page 58 of the prospectus. |
Total | % of | Current | Base | |||||||||||||||||||||||||||||||
Number | Square | Total | Annual | Rent per | ||||||||||||||||||||||||||||||
of | Feet | Square | Renewal | Base | Square | Lease Term | ||||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Leased | Feet | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||||
Rite Aid Lima, OH
(Bellefontaine) |
1 | Rite Aid of Ohio, Inc. | 14,564 | 100 | % | 6/5 yr | $ | 370,185 | 25.42 | 5/14/07 | 1/31/26 | |||||||||||||||||||||||
Rite Aid Allentown, PA |
1 | Rite Aid of Pennsylvania, Inc. | 14,564 | 100 | % | 6/5 yr. | 419,864 | 28.83 | 5/15/07 | 2/21/27 |
* | Major tenants include those tenants that occupy greater than 10.0% of the rentable square feet of their respective property. | |
** | Represents option renewal period/term of each option. |
2
Fixed | ||||||||
Rate | Fixed | |||||||
Loan | Interest | Maturity | ||||||
Property | Amount | Rate | Date | |||||
Rite Aid Lima,
OH (Bellefontaine) |
$ | 3,103,000 | 5.46% | 6/1/17 | ||||
Rite Aid
Allentown, PA |
3,615,000 | 5.78% | 6/1/17 | |||||
$ | 6,718,000 | |||||||
(5) | Lender: Bear Stearns Commercial Mortgage. | |
(7) | Lender: Wachovia Bank, N.A. |
Depreciable | ||||
Property | Tax Basis | |||
Rite Aid Lima, OH (Bellefontaine) |
$ | 4,745,962 | ||
Rite Aid Allentown, PA |
5,561,112 | |||
$ | 10,307,074 | |||
3
| satisfaction of the conditions to the acquisitions contained in the respective contracts; | ||
| no material adverse change occurring relating to the properties, the tenants or in the local economic conditions; | ||
| our receipt of sufficient net proceeds from the offering of our common stock to the public and financing proceeds to make these acquisitions; and | ||
| our receipt of satisfactory due diligence information including appraisals, environmental reports and tenant and lease information. |
Approximate | ||||||||||||
Expected | Approximate | Compensation to | ||||||||||
Property | Acquisition Date | Seller(1) | Purchase Price(2) | Sponsor(3) | ||||||||
Staples Warsaw, IN |
May 2007 | Ric Warsaw Trust | $ | 3,215,000 | $ | 96,000 | ||||||
Kroger La Grange, GA |
May 2007 | Commerce, LLC | 7,300,000 | 219,000 | ||||||||
$ | 10,515,000 | $ | 315,000 | |||||||||
(1) | Seller is an unaffiliated third party. |
4
(2) | Approximate purchase price does not include acquisition costs which we expect to be approximately 3.0% of the contract purchase price. | |
(3) | Amounts include acquisition fees payable to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing to acquire the respective property. |
Total Square | % of Total Square | |||||||||||
Property | Major Tenants* | Guarantor | Feet Leased | Feet Leased | ||||||||
Staples Warsaw, IN |
Staples the Office Superstore East, Inc. | Staples, Inc. | 23,990 | 100 | % | |||||||
Kroger La Grange, GA |
The Kroger Company | N/A | 61,331 | 100 | % | |||||||
85,321 |
* | Major tenants are those tenants that occupy greater than 10.0% of the rentable square of their respective property. |
Renewal | Annual | Base Rent per | Lease Term | |||||||||||||||||
Property | Major Tenants* | Options | Base Rent | Square Foot | Beginning | To | ||||||||||||||
Staples Warsaw, IN |
Staples the Office Superstore East, Inc. | 4/5 yr. | 261,491 | $ | 10.90 | 5/1/98 | 5/31/13 | |||||||||||||
Kroger La Grange, GA |
The Kroger Company | 6/5 yr. | 531,126 | 8.66 | 2/1/98 | 1/31/18 |
Property | Debt Financing | Type | Rate | Maturity Date | ||||||||
Staples Warsaw, IN |
$ | 1,864,700 | Interest Only | 5.75 | % | June 2017 | ||||||
Kroger La Grange, GA |
4,745,000 | Interest Only | 5.79 | % | June 2017 |
5
6
7
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2007 | 2006 | |||||||
Net Income (loss) |
$ | 1,684,727 | $ | (182,588 | ) | |||
Add: |
||||||||
Depreciation of real estate assets |
2,971,234 | 578,996 | ||||||
Amortization of lease related costs |
1,300,031 | 253,499 | ||||||
FFO |
$ | 5,955,992 | $ | 649,907 | ||||
| In order to recognize revenues on a straight-line basis over the terms of the respective leases, we recognized additional revenue by straight-lining rental revenue of approximately $559,000 and $132,000 during the three months ended March 31, 2007 and 2006, respectively. | ||
| During the three months ended March 31, 2007 and 2006 amortization of deferred financing costs totaled approximately $292,000 and $73,000, respectively. |
8
Payments due by period | ||||||||||||||||||||
Less Than 1 | More Than 5 | |||||||||||||||||||
Total | Year | 1-3 Years | 4-5 Years | Years | ||||||||||||||||
Principal payments
fixed rate debt |
$ | 385,148,900 | $ | 348,519 | $ | 26,826,362 | $ | 53,518,574 | $ | 304,455,445 | ||||||||||
Interest payments
fixed rate debt |
188,429,220 | 16,645,094 | 65,615,682 | 37,235,837 | 68,932,607 | |||||||||||||||
Principal payments
variable rate
debt |
4,531,000 | 4,531,000 | | | | |||||||||||||||
Interest payments
variable rate
debt (1) |
70,948 | 70,948 | | | | |||||||||||||||
Total |
$ | 578,180,068 | $ | 21,595,561 | $ | 92,442,044 | $ | 90,754,411 | $ | 373,388,052 | ||||||||||
(1) | A rate of 7.38% was used to calculate the variable debt payment obligations in future periods. This is the rate effective as of March 31, 2007. |
9
| Investment in Real Estate Assets; | ||
| Allocation of Purchase Price of Acquired Assets; | ||
| Valuation of Real Estate Assets; | ||
| Revenue Recognition, and | ||
| Income Taxes. |
10
| Sale of shares of common stock; | ||
| Acquisition of various properties; | ||
| Mortgage notes payable incurred in connection with acquisitions; | ||
| Repayments on certain mortgage notes payable; | ||
| Execution of an extended rate lock agreement; | ||
| On May 11, 2007, the registration statement relating to our Follow-on Offering was declared effective by the SEC; and | ||
| On May 11, 2007, we amended our agreement of limited partnership; and effective May 11, 2007, we amended the fees payable pursuant to our Property Management and Leasing Agreement to (i) up to 2% of gross revenues from our single-tenant properties and (ii) up to 4% of revenues from our multi-tenant properties.. |
11
Page | ||||
Unaudited Financial Statements of Cole Credit Property Trust II, Inc. |
||||
Condensed Consolidated Balance Sheets as of March 31, 2007 and December 31, 2006 (Unaudited) |
F-2 | |||
Condensed Consolidated Statements of Operations for the three months ended March 31, 2007 and 2006 (Unaudited) |
F-3 | |||
Condensed Consolidated Statements of Stockholders Equity for the three months ended March 31, 2007 (Unaudited) |
F-4 | |||
Condensed Consolidated Statements of Cash flows for the three months ended March 31, 2007 and 2006 (Unaudited) |
F-5 | |||
Notes to
Condensed Consolidated Financial Statements (Unaudited) |
F-6 |
F-1
March 31, | December 31, | |||||||
2007 | 2006 | |||||||
ASSETS: |
||||||||
Real estate assets, at cost: |
||||||||
Land |
$ | 166,930,667 | $ | 109,506,269 | ||||
Buildings and improvements, less accumulated
depreciation of $7,519,166 and $4,547,932, at March 31,
2007 and December 31, 2006, respectively |
479,536,419 | 282,468,749 | ||||||
Acquired intangible lease assets, less accumulated
amortization of $3,622,906 and $2,251,172 at March 31,
2007 and December 31, 2006, respectively |
82,117,662 | 54,569,023 | ||||||
Total real estate assets |
728,584,748 | 446,544,041 | ||||||
Cash and cash equivalents |
37,735,612 | 37,566,490 | ||||||
Restricted cash |
14,722,513 | 5,839,733 | ||||||
Rents and tenant receivables, less allowance for
doubtful accounts of $184,149 and $75,000 at March 31,
2007 and December 31, 2006, respectively |
3,588,151 | 2,432,536 | ||||||
Prepaid expenses, mortgage loan deposits and other assets |
7,852,788 | 4,248,973 | ||||||
Deferred financing costs, less accumulated amortization
of $737,990 and $565,946 at March 31, 2007 and December
31, 2006, respectively |
5,985,610 | 3,789,019 | ||||||
Total assets |
$ | 798,469,422 | $ | 500,420,792 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY: |
||||||||
Mortgage notes payable |
$ | 389,679,900 | $ | 218,265,916 | ||||
Accounts payable and accrued expenses |
3,186,044 | 2,016,343 | ||||||
Escrowed investor proceeds |
14,678,510 | 5,710,730 | ||||||
Acquired below market lease intangibles, less
accumulated amortization of $194,383 and $96,484 at
March 31, 2007 and December 31, 2006, respectively |
5,287,698 | 2,649,374 | ||||||
Distributions payable |
2,255,891 | 1,612,094 | ||||||
Deferred rent and other liabilities |
1,745,486 | 408,582 | ||||||
Total liabilities |
416,833,529 | 230,663,039 | ||||||
Redeemable Common Stock |
6,285,696 | 3,521,256 | ||||||
STOCKHOLDERS EQUITY: |
||||||||
Preferred stock, $0.01 par value; 10,000,000 shares
authorized, none issued and outstanding at March 31,
2007 and December 31, 2006 |
| | ||||||
Common stock, $.01 par value; 240,000,000 shares
authorized, 43,405,817 and 30,691,204 shares issued and
outstanding at March 31, 2007 and December 31, 2006,
respectively |
434,058 | 306,912 | ||||||
Capital in excess of par value |
386,580,943 | 273,385,603 | ||||||
Accumulated distributions in excess of earnings |
(11,664,804 | ) | (7,456,018 | ) | ||||
Total stockholders equity |
375,350,197 | 266,236,497 | ||||||
Total liabilities and stockholders equity |
$ | 798,469,422 | $ | 500,420,792 | ||||
F-2
Three months ended March 31, | ||||||||
2007 | 2006 | |||||||
Revenues: |
||||||||
Rental income |
$ | 11,776,758 | $ | 2,448,252 | ||||
Tenant reimbursement income |
820,593 | 123,534 | ||||||
Total revenue |
12,597,351 | 2,571,786 | ||||||
Expenses: |
||||||||
General and administrative |
314,069 | 210,573 | ||||||
Property operating expenses |
1,029,571 | 140,165 | ||||||
Property and asset management fees |
539,676 | 125,854 | ||||||
Depreciation |
2,971,234 | 578,996 | ||||||
Amortization |
1,300,031 | 253,499 | ||||||
Total operating expenses |
6,154,581 | 1,309,087 | ||||||
Real estate operating income |
6,442,770 | 1,262,699 | ||||||
Other income (expense): |
||||||||
Interest income |
351,272 | 45,555 | ||||||
Interest expense |
(5,109,315 | ) | (1,490,842 | ) | ||||
Total other expense |
(4,758,043 | ) | (1,445,287 | ) | ||||
Net income (loss) |
$ | 1,684,727 | $ | (182,588 | ) | |||
Weighted average number of common shares outstanding: |
||||||||
Basic |
36,777,369 | 4,367,120 | ||||||
Diluted |
36,777,559 | 4,367,120 | ||||||
Net income (loss) per common share: |
||||||||
Basic and diluted |
$ | 0.05 | $ | (0.04 | ) | |||
F-3
Common Stock | Accumulated | Total | ||||||||||||||||||
Number of | Capital in Excess | Distributions in | Stockholders' | |||||||||||||||||
Shares | Par Value | of Par Value | Excess of Earnings | Equity | ||||||||||||||||
Balance, December 31, 2006 |
30,691,204 | $ | 306,912 | $ | 273,385,603 | $ | (7,456,018 | ) | $ | 266,236,497 | ||||||||||
Issuance of common stock |
12,726,300 | 127,263 | 127,017,665 | | 127,144,928 | |||||||||||||||
Distributions |
| | | (5,893,513 | ) | (5,893,513 | ) | |||||||||||||
Commissions on stock sales and
related dealer manager fees |
| | (10,346,261 | ) | | (10,346,261 | ) | |||||||||||||
Other offering costs |
| | (614,496 | ) | | (614,496 | ) | |||||||||||||
Common stock repurchased |
(11,687 | ) | (117 | ) | (110,993 | ) | | (111,110 | ) | |||||||||||
Stock compensation expense |
| | 13,865 | | 13,865 | |||||||||||||||
Redeemable common stock |
| | (2,764,440 | ) | | (2,764,440 | ) | |||||||||||||
Net income |
| | | 1,684,727 | 1,684,727 | |||||||||||||||
Balance, March 31, 2007 |
43,405,817 | $ | 434,058 | $ | 386,580,943 | $ | (11,664,804 | ) | $ | 375,350,197 | ||||||||||
F-4
Three months ended March 31, | ||||||||
2007 | 2006 | |||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
$ | 1,684,727 | $ | (182,588 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by
operating activities: |
||||||||
Depreciation |
2,971,234 | 578,996 | ||||||
Amortization |
1,566,265 | 333,519 | ||||||
Stock compensation expense |
13,865 | 15,110 | ||||||
Changes in assets and liabilities: |
||||||||
Rents and tenant receivables |
(1,155,615 | ) | (305,074 | ) | ||||
Prepaid expenses and other assets |
(79,135 | ) | (137,238 | ) | ||||
Accounts payable and accrued expenses |
1,169,701 | 179,548 | ||||||
Deferred rent and other liabilities |
1,336,904 | 219,243 | ||||||
Net cash provided by operating activities |
7,507,946 | 701,516 | ||||||
Cash flows from investing activities: |
||||||||
Investment in real estate and related assets |
(257,463,302 | ) | (60,462,032 | ) | ||||
Acquired intangible lease assets |
(28,920,373 | ) | (10,559,125 | ) | ||||
Acquired below market lease intangibles |
2,736,223 | 676,994 | ||||||
Restricted cash |
(8,882,780 | ) | (2,182,182 | ) | ||||
Net cash used in investing activities |
(292,530,232 | ) | (72,526,345 | ) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from issuance of common stock |
124,380,488 | 34,423,959 | ||||||
Redemptions of common stock |
(111,110 | ) | | |||||
Proceeds from mortgage and affiliate notes payable |
201,612,050 | 47,385,400 | ||||||
Repayment of mortgage and affiliate notes payable |
(30,198,066 | ) | (7,344,413 | ) | ||||
Refund of loan deposits |
2,382,520 | | ||||||
Payment of loan deposits |
(5,907,200 | ) | | |||||
Escrowed investor proceeds liability |
8,967,780 | 2,182,182 | ||||||
Offering costs on issuance of common stock |
(10,960,757 | ) | (3,409,085 | ) | ||||
Distributions to investors |
(2,485,276 | ) | (195,209 | ) | ||||
Deferred financing costs paid |
(2,489,021 | ) | (698,766 | ) | ||||
Net cash provided by financing activities |
285,191,408 | 72,344,068 | ||||||
Net increase in cash and cash equivalents |
169,122 | 519,239 | ||||||
Cash and cash equivalents, beginning of period |
37,566,490 | 4,575,144 | ||||||
Cash and cash equivalents, end of period |
$ | 37,735,612 | $ | 5,094,383 | ||||
Supplemental Disclosures of Non-Cash Investing and Financing Activities: |
||||||||
Dividends declared and unpaid |
$ | 2,255,891 | $ | 621,070 | ||||
Mortgage notes assumed in real estate acquisitions |
$ | | $ | 7,234,787 | ||||
Common stock issued through distribution reinvestment plan |
$ | 2,764,440 | $ | | ||||
Supplemental Cash Flow Disclosures: |
||||||||
Interest paid |
$ | 4,271,791 | $ | 1,500,595 | ||||
F-5
F-6
F-7
Property | Acquisition Date | Location | Square Feet | Purchase Price | ||||||||
HOM furniture retail |
January 4, 2007 | Fargo, ND | 122,108 | $ | 12,000,000 | |||||||
La-Z-Boy furnishings store |
January 5, 2007 | Newington, CT | 20,701 | 6,900,000 | ||||||||
Advance Auto specialty retail |
January 12, 2007 | Maryland Heights, MO | 7,000 | 1,893,000 | ||||||||
Victoria Crossing shopping center |
January 12, 2007 | Victoria, TX | 87,473 | 12,335,753 | ||||||||
Academy Sports headquarters |
January 18, 2007 | Katy, TX | 1,500,596 | 102,000,000 | ||||||||
Gordmans department store |
January 18, 2007 | Peoria, IL | 60,947 | 9,000,000 | ||||||||
One Pacific Place shopping center |
February 6, 2007 | Omaha, NE | 91,564 | 36,000,000 | ||||||||
Sack n Save grocery OReilly Auto specialty retail |
February 6, 2007 | Dallas, TX | 65,295 | 5,060,000 | ||||||||
Tractor Supply specialty retail |
February 9, 2007 | Ankeny, IA | 19,097 | 3,000,000 | ||||||||
ABX Air distribution |
February 16, 2007 | Coventry, RI | 33,000 | 4,090,000 | ||||||||
Office Depot office supply |
February 27, 2007 | Enterprise, AL | 20,000 | 2,776,357 | ||||||||
Northern Tool specialty retail |
February 28, 2007 | Blaine, MN | 25,488 | 4,900,000 | ||||||||
Office Max office supply |
February 28, 2007 | Orangeburg, SC | 23,500 | 3,125,000 | ||||||||
Walgreens drugstore |
March 6, 2007 | Cincinnati, OH | 15,120 | 5,140,000 | ||||||||
Walgreens drugstore |
March 6, 2007 | Madeira, OH | 13,905 | 4,425,000 | ||||||||
Walgreens drugstore |
March 6, 2007 | Sharonville, OH | 13,905 | 4,085,000 | ||||||||
AT&T telecommunications |
March 19, 2007 | Beaumont, TX | 141,525 | 12,275,000 | ||||||||
Walgreens drugstore |
March 23, 2007 | Shreveport, LA | 13,905 | 4,140,000 | ||||||||
Cost-u-Less warehouse retail |
March 26, 2007 | St. Croix, USVI | 38,365 | 6,210,000 | ||||||||
Gallina Centro shopping center |
March 26, 2007 | Collierville, TN | 142,727 | 17,750,000 | ||||||||
Apria Healthcare healthcare |
March 28, 2006 | St. John, MO | 52,200 | 6,500,000 | ||||||||
Logans Roadhouse restaurant |
March 28, 2007 | Fairvax, VA | 7,839 | 3,209,000 | ||||||||
Logans Roadhouse restaurant |
March 28, 2007 | Johnson City, TN | 7,839 | 3,866,000 | ||||||||
Center at 7500 Cottonwood shopping center |
March 30, 2007 | Jenison, MI | 84,933 | 5,290,000 | ||||||||
Total |
2,609,032 | $ | 275,970,110 | |||||||||
F-8
Fixed | Variable Rate | |||||||||||||||||||||||
Fixed Rate | Interest | Loan Amount | ||||||||||||||||||||||
Property | Location | Loan Amount | Rate | Maturity Date | (1) | Maturity Date | Total Loan | |||||||||||||||||
HOM furniture retail |
Fargo, ND | $ | 4,800,000 | 5.56 | % | February 1, 2017 | $ | | N/A | $ | 4,800,000 | |||||||||||||
La-Z-Boy
furnishings store |
Newington, CT | 4,140,000 | 5.66 | % | February 1, 2012 | | N/A | 4,140,000 | ||||||||||||||||
Victoria Crossing
shopping center |
Victoria, TX | 8,288,000 | 5.71 | % | February 11, 2017 | 1,912,000 | (1) | April 12, 2007 | 10,200,000 | |||||||||||||||
Academy Sports
Headquarters |
Katy, TX | 68,250,000 | 5.61 | % | February 1, 2017 | | N/A | 68,250,00 | ||||||||||||||||
Gordmans department
store |
Peoria, IL | 4,950,000 | 5.71 | % | February 1, 2017 | | N/A | 4,950,000 | ||||||||||||||||
One Pacific Place
shopping center |
Omaha, NE | 23,400,000 | 5.53 | % | March 1, 2017 | | N/A | 23,400,000 | ||||||||||||||||
Sack n Save
grocery OReilly
Auto auto parts |
Dallas, TX | 3,290,000 | 5.54 | % | March 1, 2017 | | N/A | 3,290,000 | ||||||||||||||||
ABX Air distribution |
Coventry, RI | 2,454,000 | 5.70 | % | April 1, 2012 | | N/A | 2,454,000 | ||||||||||||||||
Office Depot office
supply |
Enterprise, AL | 1,850,000 | 6.29 | % | March 1, 2017 | | N/A | 1,850,000 | ||||||||||||||||
Northern Tool
specialty retail |
Blaine, MN | 3,185,000 | 6.00 | % | September 1, 2016 | | N/A | 3,185,000 | ||||||||||||||||
Office Max office
supply |
Orangeburg, SC | 1,875,00 | 5.61 | % | April 1, 2012 | | N/A | 1,875,000 | ||||||||||||||||
Walgreens drugstore |
Cincinnati, OH | 3,341,000 | 6.00 | % | September 1, 2016 | | N/A | 3,341,000 | ||||||||||||||||
Walgreens drugstore |
Madeira, OH | 2,876,000 | 5.70 | % | April 1, 2012 | | N/A | 2,876,000 | ||||||||||||||||
Walgreens drugstore |
Sharonville, OH | 2,655,000 | 5.62 | % | April 1, 2012 | | N/A | 2,655,000 | ||||||||||||||||
AT&T
telecommunications |
Beaumont, TX | 8,592,000 | 5.87 | % | April 1, 2017 | | N/A | 8,592,000 | ||||||||||||||||
Walgreens drugstore |
Shreveport, LA | 2,815,000 | 5.56 | % | April 11, 2017 | 497,000 | (1) | June 23, 2007 | 3,312,000 | |||||||||||||||
Cost-U-Less
warehouse retail |
St. Croix, USVI | 4,035,000 | 5.76 | % | April 1, 2017 | | N/A | 4,035,000 | ||||||||||||||||
Gallina Centro
shopping center |
Collierville, TN | 14,200,000 | 5.72 | % | February 11, 2017 | | N/A | 14,200,000 | ||||||||||||||||
Logans Roadhouse
restaurant |
Fairfax, VA | 1,605,000 | 6.00 | % | April 11, 2017 | 962,000 | (1) | June 27, 2007 | 2,567,000 | |||||||||||||||
Logans Roadhouse
restaurant |
Johnson City, TN | 1,933,000 | 6.00 | % | April 11, 2017 | 1,160,000 | (1) | June 27, 2007 | 3,093,000 | |||||||||||||||
Total indebtedness |
$ | 168,534,000 | $ | 4,531,000 | $ | 173,065,000 | ||||||||||||||||||
(1) | The variable rate mortgage notes bear interest at the one-month LIBOR rate plus 200 basis points with interest only paid monthly. |
F-9
F-10
F-11
F-12
Property | Location | Acquisition Date | Square Feet | Purchase Price | ||||||||||
Tractor Supply specialty retail |
Greenfield, MN | April 2, 2007 | 22,512 | $ | 4,050,000 | |||||||||
Eckerd drugstore |
Lincolnton, NC | April 3, 2007 | 10,908 | 2,262,000 | ||||||||||
Lincoln Place shopping center |
Fairview Heights, IL | April 5, 2007 | 185,416 | 44,000,000 | ||||||||||
Ashley Furniture home furnishings |
Amarillo, TX | April 6, 2007 | 74,797 | 5,920,000 | ||||||||||
Pocatello Square shopping center |
Pocatello, ID | April 6, 2007 | 125,554 | 23,000,000 | ||||||||||
Tractor Supply specialty retail |
Paw Paw, MI | April 9, 2007 | 22,670 | 3,095,000 | ||||||||||
Tractor Supply specialty retail |
Marinette, WI | April 9, 2007 | 19,097 | 2,950,000 | ||||||||||
Staples office supply |
Greenville, SC | April 11, 2007 | 20,388 | 4,545,000 | ||||||||||
Big 5 Center retail center |
Aurora, CO | April 11, 2007 | 13,500 | 4,290,000 | ||||||||||
Rite Aid drugstore |
Plains, PA | April 16, 2007 | 14,564 | 5,200,000 | ||||||||||
Tractor Supply specialty retail |
Navasota, TX | April 18, 2007 | 22,670 | 3,015,000 | ||||||||||
Sportsmans Warehouse sporting goods |
DePere, WI | April 20, 2007 | 48,453 | 6,010,000 | ||||||||||
Eckerd drugstore |
Easton, PA | April 24, 2007 | 13,813 | 5,970,000 | ||||||||||
Applebees Portfolio |
Various | April 28, 2007 | 120,246 | 65,000,000 | ||||||||||
Walgreens drugstore |
Bridgetown, OH | April 30, 2007 | 13,905 | 4,475,000 | ||||||||||
Rite Aid drugstore |
Fredericksburg, VA | May 2, 2007 | 14,564 | 5,415,000 | ||||||||||
Sams Club warehouse club |
Anderson, SC | May 8, 2007 | 134,664 | 12,000,000 | ||||||||||
Tractor
Supply specialty retail |
Fredericksburg, TX | May 7, 2007 | 22,670 | 3,125,000 | ||||||||||
Walgreens drugstore |
Dallas, TX | May 9, 2007 | 13,905 | 3,150,000 | ||||||||||
Wal-Mart discount retailer |
New London, WI | May 9, 2007 | 51,985 | 2,614,000 | ||||||||||
Rite Aid drugstore |
Lima, OH | May 14, 2007 | 14,564 | 4,745,962 | ||||||||||
Rite Aid drugstore |
Allentown, PA | May 15, 2007 | 14,564 | 5,561,112 | ||||||||||
Total |
995,409 | $ | 220,392,774 | |||||||||||
F-13
Fixed | Variable Rate | |||||||||||||||||||||||
Fixed Rate | Interest | Loan Amount | ||||||||||||||||||||||
Property | Location | Loan Amount | Rate | Maturity Date | (1) | Maturity Date | Total Loan | |||||||||||||||||
Tractor Supply
specialty retail |
Greenfield, MN | $ | 2,227,500 | 5.57 | % | July 1, 2017 | $ | | N/A | $ | 2,227,500 | |||||||||||||
Eckerd drugstore |
Lincolnton, NC | 1,538,000 | 5.80 | % | April 11, 2017 | 271,000 | July 3, 2007 | 1,809,000 | ||||||||||||||||
Lincoln Place
shopping center |
Fairview Heights, IL | 35,432,000 | 5.70 | % | May 1, 2017 | | N/A | 35,432,000 | ||||||||||||||||
Ashley Furniture |
Amarillo, TX | 4,026,000 | 5.59 | % | April 11, 2017 | 710,000 | July 5, 2007 | 4,736,000 | ||||||||||||||||
Pocatello Square |
Pocatello, ID | 17,250,000 | 5.53 | % | April 11, 2017 | 1,150,000 | August 6, 2007 | 18,400,000 | ||||||||||||||||
Tractor Supply
specialty retail |
Paw Paw, MI | 2,048,000 | 5.65 | % | May 1, 2017 | | N/A | 2,048,000 | ||||||||||||||||
Tractor Supply
specialty retail |
Marinette, WI | 1,918,000 | 5.65 | % | May 1, 2017 | | N/A | 1,918,000 | ||||||||||||||||
Tractor Supply
specialty retail |
Ankeny, IA | 1,950,500 | 5.65 | % | May 1, 2017 | | N/A | 1,950,500 | ||||||||||||||||
Staples office
supply |
Greenville, SC | 2,955,000 | 5.51 | % | June 1, 2017 | | N/A | 2,955,000 | ||||||||||||||||
Big 5 Center retail
center |
Aurora, CO | 2,804,000 | 5.57 | % | May 1, 2017 | | N/A | 2,804,000 | ||||||||||||||||
Rite Aid drug store |
Plains, PA | 3,380,000 | 5.60 | % | June 1, 2017 | | N/A | 3,380,000 | ||||||||||||||||
Tractor Supply
specialty retail |
Navasota, TX | 2,050,000 | 5.80 | % | May 11, 2017 | 362,000 | July 18, 2007 | 2,412,000 | ||||||||||||||||
Sportsmans
Warehouse sporting
goods |
DePere, WI | 3,906,500 | 5.52 | % | May 1, 2017 | | N/A | 3,906,500 | ||||||||||||||||
Eckerd drugstore |
Easton, PA | 4,060,000 | 5.80 | % | April 11, 2017 | 716,000 | July 4, 2007 | 4,776,000 | ||||||||||||||||
Walgreens drugstore |
Bridgetown, OH | 3,043,000 | 5.80 | % | May 11, 2017 | 537,000 | August 27, 2007 | 3,580,000 | ||||||||||||||||
Applebees Portfolio |
Various | 42,250,000 | (1) | 5.68 | % | May 11, 2017 | | N/A | 42,250,000 | |||||||||||||||
Rite Aid drug store |
Fredericksburg, VA | 2,979,000 | 5.92 | % | May 11, 2017 | 1,353,000 | August 2, 2007 | 4,332,000 | ||||||||||||||||
Sams Club
warehouse club |
Anderson, SC | 8,160,000 | 5.80 | % | May 11, 2017 | 1,440,000 | August 4, 2007 | 9,600,000 | ||||||||||||||||
Tractor Supply
specialty retail |
Fredericksburg, TX | 2,031,250 | 5.57 | % | June 1, 2017 | | N/A | 2,031,250 | ||||||||||||||||
Walgreens drugstore |
Dallas, TX | 2,175,000 | 5.76 | % | June 1, 2017 | | N/A | 2,175,000 | ||||||||||||||||
Wal-Mart discount
retailer |
New London, WI | 1,778,000 | 5.80 | % | May 11, 2017 | 313,000 | August 9, 2007 | 2,091,000 | ||||||||||||||||
Rite Aid drugstore |
Lima, OH | 3,103,000 | 5.46 | % | June 1, 2017 | | N/A | 3,103,000 | ||||||||||||||||
Rite Aid drugstore |
Allentown, PA | 3,615,000 | 5.78 | % | June 1, 2017 | | N/A | 3,615,000 | ||||||||||||||||
Total indebtedness |
$ | 154,679,750 | $ | 6,852,000 | $ | 161,531,750 | ||||||||||||||||||
(1) | The Applebees Portfolio consists of 3 separate master loan agreements. |
F-14
F-15
Rentable |
Purchase |
|||||||||
Property Description
|
Tenant | Square Feet | Price | |||||||
CVS Florence, SC
|
Florence CVS, Inc. | 10,125 | $ | 2,625,000 | ||||||
Eckerd Spartanburg
(Main), SC
|
Eckerd Corporation | 10,908 | 3,475,000 | |||||||
Staples Warsaw, IN
|
Staples the Office Superstore East, Inc. | 23,990 | 3,215,000 | |||||||
Walgreens Bryan, TX
|
Walgreen Co. | 15,050 | 6,325,000 | |||||||
Walgreens Harris
County, TX
|
Walgreen Co. | 15,050 | 5,650,000 | |||||||
Tractor Supply
Fairview, TN
|
Tractor Supply Company | 19,067 | 2,970,000 | |||||||
Borders Rapid City, SD
|
Borders, Inc. | 20,000 | 6,461,000 | |||||||
Borders Reading, PA
|
Borders, Inc. | 25,023 | 6,261,000 | |||||||
Walgreens Gainesville,
FL
|
Walgreen Co. | 13,905 | 3,625,000 | |||||||
Chilis
Fredericksburg, TX
|
Brinker Texas, L.P. | 5,494 | 2,314,000 | |||||||
Tractor Supply
Baytown, TX
|
Tractor Supply Company | 22,670 | 3,310,000 |
Rentable |
Purchase |
|||||||||
Property Description
|
Tenant | Square Feet | Price | |||||||
Winco Eureka, CA
|
Winco Foods, LLC | 82,490 | 16,300,000 | |||||||
Eckerd Vineland, NJ
|
Eckerd Corporation | 14,910 | 5,000,000 | |||||||
Eckerd Mantua, NJ
|
Eckerd Corporation | 8,710 | 2,050,000 | |||||||
Best Buy (Super Value)
Warwick, RI
|
Best Buy Stores, LP | 64,514 | 7,300,000 | |||||||
Best Buy Evanston, IL
|
Best Buy Stores, LP | 45,397 | 8,250,000 | |||||||
Academy Sports
Houston, TX
|
Academy, LTD | 53,381 | 5,400,000 | |||||||
Starbucks Covington, TN
|
Starbucks Corporation | 1,805 | 1,516,000 | |||||||
Starbucks Sedalia, MO
|
Starbucks Corporation | 1,800 | 1,227,000 | |||||||
Kroger La Grange,
GA
|
The Kroger Co. | 61,331 | 7,293,750 | |||||||
La-Z-Boy
Kentwood, MI
|
La-Z-Boy Showcase Shoppes of Detroit, Inc. | 30,245 | 5,145,386 | |||||||
Circuit City Mesquite,
TX
|
Circuit City Stores, Inc. | 42,918 | 7,825,000 | |||||||
Tractor Supply Prior
Lake, MN
|
Tractor Supply Company | 36,183 | 5,050,000 | |||||||
Circuit City Distribution
Center Groveland, FL
|
Circuit City Stores, Inc. | 706,560 | 27,548,810 | |||||||
Walgreens
Fort Worth, TX
|
Walgreen Co. | 15,120 | 4,855,153 | |||||||
Kohls Lake Zurich, IL
|
Kohls Department Stores, Inc. | 88,306 | 12,712,730 | |||||||
EDS Salt Lake City, UT
|
EDS Information Services, LLC | 406,101 | 22,824,824 | |||||||
Lowes
Cincinnati, OH
|
Lowes Home Centers, Inc. | 129,044 | 20,558,483 | |||||||
Walgreens Kansas City
(Linwood), MO
|
Walgreen Co. | 13,905 | 3,750,000 | |||||||
Walgreens Kansas City
(Troost), MO
|
Walgreen Co. | 13,905 | 4,928,000 | |||||||
Walgreens Kansas City
(63rd St), MO
|
Walgreen Co. | 13,905 | 4,335,000 | |||||||
Walgreens Kansas City
(Independence), MO
|
Walgreen Co. | 13,905 | 4,598,000 | |||||||
Walgreens Topeka, KS
|
Walgreen Co. | 13,905 | 3,121,950 | |||||||
CVS Amarillo, TX
|
Eckerd Corporation | 9,504 | 2,791,067 | |||||||
Taco Bell Brazil, IN
|
Southern Bells, Inc. | 1,993 | 1,969,655 | |||||||
Taco Bell Henderson, KY
|
Southern Bells, Inc. | 2,320 | 1,552,607 | |||||||
Academy Sports Baton
Rouge, LA
|
Academy Louisiana Co. | 52,500 | 6,942,782 | |||||||
Taco Bell Washington,
IN
|
Southern Bells, Inc. | 2,093 | 1,255,545 | |||||||
Taco Bell Robinson, IL
|
Southern Bells, Inc. | 1,944 | 1,550,672 | |||||||
Taco Bell Princeton, IN
|
Southern Bells, Inc. | 2,436 | 1,424,328 | |||||||
Eckerd Mableton, GA
|
Eckerd Corporation | 8,996 | 1,850,637 | |||||||
Taco Bell/KFC Spencer,
IN
|
Southern Bells, Inc. | 2,296 | 964,865 | |||||||
CVS Del City, OK
|
Eckerd Corporation | 10,906 | 4,179,502 | |||||||
Taco Bell Anderson, IN
|
Southern Bells, Inc. | 2,166 | 1,725,514 | |||||||
Academy Sports North
Richland Hills, TX
|
Academy, LTD | 52,500 | 6,292,471 | |||||||
Dave and Busters
Addison, IL
|
Dave and Busters, Inc. | 50,000 | 13,928,571 | |||||||
Academy Sports Houston
(Southwest), TX
|
Academy, LTD | 52,548 | 7,138,821 |
2
Rentable |
Purchase |
|||||||||
Property Description
|
Tenant | Square Feet | Price | |||||||
Academy Sports Houston
(Breton), TX
|
Academy, LTD | 53,381 | 4,724,567 | |||||||
Eckerd Chattanooga, TN
|
Eckerd Corporation | 10,909 | 2,797,644 | |||||||
Taco Bell/KFC
Vinceness, IN
|
Southern Bells, Inc. | 2,691 | 1,478,690 | |||||||
Taco Bell
Martinsville, IN
|
Southern Bells, Inc. | 2,057 | 1,973,552 | |||||||
LJS/A&W Houston,
TX
|
LJS Restaurants, Inc. | 34,094 | 1,204,821 | |||||||
Dickinson Theatre
Yukon, OK
|
Dickinson Theatres, Inc. | 27,442 | 4,550,000 | |||||||
Circuit City Taunton,
MA
|
Circuit City Stores, Inc. | 32,748 | 7,860,000 | |||||||
Telerx Kings Mountain,
NC
|
TelerX Marketing, Inc. | 60,000 | 8,690,000 | |||||||
Staples Guntersville,
AL
|
Staples the Office Super Store East, Inc. | 23,942 | 3,325,000 | |||||||
Fed Ex Peoria, IL
|
Federal Express Corporation | 38,200 | 3,200,000 | |||||||
2,577,288 | $ | 321,192,397 | ||||||||
3
Fees Paid |
Rentable |
|||||||||||||||||||||||
Date |
Year |
Purchase |
to |
Square |
Physical |
|||||||||||||||||||
Property
|
Type | Acquired | Built | Price | Sponsor(1) | Feet | Occupancy | |||||||||||||||||
CVS Florence, SC
|
Drugstore | May 17, 2007 | 1998 | $ | 2,625,000 | $ | 69,563 | 10,125 | 100 | % | ||||||||||||||
Eckerd Spartanburg
(Main), SC
|
Drugstore | May 17, 2007 | 1998 | 3,475,000 | 92,088 | 10,908 | 100 | % | ||||||||||||||||
Staples Warsaw, IN
|
Office supply | May 17, 2007 | 1998 | 3,215,000 | 82,800 | 23,990 | 100 | % | ||||||||||||||||
Walgreens Bryan, TX
|
Drugstore | May 18, 2007 | 2001 | 6,325,000 | 167,610 | 15,050 | 100 | % | ||||||||||||||||
Walgreens Harris
County, TX
|
Drugstore | May 18, 2007 | 2000 | 5,650,000 | 149,730 | 15,050 | 100 | % | ||||||||||||||||
Tractor Supply
Fairview, TN
|
Specialty retail | May 25, 2007 | 2007 | 2,970,000 | 78,705 | 19,067 | 100 | % | ||||||||||||||||
Borders Rapid City, SD
|
Specialty retail | June 1, 2007 | 1999 | 6,461,000 | 173,150 | 20,000 | 100 | % | ||||||||||||||||
Borders Reading, PA
|
Specialty retail | June 1, 2007 | 1997 | 6,261,000 | 167,790 | 25,023 | 100 | % | ||||||||||||||||
Walgreens Gainesville,
FL
|
Drugstore | June 1, 2007 | 1997 | 3,625,000 | 97,150 | 13,905 | 100 | % | ||||||||||||||||
Chilis
Fredericksburg, TX
|
Restaurant | June 5, 2007 | 1985 | 2,314,000 | 61,320 | 5,494 | 100 | % | ||||||||||||||||
Tractor Supply
Baytown, TX
|
Specialty retail | June 11, 2007 | 2007 | 3,310,000 | 88,710 | 22,670 | 100 | % | ||||||||||||||||
Starbucks Covington, TN
|
Restaurant | June 22, 2007 | 2006 | 1,516,000 | 30,320 | 1,805 | 100 | % | ||||||||||||||||
Starbucks Sedalia, MO
|
Restaurant | June 22, 2007 | 2006 | 1,227,000 | 24,540 | 1,800 | 100 | % | ||||||||||||||||
Winco Eureka, CA
|
Grocery store | June 27, 2007 | 1960 | 16,300,000 | 446,470 | 82,490 | 100 | % | ||||||||||||||||
Eckerd Vineland, NJ
|
Drugstore | June 27, 2007 | 1997 | 5,000,000 | 135,000 | 14,910 | 100 | % | ||||||||||||||||
Eckerd Mantua, NJ
|
Drugstore | June 27, 2007 | 1993 | 2,050,000 | 55,700 | 8,710 | 100 | % | ||||||||||||||||
Best Buy (Super Value)
Warwick, RI
|
Specialty retail | June 27, 2007 | 1992 | 7,300,000 | 199,500 | 64,514 | 100 | % | ||||||||||||||||
Best Buy Evanston, IL
|
Specialty retail | June 27, 2007 | 1996 | 8,250,000 | 224,000 | 45,397 | 100 | % | ||||||||||||||||
Academy Sports
Houston, TX
|
Specialty retail | June 27, 2007 | 1995 | 5,400,000 | 146,250 | 53,381 | 100 | % | ||||||||||||||||
Kroger La Grange,
GA
|
Grocery store | June 28, 2007 | 1998 | 7,293,750 | 193,500 | 61,331 | 100 | % | ||||||||||||||||
La-Z-Boy
Kentwood, MI
|
Specialty retail | June 28, 2007 | 1986 | 5,145,386 | 138,928 | 30,245 | 100 | % | ||||||||||||||||
Circuit City Mesquite,
TX
|
Specialty retail | June 29, 2007 | 1996 | 7,825,000 | 199,550 | 42,918 | 100 | % | ||||||||||||||||
Tractor Supply Prior
Lake, MN
|
Specialty retail | June 29, 2007 | 1991 | 5,050,000 | 133,833 | 36,183 | 100 | % | ||||||||||||||||
Staples Guntersville, AL
|
Office supply | July 6, 2007 | 2001 | 3,325,000 | 88,113 | 23,942 | 100 | % | ||||||||||||||||
Walgreens Kansas City
(Independence), MO
|
Drugstore | July 11, 2007 | 1997 | 4,598,000 | 121,860 | 13,905 | 100 | % | ||||||||||||||||
Walgreens Topeka, KS
|
Drugstore | July 11, 2007 | 1999 | 3,121,950 | 81,139 | 13,905 | 100 | % | ||||||||||||||||
Walgreens Kansas City
(Linwood), MO
|
Drugstore | July 11, 2007 | 2000 | 3,750,000 | 99,375 | 13,905 | 100 | % | ||||||||||||||||
Walgreens Kansas City
(Troost), MO
|
Drugstore | July 11, 2007 | 2000 | 4,928,000 | 123,200 | 13,905 | 100 | % | ||||||||||||||||
Walgreens Kansas City
(63rd St), MO
|
Drugstore | July 11, 2007 | 2000 | 4,335,000 | 117,045 | 13,905 | 100 | % | ||||||||||||||||
Circuit City Taunton, MA
|
Specialty retail | July 13, 2007 | 2001 | 7,860,000 | 200,430 | 32,748 | 100 | % | ||||||||||||||||
Circuit City Distribution
Center Groveland, FL
|
Specialty retail | July 17, 2007 | 1999 | 27,548,810 | 753,476 | 706,560 | 100 | % | ||||||||||||||||
Walgreens
Fort Worth, TX
|
Drugstore | July 17, 2007 | 1999 | 4,855,153 | 133,853 | 15,120 | 100 | % | ||||||||||||||||
Kohls Lake Zurich, IL
|
Apparel | July 17, 2007 | 2000 | 12,712,730 | 345,005 | 88,306 | 100 | % | ||||||||||||||||
EDS Salt Lake City, UT
|
Technology Services | July 17, 2007 | 1993 | 22,824,824 | 636,496 | 406,101 | 100 | % | ||||||||||||||||
Lowes Cincinnati,
OH
|
Home improvement | July 17, 2007 | 1998 | 20,558,483 | 549,170 | 129,044 | 100 | % | ||||||||||||||||
Dickinson Theatre
Yukon, OK
|
Theaters | July 17, 2007 | 2007 | 4,550,000 | 91,000 | 27,442 | 100 | % | ||||||||||||||||
Telerx Kings
Mountain, NC
|
Marketing | July 17, 2007 | 2007 | 8,690,000 | 234,630 | 60,000 | 100 | % | ||||||||||||||||
CVS Amarillo, TX
|
Drugstore | July 19, 2007 | 1994 | 2,791,067 | 73,231 | 9,504 | 100 | % | ||||||||||||||||
Taco Bell Brazil, IN
|
Restaurant | July 19, 2007 | 1996 | 1,969,655 | 39,393 | 1,993 | 100 | % | ||||||||||||||||
Taco Bell Henderson, KY
|
Restaurant | July 19, 2007 | 1992 | 1,552,607 | 31,052 | 2,320 | 100 | % | ||||||||||||||||
Academy Sports Baton
Rouge, LA
|
Sporting goods | July 19, 2007 | 1996 | 6,942,782 | 185,726 | 52,500 | 100 | % | ||||||||||||||||
Taco Bell Washington, IN
|
Restaurant | July 19, 2007 | 1995 | 1,255,545 | 25,111 | 2,093 | 100 | % | ||||||||||||||||
Taco Bell Robinson, IL
|
Restaurant | July 19, 2007 | 1994 | 1,550,672 | 31,013 | 1,944 | 100 | % | ||||||||||||||||
Taco Bell Princeton, IN
|
Restaurant | July 19, 2007 | 1992 | 1,424,328 | 28,487 | 2,436 | 100 | % |
4
Fees Paid |
Rentable |
|||||||||||||||||||||||
Date |
Year |
Purchase |
to |
Square |
Physical |
|||||||||||||||||||
Property
|
Type | Acquired | Built | Price | Sponsor(1) | Feet | Occupancy | |||||||||||||||||
Eckerd Mableton, GA
|
Drugstore | July 19, 2007 | 1994 | 1,850,637 | 48,983 | 8,996 | 100 | % | ||||||||||||||||
Taco Bell/KFC Spencer,
IN
|
Restaurant | July 19, 2007 | 1999 | 964,865 | 19,297 | 2,296 | 100 | % | ||||||||||||||||
CVS Del City, OK
|
Drugstore | July 19, 2007 | 1998 | 4,179,502 | 109,900 | 10,906 | 100 | % | ||||||||||||||||
Taco Bell Anderson, IN
|
Restaurant | July 19, 2007 | 1995 | 1,725,514 | 34,510 | 2,166 | 100 | % | ||||||||||||||||
Academy Sports North
Richland Hills, TX
|
Sporting goods | July 19, 2007 | 1996 | 6,292,471 | 168,019 | 52,500 | 100 | % | ||||||||||||||||
Dave and Busters
Addison, IL
|
Restaurant | July 19, 2007 | 2006 | 13,928,571 | 334,571 | 50,000 | 100 | % | ||||||||||||||||
Academy Sports Houston
(Southwest), TX
|
Sporting goods | July 19, 2007 | 1996 | 7,138,821 | 189,026 | 52,548 | 100 | % | ||||||||||||||||
Academy Sports Houston
(Breton), TX
|
Sporting goods | July 19, 2007 | 1995 | 4,724,567 | 124,941 | 53,381 | 100 | % | ||||||||||||||||
Eckerd Chattanooga, TN
|
Drugstore | July 19, 2007 | 1997 | 2,797,644 | 75,153 | 10,909 | 100 | % | ||||||||||||||||
Taco Bell/KFC
Vinceness, IN
|
Restaurant | July 19, 2007 | 2000 | 1,478,690 | 29,574 | 2,691 | 100 | % | ||||||||||||||||
Taco Bell Martinsville,
IN
|
Restaurant | July 19, 2007 | 1986 | 1,973,552 | 39,471 | 2,057 | 100 | % | ||||||||||||||||
LJS/A&W Houston, TX
|
Restaurant | July 19, 2007 | 2004 | 1,204,821 | 24,096 | 34,094 | 100 | % | ||||||||||||||||
Federal Express Peoria,
IL
|
Distribution | July 20, 2007 | 1997 | 3,200,000 | 84,800 | 38,200 | 100 | % | ||||||||||||||||
$ | 321,192,397 | $ | 8,427,353 | 2,577,288 | ||||||||||||||||||||
(1) | Fees paid to sponsor include payments made to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing obtained to acquire the respective property. For more detailed information on fees paid to affiliates of our sponsor, see the section captioned Management Compensation beginning on page 58 of the prospectus. |
5
% of |
||||||||||||||||||||||||||||
Total |
Total |
Base |
||||||||||||||||||||||||||
Number |
Square |
Square |
Renewal |
Current |
Rent per |
|||||||||||||||||||||||
of |
Major |
Feet |
Feet |
Options |
Annual |
Square |
Lease Term | |||||||||||||||||||||
Property
|
Tenants | Tenants* | Leased | Leased | ** | Base Rent | Foot | Beginning | To | |||||||||||||||||||
CVS Florence, SC
|
1 |
Florence CVS, Inc. |
10,125 | 100 | % | 4/5 yr. | $ | 177,188 | $ | 17.50 | 5/17/2007 | 1/31/2019 | ||||||||||||||||
Eckerd Spartanburg
(Main), SC
|
1 | Eckerd Corporation | 10,908 | 100 | % | 4/5 yr. | 268,555 | 24.62 | 5/17/2007 | 9/28/2018 | ||||||||||||||||||
Staples Warsaw, IN
|
1 | Staples the Office Superstore East, Inc. | 23,990 | 100 | % | 4/5 yr. | 261,491 | 10.90 | 5/17/2007 | 5/31/2013 | ||||||||||||||||||
Walgreens Bryan, TX
|
1 | Walgreen Co. | 15,050 | 100 | % | 8/5 yr. | 432,900 | 28.76 | 5/18/2007 | 4/30/2021 | ||||||||||||||||||
Walgreens Harris
County, TX
|
1 | Walgreen Co. | 15,050 | 100 | % | 8/5 yr. | 389,340 | 25.87 | 5/18/2007 | 3/31/2021 | ||||||||||||||||||
Tractor Supply
Fairview, TN
|
1 | Tractor Supply Company | 19,067 | 100 | % | 4/5 yr. | 216,420 | 11.35 | 5/25/2007 | 5/4/2022 | ||||||||||||||||||
Borders Rapid City, SD
|
1 | Borders, Inc. | 20,000 | 100 | % | 5/5 yr. | 465,923 | 23.30 | 6/1/2007 | 3/31/2016 | ||||||||||||||||||
Borders Reading, PA
|
1 | Borders, Inc. | 25,023 | 100 | % | 4/5 yr. | 451,392 | 18.04 | 6/1/2007 | 1/31/2019 | ||||||||||||||||||
Walgreens Gainesville,
FL
|
1 | Walgreen Co. | 13,905 | 100 | % | 8/5 yr. | 262,800 | 18.90 | 6/1/2007 | 1/31/2018 | ||||||||||||||||||
Chilis
Fredericksburg, TX
|
1 | Brinker Texas, L.P. | 5,494 | 100 | % | 2/5 yr. | 162,000 | 29.49 | 6/5/2007 | 11/30/2025 | ||||||||||||||||||
Tractor Supply Baytown,
TX
|
1 | Tractor Supply Company | 22,670 | 100 | % | 4/5 yr. | 235,000 | 10.37 | 6/11/2007 | 5/29/2022 | ||||||||||||||||||
Winco Eureka, CA
|
1 | Winco Foods, LLC | 82,490 | 100 | % | 2/5 yr. | 1,043,955 | 12.66 | 6/27/2007 | 6/23/2016 | ||||||||||||||||||
Eckerd Vineland, NJ
|
1 | Eckerd Corporation | 14,910 | 100 | % | 4/5 yr. | 363,310 | 24.37 | 6/27/2007 | 3/5/2019 | ||||||||||||||||||
Eckerd Mantua, NJ
|
1 | Eckerd Corporation | 8,710 | 100 | % | 4/5 yr. | 157,227 | 18.05 | 6/27/2007 | 6/17/2014 | ||||||||||||||||||
Best Buy (Super Value)
Warwick, RI
|
1 | Best Buy Stores, LP | 64,514 | 100 | % | 4/5 yr. | 537,625 | 8.33 | 6/27/2007 | 2/1/2020 | ||||||||||||||||||
Best Buy Evanston, IL
|
1 | Best Buy Stores, LP | 45,397 | 100 | % | 3/5 yr. | 576,300 | 12.69 | 6/27/2007 | 2/26/2017 | ||||||||||||||||||
Academy Sports Houston,
TX
|
1 | Academy, LTD | 53,381 | 100 | % | 4/5 yr. | 379,277 | 7.11 | 6/27/2007 | 5/31/2015 | ||||||||||||||||||
Starbucks Covington, TN
|
1 | Starbucks Corporation | 1,805 | 100 | % | 4/5 yr. | 105,376 | 58.38 | 6/22/2007 | 4/30/2017 | ||||||||||||||||||
Starbucks Sedalia, MO
|
1 | Starbucks Corporation | 1,800 | 100 | % | 4/5 yr. | 85,302 | 47.39 | 6/22/2007 | 3/31/2017 | ||||||||||||||||||
Kroger La Grange,
GA
|
1 | The Kroger Co. | 61,331 | 100 | % | N/A | 531,126 | 8.66 | 6/28/2007 | 1/31/2018 | ||||||||||||||||||
La-Z-Boy
Kentwood, MI
|
1 | La-Z-Boy Showcase Shoppes of Detroit, Inc. | 30,245 | 100 | % | 4/5 yr. | 385,904 | 12.76 | 6/28/2007 | 10/31/2017 | ||||||||||||||||||
Circuit City Mesquite,
TX
|
1 | Circuit City Stores, Inc. | 42,918 | 100 | % | 4/5 yr. | 586,844 | 13.67 | 6/29/2007 | 1/31/2017 | ||||||||||||||||||
Tractor Supply Prior
Lake, MN
|
1 | Tractor Supply Company | 36,183 | 100 | % | 4/5 yr. | 366,000 | 10.12 | 6/29/2007 | 6/4/2022 | ||||||||||||||||||
Circuit City Distribution Center
Groveland, FL
|
1 | Circuit City Stores, Inc. | 706,560 | 100 | % | 2/10 yr. | 1,830,075 | 2.59 | 7/17/2007 | 8/31/2021 | ||||||||||||||||||
Walgreens
Fort Worth, TX
|
1 | Walgreen Co. | 15,120 | 100 | % | 8/5 yr. | 305,842 | 20.23 | 7/17/2007 | 11/30/2019 | ||||||||||||||||||
Kohls Lake Zurich, IL
|
1 | Kohls Department Stores, Inc. | 88,306 | 100 | % | 6/5 yr. | 800,902 | 9.07 | 7/17/2007 | 1/30/2021 | ||||||||||||||||||
EDS Salt Lake City, UT
|
1 | EDS Information Services, LLC | 406,101 | 100 | % | 3/5 yr. | 593,418 | 1.46 | 7/17/2007 | 7/31/2016 | ||||||||||||||||||
Lowes Cincinnati,
OH
|
1 | Lowes Home Centers, Inc. | 129,044 | 100 | % | 6/5 yr. | 1,227,509 | 9.51 | 7/17/2007 | 2/28/2019 | ||||||||||||||||||
Walgreens Kansas
City
(Linwood), MO |
1 | Walgreen Co. | 13,905 | 100 | % | 8/5 yr. | 264,400 | 19.01 | 7/11/2007 | 1/31/2018 | ||||||||||||||||||
Walgreens Kansas City
(Troost), MO
|
1 | Walgreen Co. | 13,905 | 100 | % | 8/5 yr. | 348,000 | 25.03 | 7/11/2007 | 3/31/2020 | ||||||||||||||||||
Walgreens Kansas City
(63rd St), MO
|
1 | Walgreen Co. | 13,905 | 100 | % | 8/5 yr. | 307,857 | 22.14 | 7/11/2007 | 12/31/2019 | ||||||||||||||||||
Walgreens Kansas
City
(Independence), MO |
1 | Walgreen Co. | 13,905 | 100 | % | 8/5 yr. | 323,291 | 23.25 | 7/11/2007 | 12/31/2017 | ||||||||||||||||||
Walgreens Topeka, KS
|
1 | Walgreen Co. | 13,905 | 100 | % | 8/5 yr. | 228,000 | 16.40 | 7/11/2007 | 9/30/2019 | ||||||||||||||||||
CVS Amarillo, TX
|
1 | Eckerd Corporation | 9,504 | 100 | % | 4/5 yr. | 187,488 | 19.73 | 7/19/2007 | 12/3/2014 | ||||||||||||||||||
Taco Bell Brazil, IN
|
1 | Southern Bells, Inc. | 1,993 | 100 | % | 3/5 yr. | 142,800 | 71.65 | 7/19/2007 | 5/17/2021 | ||||||||||||||||||
Taco Bell Henderson, KY
|
1 | Southern Bells, Inc. | 2,320 | 100 | % | 3/5 yr. | 114,117 | 49.19 | 7/19/2007 | 5/17/2021 | ||||||||||||||||||
Academy Sports Baton
Rouge, LA
|
1 | Academy Louisiana Co., LLC | 52,500 | 100 | % | 4/5 yr. | 455,582 | 8.68 | 7/19/2007 | 6/30/2017 | ||||||||||||||||||
Taco Bell Washington, IN
|
1 | Southern Bells, Inc. | 2,093 | 100 | % | 3/5 yr. | 93,538 | 44.69 | 7/19/2007 | 5/17/2021 |
6
% of |
||||||||||||||||||||||||||||
Total |
Total |
Base |
||||||||||||||||||||||||||
Number |
Square |
Square |
Renewal |
Current |
Rent per |
|||||||||||||||||||||||
of |
Major |
Feet |
Feet |
Options |
Annual |
Square |
Lease Term | |||||||||||||||||||||
Property
|
Tenants | Tenants* | Leased | Leased | ** | Base Rent | Foot | Beginning | To | |||||||||||||||||||
Taco Bell Robinson, IL
|
1 | Southern Bells, Inc. | 1,944 | 100 | % | 3/5 yr. | 116,300 | 59.83 | 7/19/2007 | 5/17/2021 | ||||||||||||||||||
Taco Bell Princeton, IN
|
1 | Southern Bells, Inc. | 2,436 | 100 | % | 3/5 yr. | 106,825 | 43.85 | 7/19/2007 | 5/17/2021 | ||||||||||||||||||
Eckerd Mableton, GA
|
1 | Eckerd Corporation | 8,996 | 100 | % | 4/5 yr. | 135,490 | 15.06 | 7/19/2007 | 1/28/2014 | ||||||||||||||||||
Taco Bell/KFC Spencer,
IN
|
1 | Southern Bells, Inc. | 2,296 | 100 | % | 3/5 yr. | 71,400 | 31.10 | 7/19/2007 | 5/17/2021 | ||||||||||||||||||
CVS Del City, OK
|
1 | Eckerd Corporation | 10,906 | 100 | % | 4/5 yr. | 283,290 | 25.98 | 7/19/2007 | 10/6/2018 | ||||||||||||||||||
Taco Bell Anderson, IN
|
1 | Southern Bells, Inc. | 2,166 | 100 | % | 3/5 yr. | 124,237 | 57.36 | 7/19/2007 | 5/17/2021 | ||||||||||||||||||
Academy Sports
N Richland Hills, TX |
1 | Academy, LTD | 52,500 | 100 | % | 4/5 yr. | 450,850 | 8.59 | 7/19/2007 | 5/31/2007 | ||||||||||||||||||
Dave and Busters
Addison, IL
|
1 | Dave and Busters, Inc. | 50,000 | 100 | % | 3/5 yr. | 975,000 | 19.50 | 7/19/2007 | 5/31/2024 | ||||||||||||||||||
Academy Sports
Houston (Southwest), TX |
1 | Academy, LTD | 52,548 | 100 | % | 4/5 yr. | 494,548 | 9.41 | 7/19/2007 | 2/1/2017 | ||||||||||||||||||
Academy Sports
Houston (Breton), TX |
1 | Academy, LTD | 53,381 | 100 | % | 4/5 yr. | 325,550 | 6.10 | 7/19/2007 | 6/30/2015 | ||||||||||||||||||
Eckerd Chattanooga, TN
|
1 | Eckerd Corporation | 10,909 | 100 | % | 4/5 yr. | 201,276 | 18.45 | 7/19/2007 | 7/25/2017 | ||||||||||||||||||
Taco Bell/KFC
Vinceness, IN
|
1 | Southern Bells, Inc. | 2,691 | 100 | % | 3/5 yr. | 107,205 | 39.84 | 7/19/2007 | 5/17/2021 | ||||||||||||||||||
Taco Bell Martinsville,
IN
|
1 | Southern Bells, Inc. | 2,057 | 100 | % | 3/5 yr. | 143,082 | 69.56 | 7/19/2007 | 5/17/2021 | ||||||||||||||||||
LJS/A&W Houston, TX
|
1 | LJS Restaurants, Inc. | 34,094 | 100 | % | 3/5 yr. | 72,000 | 2.11 | 7/19/2007 | 12/1/2018 | ||||||||||||||||||
Dickinson Theatre
Yukon, OK
|
1 | Dickinson Theatres, Inc. | 27,442 | 100 | % | 3/5 yr. | 392,421 | 14.30 | 7/17/2007 | 6/30/2022 | ||||||||||||||||||
Circuit City Taunton, MA
|
1 | Circuit City Stores, Inc. | 32,748 | 100 | % | 2/10 yr. | 570,000 | 17.41 | 7/13/2007 | 2/28/2021 | ||||||||||||||||||
Telerx Kings Mountain,
NC
|
1 | TelerX Marketing, Inc. | 60,000 | 100 | % | 3/5 yr. | 604,800 | 10.08 | 7/17/2007 | 5/31/2017 | ||||||||||||||||||
Staples Guntersville, AL
|
1 | Staples the Office Super Store East, Inc. | 23,942 | 100 | % | 4/5 yr. | 248,997 | 10.40 | 7/6/2007 | 3/31/2016 | ||||||||||||||||||
Federal Express Peoria,
IL
|
1 | Federal Express Corporation | 38,200 | 100 | % | 2/5 yr. | 227,290 | 5.95 | 7/20/2007 | 3/31/2017 | ||||||||||||||||||
2,577,288 | $ | 21,314,635 | ||||||||||||||||||||||||||
* | Major tenants include those tenants that occupy greater than 10.0% of the rentable square feet of their respective property. | |
** | Represents option renewal period / term of each option. |
7
Fixed Rate |
Fixed |
Variable |
||||||||||||||||||
Loan |
Interest |
Maturity |
Rate Loan |
Maturity |
Total Loan |
|||||||||||||||
Property
|
Amount | Rate | Date | Amount | Date | Outstanding | ||||||||||||||
CVS Florence, SC
|
$ | 1,706,205 | 5.73 | % | 6/1/2017 | | N/A | $ | 1,706,205 | |||||||||||
Eckerd Spartanburg
(Main), SC
|
2,258,750 | 5.73 | % | 6/1/2017 | | N/A | 2,258,750 | |||||||||||||
Staples Warsaw, IN
|
1,850,000 | 5.73 | % | 6/1/2017 | | N/A | 1,850,000 | |||||||||||||
Walgreens Bryan, TX
|
4,111,000 | 5.70 | % | 6/11/2017 | 949,000 | 8/16/2007 | 5,060,000 | |||||||||||||
Walgreens Harris
County, TX
|
3,673,000 | 5.70 | % | 6/11/2017 | 848,000 | 6/11/2017 | 4,521,000 | |||||||||||||
Tractor Supply
Fairview, TN
|
1,930,500 | 5.59 | % | 6/1/2017 | | N/A | 1,930,500 | |||||||||||||
Borders Rapid City, SD
|
4,393,000 | 5.66 | % | 6/11/2017 | 776,000 | 9/1/2007 | 5,169,000 | |||||||||||||
Borders Reading, PA
|
4,257,000 | 5.66 | % | 6/11/2017 | 752,000 | 9/1/2007 | 5,009,000 | |||||||||||||
Walgreens Gainesville,
FL
|
2,465,000 | 5.60 | % | 6/11/2017 | 435,000 | 9/1/2007 | 2,900,000 | |||||||||||||
Chilis
Fredericksburg, TX
|
1,504,000 | 5.55 | % | 6/11/2017 | 347,000 | 9/5/2007 | 1,851,000 | |||||||||||||
Tractor Supply Baytown,
TX
|
2,251,000 | 5.60 | % | 6/11/2017 | 397,000 | 9/11/2007 | 2,648,000 | |||||||||||||
Winco Eureka, CA
|
11,247,000 | 5.71 | % | 7/1/2017 | | N/A | 11,247,000 | |||||||||||||
Eckerd Vineland, NJ
|
3,500,000 | 5.71 | % | 7/1/2017 | | N/A | 3,500,000 | |||||||||||||
Eckerd Mantua, NJ
|
1,470,000 | 5.71 | % | 7/1/2017 | | N/A | 1,470,000 | |||||||||||||
Best Buy (Super Value)
Warwick, RI
|
5,350,000 | 5.71 | % | 7/1/2017 | | N/A | 5,350,000 | |||||||||||||
Best Buy Evanston, IL
|
5,900,000 | 5.71 | % | 7/1/2017 | | N/A | 5,900,000 | |||||||||||||
Academy Sports Houston,
TX
|
3,825,000 | 5.71 | % | 7/1/2017 | | N/A | 3,825,000 | |||||||||||||
Starbucks Covington, TN
|
| N/A | N/A | | N/A | | ||||||||||||||
Starbucks Sedalia, MO
|
| N/A | N/A | | N/A | | ||||||||||||||
Kroger La Grange,
GA
|
4,750,000 | 5.21 | % | 7/1/2012 | | N/A | 4,750,000 | |||||||||||||
La-Z-Boy
Kentwood, MI
|
3,602,000 | 5.32 | % | 7/1/2012 | | N/A | 3,602,000 | |||||||||||||
Circuit City Mesquite,
TX
|
4,305,000 | 5.32 | % | 7/1/2012 | | N/A | 4,305,000 | |||||||||||||
Tractor Supply Prior
Lake, MN
|
3,283,250 | 5.73 | % | 7/1/2017 | | N/A | 3,283,250 | |||||||||||||
Circuit City Distribution
Center Groveland, FL
|
20,250,000 | 5.55 | % | 5/11/2017 | | N/A | 20,250,000 | |||||||||||||
Walgreens
Fort Worth, TX
|
3,675,000 | 5.55 | % | 5/11/2017 | | N/A | 3,675,000 | |||||||||||||
Kohls Lake Zurich, IL
|
9,075,000 | 5.55 | % | 5/11/2017 | | N/A | 9,075,000 | |||||||||||||
EDS Salt Lake City, UT
|
18,000,000 | 5.55 | % | 5/11/2017 | | N/A | 18,000,000 | |||||||||||||
Lowes-Cincinnati, OH
|
13,800,000 | 5.55 | % | 5/11/2017 | | N/A | 13,800,000 | |||||||||||||
Walgreens Kansas City
(Linwood), MO
|
2,437,500 | 5.69 | % | 7/11/2017 | | N/A | 2,437,500 | |||||||||||||
Walgreens Kansas City
(Troost), MO
|
2,464,000 | 5.79 | % | 7/11/2017 | | N/A | 2,464,000 | |||||||||||||
Walgreens Kansas City
(63rd St), MO
|
3,034,500 | 5.79 | % | 7/11/2017 | | N/A | 3,034,500 | |||||||||||||
Walgreens Kansas
City
(Independence), MO |
2,990,000 | 5.69 | % | 7/11/2017 | | N/A | 2,990,000 | |||||||||||||
Walgreens Topeka, KS
|
1,870,000 | 5.79 | % | 7/11/2017 | | N/A | 1,870,000 | |||||||||||||
CVS Amarillo, TX
|
1,741,000 | 5.83 | % | 8/1/2017 | | N/A | 1,741,000 | |||||||||||||
Taco Bell Brazil, IN
|
| N/A | N/A | | N/A | | ||||||||||||||
Taco Bell Henderson, KY
|
| N/A | N/A | | N/A | | ||||||||||||||
Academy Sports Baton
Rouge, LA
|
4,687,000 | 5.83 | % | 8/1/2017 | | N/A | 4,687,000 | |||||||||||||
Taco Bell Washington, IN
|
| N/A | N/A | | N/A | | ||||||||||||||
Taco Bell Robinson, IL
|
| N/A | N/A | | N/A | | ||||||||||||||
Taco Bell Princeton, IN
|
| N/A | N/A | | N/A | | ||||||||||||||
Eckerd Mableton, GA
|
1,197,000 | 5.67 | % | 8/1/2017 | | N/A | 1,197,000 | |||||||||||||
Taco Bell/KFC Spencer,
IN
|
| N/A | N/A | | N/A | | ||||||||||||||
CVS Del City, OK
|
2,631,000 | 5.82 | % | 8/1/2017 | | N/A | 2,631,000 |
8
Fixed Rate |
Fixed |
Variable |
||||||||||||||||||
Loan |
Interest |
Maturity |
Rate Loan |
Maturity |
Total Loan |
|||||||||||||||
Property
|
Amount | Rate | Date | Amount | Date | Outstanding | ||||||||||||||
Taco Bell Anderson, IN
|
| N/A | N/A | | N/A | | ||||||||||||||
Academy Sports N
Richland Hills, TX
|
4,217,000 | 5.83 | % | 8/1/2017 | | N/A | 4,217,000 | |||||||||||||
Dave and Busters
Addison, IL
|
5,600,000 | 5.56 | % | 8/1/2017 | | N/A | 5,600,000 | |||||||||||||
Academy Sports Houston
(Southwest), TX
|
4,625,000 | 5.83 | % | 8/1/2017 | | N/A | 4,625,000 | |||||||||||||
Academy Sports
Houston (Breton), TX |
3,045,000 | 5.83 | % | 8/1/2017 | | N/A | 3,045,000 | |||||||||||||
Eckerd Chattanooga, TN
|
1,920,000 | 5.67 | % | 8/1/2017 | | N/A | 1,920,000 | |||||||||||||
Taco Bell/KFC
Vinceness, IN
|
| N/A | N/A | | N/A | | ||||||||||||||
Taco Bell Martinsville,
IN
|
| N/A | N/A | | N/A | | ||||||||||||||
LJS/A&W Houston, TX
|
| N/A | N/A | | N/A | | ||||||||||||||
Dickinson Theatre
Yukon, OK
|
| N/A | N/A | | N/A | | ||||||||||||||
Circuit City Taunton, MA
|
4,323,000 | 5.32 | % | 8/1/2012 | | N/A | 4,323,000 | |||||||||||||
Telerx Kings Mountain,
NC
|
6,083,000 | 5.27 | % | 8/1/2012 | | N/A | 6,083,000 | |||||||||||||
Staples Guntersville, AL
|
2,161,250 | 5.24 | % | 8/1/2012 | | N/A | 2,161,250 | |||||||||||||
Federal Express Peoria,
IL
|
2,080,000 | 5.60 | % | 7/20/2017 | | N/A | 2,080,000 | |||||||||||||
$ | 199,537,955 | $ | 4,504,000 | $ | 204,041,955 | |||||||||||||||
9
Property
|
Depreciable Tax Basis | |||
CVS Florence, SC
|
$ | 1,939,879 | ||
Eckerd Spartanburg
(Main), SC
|
2,206,496 | |||
Staples Warsaw, IN
|
2,975,976 | |||
Walgreens Bryan, TX
|
5,688,753 | |||
Walgreens Harris
County, TX
|
4,130,920 | |||
Tractor Supply
Fairview, TN
|
2,616,643 | |||
Borders Rapid City, SD
|
5,028,711 | |||
Borders Reading, PA
|
4,289,688 | |||
Walgreens Gainesville,
FL
|
2,668,219 | |||
Chilis
Fredericksburg, TX
|
1,917,255 | |||
Tractor Supply
Baytown, TX
|
2,582,105 | |||
Winco Eureka, CA
|
12,402,598 | |||
Eckerd Vineland, NJ
|
2,849,536 | |||
Eckerd Mantua, NJ
|
1,213,686 | |||
Best Buy (Super Value)
Warwick, RI
|
3,435,067 | |||
Best Buy Evanston, IL
|
4,638,272 | |||
Academy Sports
Houston, TX
|
1,590,469 | |||
Starbucks Covington, TN
|
1,009,060 | |||
Starbucks Sedalia, MO
|
1,026,547 | |||
Kroger La Grange,
GA
|
6,397,575 | |||
La-Z-Boy
Kentwood, MI
|
3,876,176 | |||
Circuit City Mesquite,
TX
|
6,928,335 | |||
Tractor Supply Prior
Lake, MN
|
3,437,491 | |||
Circuit City Distribution
Center Groveland, FL
|
22,039,048 | |||
Walgreens
Fort Worth, TX
|
3,884,122 | |||
Kohls Lake Zurich, IL
|
10,170,184 | |||
EDS Salt Lake City, UT
|
18,259,859 | |||
Lowes
Cincinnati, OH
|
16,446,786 | |||
Walgreens Kansas City
(Linwood), MO
|
3,000,000 | |||
Walgreens Kansas City
(Troost), MO
|
3,942,400 | |||
Walgreens Kansas City
(63rd St), MO
|
3,468,000 | |||
Walgreens Kansas City
(Independence), MO
|
3,678,400 | |||
Walgreens Topeka, KS
|
2,497,560 | |||
CVS Amarillo, TX
|
2,232,854 | |||
Taco Bell Brazil, IN
|
1,575,724 | |||
Taco Bell Henderson, KY
|
1,242,086 | |||
Academy Baton Rouge, LA
|
5,554,226 | |||
Taco Bell Washington,
IN
|
1,004,436 | |||
Taco Bell Robinson, IL
|
1,240,538 | |||
Taco Bell Princeton, IN
|
1,139,462 |
10
Property
|
Depreciable Tax Basis | |||
Eckerd Mableton, GA
|
1,480,510 | |||
Taco Bell/KFC Spencer,
IN
|
771,892 | |||
CVS Del City, OK
|
3,343,602 | |||
Taco Bell Anderson, IN
|
1,380,411 | |||
Academy N Richland
Hills, TX
|
5,033,977 | |||
Dave and Busters
Addison, IL
|
11,142,857 | |||
Academy Houston
(Southwest), TX
|
5,711,057 | |||
Academy Houston
(Breton), TX
|
3,779,654 | |||
Eckerd Chattanooga, TN
|
2,238,115 | |||
Taco Bell/KFC
Vinceness, IN
|
1,182,952 | |||
Taco Bell
Martinsville, IN
|
1,578,842 | |||
LJS/A&W Houston,
TX
|
963,857 | |||
Dickinson Theatre
Yukon, OK
|
3,640,000 | |||
Circuit City Taunton,
MA
|
6,288,000 | |||
Telerx Kings Mountain,
NC
|
6,952,000 | |||
Staples Guntersville,
AL
|
2,660,000 | |||
Federal Express
Peoria, IL
|
2,560,000 | |||
$ | 246,932,868 | |||
Approx. |
% of Total |
|||||||||||||||
Year Ending |
Number of |
Square Feet |
Total Annual |
Annual Base |
||||||||||||
December 31,
|
Leases Expiring | Expiring | Base Rent | Rent | ||||||||||||
2007
|
1 | 2,000 | $ | 37,500 | 0.05 | % | ||||||||||
2008
|
8 | 43,210 | 644,731 | 0.78 | % | |||||||||||
2009
|
9 | 80,143 | 724,364 | 0.87 | % | |||||||||||
2010
|
6 | 20,968 | 400,235 | 0.48 | % | |||||||||||
2011
|
7 | 34,703 | 409,101 | 0.49 | % | |||||||||||
2012
|
9 | 90,077 | 891,923 | 1.07 | % | |||||||||||
2013
|
13 | 286,352 | 1,996,386 | 2.40 | % | |||||||||||
2014
|
7 | 130,899 | 1,555,402 | 1.87 | % | |||||||||||
2015
|
9 | 649,513 | 3,544,096 | 4.26 | % | |||||||||||
2016
|
22 | 1,203,741 | 7,685,829 | 9.24 | % | |||||||||||
2017
|
21 | 730,487 | 5,110,203 | 6.15 | % | |||||||||||
112 | 3,272,093 | $ | 22,999,770 | 27.66 | % | |||||||||||
11
| satisfaction of the conditions to the acquisitions contained in the respective contracts; | |
| no material adverse change occurring relating to the properties, the tenants or in the local economic conditions; | |
| our receipt of sufficient net proceeds from the offering of our common stock to the public and financing proceeds to make these acquisitions; and | |
| our receipt of satisfactory due diligence information including appraisals, environmental reports and tenant and lease information. |
Expected |
Approximate |
Approximate |
||||||||||
Acquisition |
Purchase |
Compensation to |
||||||||||
Property
|
Date | Seller(1) | Price(2) | Sponsor(3) | ||||||||
Fed Ex Walker, MI
|
7/25/2007 | A&R Development II, LLC | 7,575,000 | 202,850 | ||||||||
$ | 7,575,000 | $ | 202,850 | |||||||||
(1) | Seller is an unaffiliated third party. | |
(2) | Approximate purchase price does not include acquisition costs which we expect to be approximately 3.0% of the contract purchase price. | |
(3) | Amounts include acquisition fees payable to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing to acquire the respective property. |
Total Square Feet |
% of Total Square |
|||||||||||
Property
|
Major Tenants* | Guarantor | Leased | Feet Leased | ||||||||
Fed Ex Walker, MI
|
Fed Ex Ground Package System, Inc. | N/A | 78,034 | 100 | % | |||||||
78,034 | ||||||||||||
* | Major tenants are those tenants that occupy greater than 10.0% of the rentable square of their respective property. |
Renewal |
Annual |
Base Rent per |
Lease Term | |||||||||||||
Property
|
Major Tenants* | Options | Base Rent | Square Foot | Beginning | To | ||||||||||
Fed Ex Walker, MI
|
Fed Ex Ground Package System, Inc. | 2/5 yr. | 380,736 | 4.88 | 2/22/02 | 5/31/17 | ||||||||||
$ | 380,736 | |||||||||||||||
12
Property
|
Debt Financing | Type | Rate | Maturity Date | ||||||||
Fed Ex Walker, MI
|
5,135,000 | Interest Only | 5.98 | % | July 25, 2012 | |||||||
$ | 5,135,000 | |||||||||||
13
Cole Blvd. Sq. Investors LP (Sold) |
||||||||||||||||||||
May 2002 | ||||||||||||||||||||
2002 | 2003 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 1,885,886 | $ | 4,404,802 | $ | 3,444,830 | $ | 165,124 | $ | 129,679 | ||||||||||
Profit (loss) on sale of properties
|
| | 8,521,296 | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
686,067 | 1,511,374 | 1,204,787 | 34,079 | 19,746 | |||||||||||||||
Interest expense
|
912,735 | 2,028,457 | 1,390,517 | | | |||||||||||||||
Depreciation and amortization(3)
|
486,358 | 1,354,613 | 1,236,383 | | | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (199,274 | ) | $ | (489,642 | ) | $ | 8,134,439 | $ | 131,045 | $ | 109,933 | ||||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (199,274 | ) | $ | (489,642 | ) | $ | (386,857 | ) | $ | 131,045 | $ | 109,933 | |||||||
from gain on sale
|
| | 8,521,296 | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations (5)
|
287,084 | 864,971 | 849,526 | 131,045 | 109,933 | |||||||||||||||
from sales
|
| | 14,423,979 | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
287,084 | 864,971 | 15,273,505 | 131,045 | 109,933 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
102,209 | 844,489 | 850,000 | | | |||||||||||||||
from sales and
refinancing
|
| | 12,837,500 | 420,000 | 111,000 | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
184,875 | 20,482 | 1,586,005 | (288,955 | ) | (1,067 | ) | |||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 184,875 | $ | 20,482 | $ | 1,586,005 | $ | (288,955 | ) | $ | 109,933 | |||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | (19.93 | ) | $ | (48.96 | ) | $ | (38.69 | ) | $ | 13.10 | $ | 10.99 | |||||||
from recapture
|
| | 246.21 | | | |||||||||||||||
Capital gain (loss)
|
| | 605.92 | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
10.22 | 84.45 | 85.00 | | | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | 1,283.75 | 42.00 | 11.10 | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
10.22 | 84.45 | 85.00 | | | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
0 | % | 0 | % |
14
Cole Santa Fe Investors LP |
||||||||||||||||||||
September 2002 | ||||||||||||||||||||
2002 | 2003 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 1,293,152 | $ | 2,545,914 | $ | 2,252,104 | $ | 2,380,191 | $ | 1,888,819 | ||||||||||
Profit (loss) on
|
||||||||||||||||||||
sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
431,161 | 883,118 | 839,177 | 939,120 | 890,625 | |||||||||||||||
Interest expense
|
581,968 | 1,144,762 | 1,142,336 | 1,123,891 | 1,111,509 | |||||||||||||||
Depreciation and amortization(3)
|
247,530 | 895,291 | 758,595 | 475,149 | 634,960 | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | 32,493 | $ | (377,257 | ) | $ | (488,004 | ) | $ | (157,969 | ) | $ | (748,275 | ) | ||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | 32,493 | $ | (377,257 | ) | $ | (488,004 | ) | $ | (157,969 | ) | $ | (748,275 | ) | ||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
280,023 | 518,034 | 270,591 | 317,180 | (113,315 | ) | ||||||||||||||
from sales
|
| | | | | |||||||||||||||
from
|
||||||||||||||||||||
refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
280,023 | 518,034 | 270,591 | 317,180 | (113,315 | ) | ||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
6,253 | 568,574 | | | | |||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
273,770 | (50,540 | ) | 270,591 | 317,180 | (113,315 | ) | |||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 273,770 | $ | (50,540 | ) | $ | 270,591 | $ | 317,180 | $ | (113,315 | ) | ||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | 5.26 | $ | (61.04 | ) | $ | (78.97 | ) | $ | (25.56 | ) | $ | (121.08 | ) | ||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
1.01 | 92.00 | | | | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
1.01 | 92.00 | | | | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % |
15
Cole Credit Property Fund LP |
||||||||||||||||||||
November 2002 | ||||||||||||||||||||
2002 | 2003 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | | $ | 3,360,284 | $ | 4,457,358 | $ | 5,127,208 | $ | 2,442,267 | ||||||||||
Profit (loss) on sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
762 | 222,734 | 289,925 | 262,887 | 261,530 | |||||||||||||||
Interest expense
|
| 849,115 | 1,470,906 | 1,554,842 | 1,459,916 | |||||||||||||||
Depreciation and amortization(3)
|
| 1,351,646 | 1,805,318 | 1,503,075 | 1,173,216 | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (762 | ) | $ | 936,789 | $ | 891,209 | $ | 1,806,404 | $ | (452,396 | ) | ||||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (762 | ) | $ | 936,789 | $ | 891,209 | $ | 1,806,404 | $ | (452,396 | ) | ||||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
(762 | ) | 2,288,435 | 2,696,527 | 3,309,479 | 720,821 | ||||||||||||||
from sales
|
| | | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
(762 | ) | 2,288,435 | 2,696,527 | 3,309,479 | 720,821 | ||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
| 1,400,125 | 2,187,497 | 2,124,998 | 2,000,012 | |||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
(762 | ) | 888,310 | 509,030 | 1,184,481 | (1,279,191 | ) | |||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | (762 | ) | $ | 888,310 | $ | 509,030 | $ | 1,184,481 | $ | (1,279,191 | ) | ||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | (0.47 | ) | $ | 37.47 | $ | 35.65 | $ | 72.26 | $ | (18.10 | ) | ||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| 56.01 | 87.50 | 85.00 | 80.00 | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| 56.01 | 87.50 | 85.00 | 80.00 | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % |
16
Cole Credit Property Fund II LP |
||||||||||||||||
July 2003 | ||||||||||||||||
2003 | 2004 | 2005 | 2006 | |||||||||||||
Gross revenues
|
$ | 128,655 | $ | 3,758,639 | $ | 5,073,379 | $ | 5,152,330 | ||||||||
Profit (loss) on sale of properties
|
| | | | ||||||||||||
Less:
|
||||||||||||||||
Operating expenses(4)
|
8,574 | 165,315 | 346,715 | 412,563 | ||||||||||||
Interest expense
|
6,438 | 1,345,798 | 1,908,834 | 1,938,864 | ||||||||||||
Depreciation and amortization(3)
|
21,234 | 1,667,189 | 1,527,717 | 1,369,651 | ||||||||||||
Net income (loss) Tax
basis(6)
|
$ | 92,409 | $ | 580,337 | $ | 1,290,113 | $ | 1,431,252 | ||||||||
Taxable income
|
||||||||||||||||
from operations
|
$ | 92,409 | $ | 580,337 | $ | 1,290,113 | $ | 1,431,252 | ||||||||
from gain on sale
|
| | | | ||||||||||||
Cash generated
|
||||||||||||||||
from operations(5)
|
113,643 | 2,247,526 | 2,817,830 | 2,800,903 | ||||||||||||
from sales
|
| | | | ||||||||||||
from refinancing
|
| | | | ||||||||||||
Cash generated from operations,
sales and refinancing
|
113,643 | 2,247,526 | 2,817,830 | 2,800,903 | ||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||
from operating cash flow
|
18,795 | 1,567,247 | 2,398,417 | 2,082,029 | ||||||||||||
from sales and
refinancing
|
| | | | ||||||||||||
from other
|
| | | | ||||||||||||
Cash generated (deficiency) after
cash distributions
|
94,848 | 680,279 | 419,413 | 718,874 | ||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | ||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 94,848 | $ | 680,279 | $ | 419,413 | $ | 718,874 | ||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||
Federal income tax results:
|
||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||
from operations
|
$ | 6.56 | $ | 23.69 | $ | 52.67 | $ | 58,43 | ||||||||
from recapture
|
| | | | ||||||||||||
Capital gain (loss)
|
| | | | ||||||||||||
Cash distributions to investors:
|
||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||
investment income
|
1.33 | 63.98 | 97.92 | 85.00 | ||||||||||||
return of capital
|
| | | | ||||||||||||
Source (on a cash basis)
|
||||||||||||||||
sales
|
| | | | ||||||||||||
refinancing
|
| | | | ||||||||||||
operations
|
1.33 | 63.98 | 97.92 | 85.00 | ||||||||||||
other
|
| | | | ||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % |
17
Cole Collateralized Senior Notes, LLC |
||||||||||||||||
September 2003 | ||||||||||||||||
2003 | 2004 | 2005 | 2006 | |||||||||||||
Gross revenues
|
$ | 162,409 | $ | 5,087,274 | $ | 3,784,381 | $ | 1,341,850 | ||||||||
Profit (loss) on sale of properties
|
| 6,332,735 | 1,768,269 | 1,547,193 | ||||||||||||
Less:
|
||||||||||||||||
Operating expenses(4)
|
7,327 | 304,377 | 438,007 | 57,254 | ||||||||||||
Interest expense
|
248,806 | 4,128,321 | 4,275,923 | 1,426,798 | ||||||||||||
Depreciation and amortization(3)
|
52,656 | 1,574,516 | 1,092,368 | (131,509 | ) | |||||||||||
Net income (loss) Tax
basis(6)
|
$ | (146,380 | ) | $ | 5,412,795 | $ | (253,648 | ) | $ | 1,536,500 | ||||||
Taxable income
|
||||||||||||||||
from operations
|
$ | (146,380 | ) | $ | (919,940 | ) | $ | (2,021,917 | ) | $ | (10,693 | ) | ||||
from gain on sale
|
| 6,332,735 | 1,768,268 | 1,547,193 | ||||||||||||
Cash generated
|
||||||||||||||||
from operations(5)
|
(93,724 | ) | 654,576 | (929,549 | ) | (142,202 | ) | |||||||||
from sales
|
| 25,913,341 | 52,237,261 | 9,413,734 | ||||||||||||
from refinancing
|
| | | | ||||||||||||
Cash generated from operations,
sales and refinancing
|
(93,724 | ) | 26,567,917 | 51,307,712 | 9,271,532 | |||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||
from operating cash flow
|
| | | (2 | ) | |||||||||||
from sales and
refinancing
|
| | | | ||||||||||||
from other
|
| | | | ||||||||||||
Cash generated (deficiency) after
cash distributions
|
(93,724 | ) | 26,567,917 | 51,307,712 | 9,271,532 | |||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | ||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | (93,724 | ) | $ | 26,567,917 | $ | 51,307,712 | $ | 9,271,532 | |||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||
Federal income tax results:
|
||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||
from operations
|
$ | | $ | | $ | | $ | (2 | ) | |||||||
from recapture
|
| | | | ||||||||||||
Capital gain (loss)
|
| | | | ||||||||||||
Cash distributions to investors:
|
||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||
investment income
|
| | | (2 | ) | |||||||||||
return of capital
|
| | | | ||||||||||||
Source (on a cash basis)
|
||||||||||||||||
sales
|
| | | | ||||||||||||
refinancing
|
| | | | ||||||||||||
operations
|
| | | | ||||||||||||
other
|
| | | | ||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % |
18
Cole Collateralized |
Cole Collateralized |
|||||||||||||||||||
Senior Notes II, LLC |
Senior Notes III, LLC |
|||||||||||||||||||
February 2004 | January 2005 | |||||||||||||||||||
2004 | 2005 | 2006 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 1,822,545 | $ | 3,323,749 | $ | 2,957,169 | $ | 1,810,020 | $ | 3,300,297 | ||||||||||
Profit (loss) on sale of properties
|
| 1,433,092 | 186,386 | 289,643 | 3,124,045 | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
98,921 | 238,585 | 121,582 | 120,231 | 169,907 | |||||||||||||||
Interest expense
|
2,095,747 | 4,407,598 | 3,613,049 | 2,568,620 | 3,606,300 | |||||||||||||||
Depreciation and amortization(3)
|
379,572 | 932,584 | 718,486 | 410,037 | 1,693,225 | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (751,695 | ) | $ | (821,926 | ) | $ | (1,309,561 | ) | $ | (999,224 | ) | $ | 954,910 | ||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (751,695 | ) | $ | (2,255,018 | ) | $ | (1,495,947 | ) | $ | (1,228,867 | ) | $ | (2,169,135 | ) | |||||
from gain on sale
|
| 1,433,092 | 186,386 | 289,643 | 3,124,045 | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
(372,123 | ) | (1,322,434 | ) | (777,461 | ) | (875,830 | ) | (475,910 | ) | ||||||||||
from sales
|
16,927,937 | 47,905,072 | 24,378,796 | 17,740,380 | 19,046,303 | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
16,555,814 | 46,582,638 | 23,601,335 | 16,861,550 | 18,570,393 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
| (2 | ) | | (2 | ) | | |||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
16,555,814 | 46,582,638 | 23,601,335 | 16,861,550 | 18,570,393 | |||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | ||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 16,555,814 | $ | 46,582,638 | $ | 23,601,335 | $ | 16,861,550 | $ | 18,570,393 | ||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | | $ | (2 | ) | $ | | $ | | $ | (2 | ) | ||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| (2 | ) | | | (2 | ) | |||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| | | | | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
19
Cole Collateralized |
||||||||||||||||||||
Senior Notes IV, LLC |
Cole Credit Property Trust, Inc. |
|||||||||||||||||||
May 2005 | April 2004 | |||||||||||||||||||
2005 | 2006 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 91,908 | $ | 2,070,894 | $ | 951,220 | $ | 10,987,553 | $ | 16,149,526 | ||||||||||
Profit (loss) on sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
88,074 | 1,131,745 | 169,619 | 1,357,842 | 2,030,411 | |||||||||||||||
Interest expense
|
538,378 | 2,908,292 | 322,238 | 4,664,223 | 7,698,059 | |||||||||||||||
Depreciation and amortization(3)
|
79,634 | 426,629 | 296,514 | 3,638,794 | 5,394,072 | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (614,178 | ) | $ | (2,395,772 | ) | $ | 162,849 | (1) | $ | 1,326,694 | (1) | $ | 1,026,984 | (1) | |||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (614,178 | ) | $ | (2,395,772 | ) | $ | 162,849 | $ | 1,326,694 | $ | 1,026,984 | ||||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
(534,544 | ) | (1,969,143 | ) | 459,363 | 4,965,488 | 6,421,056 | |||||||||||||
from sales
|
1,975,851 | 61,566,541 | | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
1,441,307 | 59,597,398 | 459,363 | 4,965,488 | 6,421,056 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
| (2) | | 132,344 | 4,751,612 | 7,070,390 | ||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
1,441,307 | 59,597,398 | 327,019 | 213,876 | (649,334 | ) | ||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 1,441,307 | $ | 59,597,398 | $ | 327,019 | $ | 213,876 | $ | | ||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | | $ | | (2) | $ | 5.73 | $ | 13.14 | $ | 10.17 | |||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| | (2) | 4.66 | 47.06 | 70.02 | ||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| | 4.66 | 47.06 | 70.02 | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
20
Cole Credit Property |
Staples- |
|||||||||||||||||||
Trust II, Inc. |
Tulsa, OK |
|||||||||||||||||||
June 2005 | February 2004 | |||||||||||||||||||
2005 | 2006 | 2004 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | 741,669 | $ | 20,022,986 | $ | 189,058 | $ | 324,241 | $ | 275,709 | ||||||||||
Profit (loss) on sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
195,020 | 3,306,511 | 1,579 | 3,080 | 2,850 | |||||||||||||||
Interest expense
|
439,829 | 8,901,113 | | | | |||||||||||||||
Depreciation and amortization(3)
|
221,411 | 6,469,366 | | | | |||||||||||||||
Net income (loss) Tax
basis(6)
|
$ | (114,591 | )(1) | $ | 1,345,996 | (1) | $ | 187,479 | $ | 321,161 | $ | 272,859 | ||||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | (114,591 | ) | $ | 1,345,996 | $ | 187,479 | $ | 321,161 | $ | 272,859 | |||||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
106,820 | 7,815,362 | 187,479 | 321,161 | 272,859 | |||||||||||||||
from sales
|
| | | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
106,820 | 7,815,362 | 187,479 | 321,161 | 272,859 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash flow
|
| 3,554,073 | 158,709 | 289,515 | 289,512 | |||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
106,820 | 4,261,289 | 28,770 | 31,646 | (16,653 | ) | ||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 106,820 | $ | 4,261,289 | $ | 28,770 | $ | 31,646 | $ | (16,653 | ) | |||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | (4.08 | ) | $ | 4.39 | $ | 45.33 | $ | 77.65 | $ | 65.97 | |||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| 11.60 | 38.37 | 70.00 | 70.00 | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| 11.60 | 38.37 | 70.00 | 70.00 | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
21
Mimis Café- |
Walgreens- |
|||||||||||||||||||||||
Lone Tree, CO |
Windsor, CO |
|||||||||||||||||||||||
April 2004 | June 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 92,614 | $ | 185,632 | $ | 181,170 | $ | 135,696 | $ | 353,024 | $ | 354,194 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
1,900 | 3,654 | 3,886 | 1,684 | 6,339 | 5,389 | ||||||||||||||||||
Interest expense
|
| | | 53,114 | 161,554 | 161,554 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 90,714 | $ | 181,978 | $ | 177,284 | $ | 80,898 | $ | 185,131 | $ | 187,252 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 90,714 | $ | 181,978 | $ | 177,284 | $ | 80,898 | $ | 185,131 | $ | 187,252 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated from
operations(5)
|
90,714 | 181,978 | 177,284 | 80,898 | 185,131 | 187,252 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
90,714 | 181,978 | 177,284 | 80,898 | 185,131 | 187,252 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
76,045 | 171,252 | 171,252 | 56,436 | 186,840 | 186,840 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
14,669 | 10,726 | 6,032 | 24,462 | (1,709 | ) | 412 | |||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 14,669 | $ | 10,726 | $ | 6,032 | $ | 24,462 | $ | (1,709 | ) | $ | 412 | |||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 37.09 | $ | 74.40 | $ | 72.48 | $ | 30.31 | $ | 69.36 | $ | 70.16 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
31.09 | 70.01 | 70.01 | 21.14 | 70.00 | 70.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
31.09 | 70.01 | 70.01 | 21.14 | 70.00 | 70.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
22
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Goldsboro, NC |
Hamilton, OH |
|||||||||||||||||||||||
June 2004 | July 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 101,750 | $ | 330,000 | $ | 330,613 | $ | 126,522 | $ | 386,000 | $ | 386,836 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
1,416 | 5,920 | 5,323 | 3,060 | 10,773 | 10,139 | ||||||||||||||||||
Interest expense
|
36,706 | 145,628 | 145,628 | 45,878 | 169,146 | 169,146 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 63,628 | $ | 178,452 | $ | 179,662 | $ | 77,584 | $ | 206,081 | $ | 207,552 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 63,628 | $ | 178,452 | $ | 179,662 | $ | 77,584 | $ | 206,081 | $ | 207,552 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
63,628 | 178,452 | 179,662 | 77,584 | 206,081 | 207,552 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
63,628 | 178,452 | 179,662 | 77,584 | 206,081 | 207,552 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
40,334 | 179,892 | 179,892 | 34,958 | 207,624 | 207,624 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
23,294 | (1,440 | ) | (230 | ) | 42,626 | (1,543 | ) | (72 | ) | ||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 23,294 | $ | (1,440 | ) | $ | (230 | ) | $ | 42,626 | $ | (1,543 | ) | $ | (72 | ) | ||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 24.76 | $ | 69.44 | $ | 69.91 | $ | 26.16 | $ | 69.48 | $ | 69.98 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
15.69 | 70.00 | 70.00 | 11.79 | 70.00 | 70.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
15.69 | 70.00 | 70.00 | 11.79 | 70.00 | 70.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
23
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Carlsbad, NM |
Willimantic, CT |
|||||||||||||||||||||||
July 2004 | September 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 73,750 | $ | 295,000 | $ | 295,645 | $ | 55,160 | $ | 354,600 | $ | 355,245 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
2,537 | 11,550 | 11,007 | 2,660 | 19,487 | 17,470 | ||||||||||||||||||
Interest expense
|
25,328 | 130,209 | 130,209 | 14,900 | 151,064 | 151,064 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 45,885 | $ | 153,241 | $ | 154,429 | $ | 37,600 | $ | 184,049 | $ | 186,711 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 45,885 | $ | 153,241 | $ | 154,429 | $ | 37,600 | $ | 184,049 | $ | 186,711 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
45,885 | 153,241 | 154,429 | 37,600 | 184,049 | 186,711 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
45,885 | 153,241 | 154,429 | 37,600 | 184,049 | 186,711 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
26,006 | 154,559 | 154,560 | | 185,376 | 185,376 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
19,879 | (1,318 | ) | (131 | ) | 37,600 | (1,327 | ) | 1,335 | |||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 19,879 | $ | (1,318 | ) | $ | (131 | ) | $ | 37,600 | $ | (1,327 | ) | $ | 1,335 | |||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 20.04 | $ | 66.93 | $ | 67.44 | $ | 13.69 | $ | 67.02 | $ | 67.99 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
11.36 | 67.50 | 67.50 | | 67.51 | 67.51 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
11.36 | 67.50 | 67.50 | | 67.51 | 67.51 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
24
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Edgewood, NM |
Fairborn, OH |
|||||||||||||||||||||||
September 2004 | September 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 28,330 | $ | 275,640 | $ | 276,137 | $ | 30,209 | $ | 344,500 | $ | 345,145 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
1,326 | 14,191 | 13,699 | 1,943 | 20,365 | 19,781 | ||||||||||||||||||
Interest expense
|
5,527 | 118,666 | 118,666 | 6,797 | 145,934 | 145,934 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 21,477 | $ | 142,783 | $ | 143,773 | $ | 21,469 | $ | 178,201 | $ | 179,430 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 21,477 | $ | 142,783 | $ | 143,773 | $ | 21,469 | $ | 178,201 | $ | 179,430 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
21,477 | 142,783 | 143,773 | 21,469 | 178,201 | 179,430 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
21,477 | 142,783 | 143,773 | 21,469 | 178,201 | 179,430 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash flow
|
| 144,070 | 144,072 | | 178,488 | 178,488 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
21,477 | (1,287 | ) | (299 | ) | 21,469 | (287 | ) | 942 | |||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 21,477 | $ | (1,287 | ) | $ | (299 | ) | $ | 21,469 | $ | (287 | ) | $ | 942 | |||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 11.64 | $ | 66.91 | $ | 67.37 | $ | 8.12 | $ | 67.40 | $ | 67.86 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment
|
||||||||||||||||||||||||
income
|
| 67.51 | 67.51 | | 67.51 | 67.51 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 67.51 | 67.51 | | 67.51 | 67.51 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
25
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Slidell, LA |
Westheimer, TX |
|||||||||||||||||||||||
November 2004 | October 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | | $ | 243,899 | $ | 275,516 | $ | 14,637 | $ | 495,000 | $ | 495,990 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
| 11,336 | 12,445 | 580 | 21,003 | 21,476 | ||||||||||||||||||
Interest expense
|
| 98,704 | 118,901 | | 214,710 | 220,752 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | 133,859 | 144,170 | $ | 14,057 | $ | 259,287 | $ | 253,762 | ||||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 133,859 | $ | 144,170 | $ | 14,057 | $ | 259,287 | $ | 253,762 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
| 133,859 | 144,170 | 14,057 | 259,287 | 253,762 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 133,859 | 144,170 | 14,057 | 259,287 | 253,762 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
| 114,918 | 143,772 | | 240,014 | 253,500 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 18,941 | 398 | 14,057 | 19,273 | 262 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 18,941 | $ | 398 | $ | 14,057 | $ | 19,273 | $ | 262 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 60.51 | $ | 65.18 | $ | 4.11 | $ | 66.48 | $ | 65.07 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
| 51.95 | 65.00 | | 61.54 | 65.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 51.95 | 65.00 | | 61.54 | 65.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
26
Walgreens- |
Home Depot- |
|||||||||||||||||||||||
Richmond Heights, OH |
Spokane, WA |
|||||||||||||||||||||||
October 2004 | November 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | | $ | 423,387 | $ | 420,807 | $ | | $ | 1,014,839 | $ | 1,323,040 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
| 18,416 | 17,830 | | 12,592 | 12,670 | ||||||||||||||||||
Interest expense
|
| 173,029 | 182,004 | | 394,654 | 551,910 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | $ | 231,942 | $ | 220,973 | $ | | $ | 607,593 | $ | 758,459 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 231,942 | $ | 220,973 | $ | | $ | 607,593 | $ | 758,459 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
| 231,942 | 220,973 | | 607,593 | 758,459 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 231,942 | 220,973 | | 607,593 | 758,459 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
| 203,676 | 220,220 | | 514,099 | 749,580 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 28,266 | 753 | | 93,494 | 8,879 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 28,266 | $ | 753 | $ | | $ | 93,494 | $ | 8,879 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 68.46 | $ | 65.22 | $ | | $ | 52.69 | $ | 65.77 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment
|
||||||||||||||||||||||||
income
|
| 60.12 | 65.00 | | 44.58 | 65.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 60.12 | 65.00 | | 44.58 | 65.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
27
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Orlando, FL |
Glen Burnie, MD |
|||||||||||||||||||||||
November 2004 | November 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | | $ | 232,208 | $ | 300,483 | $ | | $ | 312,387 | $ | 416,142 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
| 10,463 | 13,562 | | 13,428 | 17,695 | ||||||||||||||||||
Interest expense
|
| 90,054 | 124,904 | | 119,319 | 169,158 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | $ | 131,691 | $ | 162,017 | $ | | $ | 179,640 | $ | 229,289 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 131,691 | $ | 162,017 | $ | | $ | 179,640 | $ | 229,289 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
| 131,691 | 162,017 | | 179,640 | 229,289 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 131,691 | 162,017 | | 179,640 | 229,289 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
| 111,711 | 161,592 | | 151,637 | 226,524 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 19,980 | 425 | | 28,003 | 2,765 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 19,980 | $ | 425 | $ | | $ | 28,003 | $ | 2,765 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 52.97 | $ | 65.17 | $ | | $ | 51.55 | $ | 65.79 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
| 44.94 | 65.00 | | 43.51 | 65.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 44.94 | 65.00 | | 43.51 | 65.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
28
Walgreens- |
Walgreens- |
|||||||||||||||||||||||
Covington, TN |
Garfield Heights, OH |
|||||||||||||||||||||||
December 2004 | December 2004 | |||||||||||||||||||||||
2004 | 2005 | 2006 | 2004 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | | $ | 237,696 | $ | 261,606 | $ | | $ | 145,569 | $ | 385,036 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
| 10,629 | 11,782 | | 1,893 | 3,936 | ||||||||||||||||||
Interest expense
|
| 93,795 | 110,081 | | 54,853 | 169,672 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | $ | 133,272 | $ | 139,743 | $ | | $ | 88,823 | $ | 211,428 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | | 133,272 | 139,743 | $ | | $ | 88,823 | $ | 211,428 | ||||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated from
operations(5)
|
| 133,272 | 139,743 | | 88,823 | 211,428 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 133,272 | 139,743 | | 88,823 | 211,428 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
| 114,287 | 139,165 | | 62,999 | 212,424 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 18,985 | 578 | | 25,824 | (996 | ) | |||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 18,985 | $ | 578 | $ | | $ | 25,824 | $ | (996 | ) | |||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | | $ | 62.25 | $ | 65.27 | $ | | $ | 30.32 | $ | 72.16 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
| 53.38 | 65.00 | | 21.50 | 72.50 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
| 53.38 | 65.00 | | 21.50 | 72.50 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
29
Walgreens- |
Home Depot- |
|||||||||||||||||||
Ponca City, OK |
Tacoma, WA |
|||||||||||||||||||
December 2004 | February 2005 | |||||||||||||||||||
2004 | 2005 | 2006 | 2005 | 2006 | ||||||||||||||||
Gross revenues
|
$ | | $ | 118,085 | $ | 312,409 | $ | 1,051,101 | $ | 1,750,475 | ||||||||||
Profit (loss) on sale of properties
|
| | | | | |||||||||||||||
Less:
|
||||||||||||||||||||
Operating expenses(4)
|
| 1,477 | 3,272 | 35,286 | 53,645 | |||||||||||||||
Interest expense
|
| 44,763 | 138,460 | 461,947 | 843,053 | |||||||||||||||
Depreciation and amortization(3)
|
| | | | | |||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | | $ | 71,845 | $ | 170,676 | $ | 553,868 | $ | 853,777 | ||||||||||
Taxable income
|
||||||||||||||||||||
from operations
|
$ | | $ | 71,845 | $ | 170,676 | $ | 553,868 | $ | 853,777 | ||||||||||
from gain on sale
|
| | | | | |||||||||||||||
Cash generated
|
||||||||||||||||||||
from operations(5)
|
| 71,845 | 170,676 | 553,868 | 853,777 | |||||||||||||||
from sales
|
| | | | | |||||||||||||||
from refinancing
|
| | | | | |||||||||||||||
Cash generated from operations,
sales and refinancing
|
| 71,845 | 170,676 | 553,868 | 853,777 | |||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||
from operating cash
flow
|
| 50,034 | 168,708 | 426,665 | 821,808 | |||||||||||||||
from sales and
refinancing
|
| | | | | |||||||||||||||
from other
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions
|
| 21,811 | 1,968 | 127,203 | 31,969 | |||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | |||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | | $ | 21,811 | $ | 1,968 | $ | 127,203 | $ | 31,969 | ||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||
from operations
|
$ | | $ | 30.87 | $ | 73.35 | $ | 45.49 | $ | 70.13 | ||||||||||
from recapture
|
| | | | | |||||||||||||||
Capital gain (loss)
|
| | | | | |||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||
investment income
|
| 21.50 | 72.50 | 35.04 | 67.50 | |||||||||||||||
return of capital
|
| | | | | |||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||
sales
|
| | | | | |||||||||||||||
refinancing
|
| | | | | |||||||||||||||
operations
|
| 21.50 | 72.50 | 35.04 | 67.50 | |||||||||||||||
other
|
| | | | | |||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
30
Walgreens- |
Walgreens- |
Walgreens- |
||||||||||||||||||||||
Pineville, LA |
Bartlett, TN |
Sidney, OH |
||||||||||||||||||||||
April 2005 | April 2005 | April 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 155,136 | $ | 304,247 | $ | 148,334 | $ | 295,747 | $ | 150,793 | $ | 295,791 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
5,636 | 7,168 | 4,352 | 5,575 | 4,562 | 7,030 | ||||||||||||||||||
Interest expense
|
65,763 | 143,734 | 63,835 | 142,071 | 65,761 | 143,730 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 83,737 | $ | 153,345 | $ | 80,147 | $ | 148,101 | $ | 80,470 | $ | 145,031 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 83,737 | $ | 153,345 | $ | 80,147 | $ | 148,101 | $ | 80,470 | $ | 145,031 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
83,737 | 153,345 | 80,147 | 148,101 | 80,470 | 145,031 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
83,737 | 153,345 | 80,147 | 148,101 | 80,470 | 145,031 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
64,858 | 151,670 | 61,482 | 146,592 | 61,230 | 143,184 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
18,879 | 1,675 | 18,665 | 1,509 | 19,240 | 1,847 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 18,879 | $ | 1,675 | $ | 18,665 | $ | 1,509 | $ | 19,240 | $ | 1,847 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 40.03 | $ | 73.30 | $ | 39.64 | $ | 73.24 | $ | 40.74 | $ | 73.43 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
31.00 | 72.50 | 30.41 | 72.50 | 31.00 | 72.50 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
31.00 | 72.50 | 30.41 | 72.50 | 31.00 | 72.50 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
31
Walgreens- |
Walgreens- |
Walgreens- |
||||||||||||||||||||||
Wichita Falls, TX |
Chicago, IL |
Southington, CT |
||||||||||||||||||||||
May 2005 | May 2005 | June 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 153,348 | $ | 300,722 | $ | 228,585 | $ | 476,231 | $ | 198,989 | $ | 414,555 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
| | | | | | ||||||||||||||||||
Operating expenses(4)
|
4,352 | 6,949 | 7,058 | 9,830 | 6,140 | 8,643 | ||||||||||||||||||
Interest expense
|
66,573 | 145,505 | 98,204 | 229,773 | 84,966 | 198,182 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 82,423 | $ | 148,268 | $ | 123,323 | $ | 236,628 | $ | 107,883 | $ | 207,730 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 82,423 | $ | 148,268 | $ | 123,323 | $ | 236,628 | $ | 107,883 | $ | 207,730 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
82,423 | 148,268 | 123,323 | 236,628 | 107,883 | 207,730 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
82,423 | 148,268 | 123,323 | 236,628 | 107,883 | 207,730 | ||||||||||||||||||
Less: Cash distributions to
investors
|
| | | | | | ||||||||||||||||||
from operating cash
flow
|
62,626 | 146,448 | 93,600 | 234,540 | 82,056 | 205,608 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
19,797 | 1,820 | 29,723 | 2,088 | 25,827 | 2,122 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 19,797 | $ | 1,820 | $ | 29,723 | $ | 2,088 | $ | 25,827 | $ | 2,122 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 40.80 | $ | 73.40 | $ | 38.12 | $ | 73.15 | $ | 38.04 | $ | 73.25 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
31.00 | 72.50 | 28.93 | 72.50 | 28.93 | 72.50 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
31.00 | 72.50 | 28.93 | 72.50 | 28.93 | 72.50 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
32
Walgreens- |
Walgreens- |
Gander Mountain- |
||||||||||||||||||||||
Nashville, TN |
Derby, KS |
Spring, TX |
||||||||||||||||||||||
June 2005 | June 2005 | June 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 158,605 | $ | 381,569 | $ | 134,493 | $ | 345,824 | $ | 335,027 | $ | 1,008,049 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
| | | | | | ||||||||||||||||||
Operating expenses(4)
|
5,122 | 8,211 | 6,648 | 15,835 | 3,429 | 8,490 | ||||||||||||||||||
Interest expense
|
67,551 | 186,790 | 55,839 | 167,060 | | | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 85,932 | $ | 186,568 | $ | 72,006 | $ | 162,930 | $ | 331,598 | $ | 999,559 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 85,932 | $ | 186,568 | $ | 72,006 | $ | 162,930 | $ | 331,598 | $ | 999,559 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
85,932 | 186,568 | 72,006 | 162,930 | 331,598 | 999,559 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
85,932 | 186,568 | 72,006 | 162,930 | 331,598 | 999,559 | ||||||||||||||||||
Less: Cash distributions to
investors
|
| | | | | | ||||||||||||||||||
from operating cash
flow
|
61,775 | 184,440 | 50,396 | 163,872 | 249,273 | 986,268 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
24,157 | 2,128 | 21,610 | (942 | ) | 82,325 | 13,291 | |||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 24,157 | $ | 2,128 | $ | 21,610 | $ | (942 | ) | $ | 82,325 | $ | 13,291 | |||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 33.78 | $ | 73.34 | $ | 30.76 | $ | 69.60 | $ | 25.22 | $ | 76.01 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
24.28 | 72.50 | 21.53 | 70.00 | 18.96 | 75.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
24.28 | 72.50 | 21.53 | 70.00 | 18.96 | 75.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
33
Walgreens- |
Walgreens- |
Walgreens- |
||||||||||||||||||||||
Blue Springs, MO |
Garden City, KS |
Pittsburg, KS |
||||||||||||||||||||||
June 2005 | June 2005 | June 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 102,520 | $ | 278,833 | $ | 129,075 | $ | 334,224 | $ | 102,883 | $ | 295,304 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
5,767 | 10,823 | 6,489 | 15,421 | 5,512 | 13,895 | ||||||||||||||||||
Interest expense
|
46,108 | 129,690 | 53,531 | 161,478 | 35,488 | 140,795 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 50,645 | $ | 138,319 | $ | 69,055 | $ | 157,325 | $ | 61,883 | $ | 140,613 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 50,645 | $ | 138,319 | $ | 69,055 | $ | 157,325 | $ | 61,883 | $ | 140,613 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
50,645 | 138,319 | 69,055 | 157,325 | 61,883 | 140,613 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
50,645 | 138,319 | 69,055 | 157,325 | 61,883 | 140,613 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
37,809 | 132,384 | 48,197 | 158,136 | 37,600 | 141,120 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
12,836 | 5,935 | 20,858 | (811 | ) | 24,283 | (507 | ) | ||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 12,836 | $ | 5,935 | $ | 20,858 | $ | (811 | ) | $ | 24,283 | $ | (507 | ) | ||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 26.78 | $ | 73.15 | $ | 30.57 | $ | 69.64 | $ | 30.70 | $ | 69.75 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
19.99 | 70.01 | 21.34 | 70.00 | 18.65 | 70.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
19.99 | 70.01 | 21.34 | 70.00 | 18.65 | 70.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
34
Walgreens- |
Walgreens- |
Walgreens- |
||||||||||||||||||||||
Gladstone, MO |
Salt Lake City, UT |
Sandy, UT |
||||||||||||||||||||||
June 2005 | July 2005 | July 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 132,411 | $ | 395,426 | $ | 124,866 | $ | 511,918 | $ | 122,931 | $ | 503,524 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
7,731 | 17,633 | 7,013 | 17,712 | 7,049 | 17,501 | ||||||||||||||||||
Interest expense
|
45,975 | 204,644 | 63,197 | 250,246 | 64,034 | 246,775 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 78,705 | $ | 173,149 | $ | 54,656 | $ | 243,961 | $ | 51,848 | $ | 239,248 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 78,705 | $ | 173,149 | $ | 54,656 | $ | 243,961 | $ | 51,848 | $ | 239,248 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
78,705 | 173,149 | 54,656 | 243,961 | 51,848 | 239,248 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
78,705 | 173,149 | 54,656 | 243,961 | 51,848 | 239,248 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
55,486 | 158,450 | 40,825 | 216,492 | 40,776 | 216,228 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
23,219 | 14,699 | 13,831 | 27,469 | 11,072 | 23,020 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 23,219 | $ | 14,699 | $ | 13,831 | $ | 27,469 | $ | 11,072 | $ | 23,020 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 31.11 | $ | 68.44 | $ | 17.04 | $ | 76.07 | $ | 16.19 | $ | 74.70 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
21.93 | 62.63 | 12.73 | 67.51 | 12.73 | 67.51 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
21.93 | 62.63 | 12.73 | 67.51 | 12.73 | 67.51 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
35
Walgreens- |
Walgreens- |
Wal-Mart- |
||||||||||||||||||||||
Midvale, UT |
Metairie, LA |
Hazard, KY |
||||||||||||||||||||||
August 2005 | August 2005 | September 2005 | ||||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2005 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 87,586 | $ | 359,001 | $ | 4,355 | $ | 541,345 | $ | 319,334 | $ | 1,891,356 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
5,676 | 13,095 | | 16,665 | 11,436 | 41,686 | ||||||||||||||||||
Interest expense
|
44,677 | 169,379 | | 258,179 | 120,349 | 1,071,401 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 37,233 | $ | 176,527 | $ | 4,355 | $ | 266,501 | $ | 187,549 | $ | 778,270 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 37,233 | $ | 176,527 | $ | 4,355 | $ | 266,501 | $ | 187,549 | $ | 778,270 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
37,233 | 176,527 | 4,355 | 266,501 | 187,549 | 778,270 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
37,233 | 176,527 | 4,355 | 266,501 | 187,549 | 778,270 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
29,597 | 156,937 | | 230,617 | 66,413 | 771,588 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
7,636 | 19,590 | 4,355 | 35,884 | 121,136 | 6,682 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 7,636 | $ | 19,590 | $ | 4,355 | $ | 35,884 | $ | 121,136 | $ | 6,682 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 16.24 | $ | 75.93 | $ | 3.02 | $ | 73.03 | $ | 14.83 | $ | 61.53 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
12.91 | 67.50 | | 63.20 | 5.25 | 61.00 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
12.91 | 67.50 | | 63.20 | 5.25 | 61.00 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
36
Gander Mountain |
Walgreens |
Kohls |
||||||||||||||||||||||
Hermantown, MN |
Best Buy Baytown, TX |
Natchitoches, LA |
Lakewood, CO |
|||||||||||||||||||||
September 2005 | October 2005 | November 2005 | November 2005 | |||||||||||||||||||||
2005 | 2006 | 2005 | 2006 | 2006 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 94,643 | $ | 885,140 | $ | 109,094 | $ | 489,624 | $ | 242,647 | $ | 1,009,577 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
2,765 | 26,926 | 1,021 | 7,846 | 10,747 | 27,941 | ||||||||||||||||||
Interest expense
|
| | | | 116,328 | 524,194 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 91,878 | $ | 858,213 | $ | 108,073 | $ | 481,779 | $ | 115,573 | $ | 457,443 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 91,878 | $ | 858,213 | $ | 108,073 | $ | 481,779 | $ | 115,573 | $ | 457,443 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
91,878 | 858,213 | 108,073 | 481,779 | 115,573 | 457,443 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
91,878 | 858,213 | 108,073 | 481,779 | 115,573 | 457,443 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash
flow
|
18,885 | 861,636 | | 445,785 | 99,268 | 387,805 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
72,993 | (3,423 | ) | 108,073 | 35,993 | 16,305 | 69,638 | |||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 72,993 | $ | (3,423 | ) | $ | 108,073 | $ | 35,993 | $ | 16,305 | $ | 69,638 | |||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 8.23 | $ | 73.21 | $ | 94.06 | $ | 57.89 | $ | 65.55 | $ | 61.31 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
1.69 | 73.50 | | 53.56 | 56.31 | 51.98 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
1.69 | 73.50 | | 53.56 | 56.31 | 51.98 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % |
37
The Shoppes at |
||||||||||||||||||||||||
North Village St. |
Walgreens |
Kohls |
Home Depot- |
Cole Net Lease |
Cole Net Lease |
|||||||||||||||||||
Joseph, MO |
Sumter, SC |
St. Joseph, MO |
Bellingham, WA |
Portfolio I |
Portfolio II |
|||||||||||||||||||
December 2005 | January 2006 | February 2006 | April 2006 | May 2006 | June 2006 | |||||||||||||||||||
2006 | 2006 | 2006 | 2006 | 2006 | 2006 | |||||||||||||||||||
Gross revenues
|
$ | 2,824,347 | $ | 314,624 | $ | 564,619 | $ | 608,739 | $ | 583,357 | $ | 313,447 | ||||||||||||
Profit (loss) on sale of properties
|
| | | | | | ||||||||||||||||||
Less:
|
||||||||||||||||||||||||
Operating expenses(4)
|
871,927 | 14,066 | 159,442 | 14,676 | 26,130 | 4,849 | ||||||||||||||||||
Interest expense
|
1,094,702 | 158,325 | 190,758 | | 265,912 | 133,317 | ||||||||||||||||||
Depreciation and amortization(3)
|
| | | | | | ||||||||||||||||||
Net income
(loss) Tax basis(6)
|
$ | 857,718 | $ | 142,232 | $ | 214,419 | $ | 594,063 | $ | 291,315 | $ | 175,281 | ||||||||||||
Taxable income
|
||||||||||||||||||||||||
from operations
|
$ | 857,718 | $ | 142,232 | $ | 214,419 | $ | 594,063 | $ | 291,315 | $ | 175,281 | ||||||||||||
from gain on sale
|
| | | | | | ||||||||||||||||||
Cash generated
|
||||||||||||||||||||||||
from operations(5)
|
857,718 | 142,232 | 214,419 | 594,063 | 291,315 | 175,281 | ||||||||||||||||||
from sales
|
| | | | | | ||||||||||||||||||
from refinancing
|
| | | | | | ||||||||||||||||||
Cash generated from operations,
sales and refinancing
|
857,718 | 142,232 | 214,419 | 594,063 | 291,315 | 175,281 | ||||||||||||||||||
Less: Cash distributions to
investors
|
||||||||||||||||||||||||
from operating cash flow
|
808,917 | 121,169 | 132,308 | 463,771 | 203,698 | 77,402 | ||||||||||||||||||
from sales and
refinancing
|
| | | | | | ||||||||||||||||||
from other
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions
|
48,801 | 21,063 | 82,111 | 130,292 | 87,617 | 97,879 | ||||||||||||||||||
Less: Special items (not including
sales and refinancing)
|
| | | | | | ||||||||||||||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 48,801 | $ | 21,063 | $ | 82,111 | $ | 130,292 | $ | 87,617 | $ | 97,879 | ||||||||||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||||||||||||||||||
Federal income tax results:
|
||||||||||||||||||||||||
Ordinary income (loss)
|
||||||||||||||||||||||||
from operations
|
$ | 41.98 | $ | 66.09 | $ | 52.08 | $ | 24.05 | $ | 30.37 | $ | 17.51 | ||||||||||||
from recapture
|
| | | | | | ||||||||||||||||||
Capital gain (loss)
|
| | | | | | ||||||||||||||||||
Cash distributions to investors:
|
||||||||||||||||||||||||
Source (on a tax basis)
|
||||||||||||||||||||||||
investment income
|
39.59 | 56.31 | 32.14 | 18.78 | 21.24 | 7.73 | ||||||||||||||||||
return of capital
|
| | | | | | ||||||||||||||||||
Source (on a cash basis)
|
||||||||||||||||||||||||
sales
|
| | | | | | ||||||||||||||||||
refinancing
|
| | | | | | ||||||||||||||||||
operations
|
39.59 | 56.31 | 32.14 | 18.78 | 21.24 | 7.73 | ||||||||||||||||||
other
|
| | | | | | ||||||||||||||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
38
Barrywoods |
||||||||
Crossing |
||||||||
Kansas City, |
Cole Net Lease |
|||||||
MO |
Portfolio III |
|||||||
July 2006 | December 2006 | |||||||
2006 | 2006 | |||||||
Gross revenues
|
$ | 969,929 | $ | | ||||
Profit (loss) on sale of properties
|
| | ||||||
Less:
|
||||||||
Operating expenses(4)
|
642,129 | | ||||||
Interest expense
|
126,766 | | ||||||
Depreciation and amortization(3)
|
| | ||||||
Net income
(loss) Tax basis(6)
|
$ | 201,034 | $ | | ||||
Taxable income
|
||||||||
from operations
|
$ | 201,034 | $ | | ||||
from gain on sale
|
| | ||||||
Cash generated
|
||||||||
from operations(5)
|
201,034 | | ||||||
from sales
|
| | ||||||
from refinancing
|
| | ||||||
Cash generated from operations,
sales and refinancing
|
201,034 | | ||||||
Less: Cash distributions to
investors
|
||||||||
from operating cash
flow
|
58,685 | | ||||||
from sales and
refinancing
|
| | ||||||
from other
|
| | ||||||
Cash generated (deficiency) after
cash distributions
|
142,349 | | ||||||
Less: Special items (not including
sales and refinancing)
|
| | ||||||
Cash generated (deficiency) after
cash distributions and special items
|
$ | 142,349 | $ | | ||||
Tax and Distribution Data Per
$1,000 Invested
|
||||||||
Federal income tax results:
|
||||||||
Ordinary income (loss)
|
||||||||
from operations
|
$ | 14.61 | $ | | ||||
from recapture
|
| | ||||||
Capital gain (loss)
|
| | ||||||
Cash distributions to investors:
|
||||||||
Source (on a tax basis)
|
||||||||
investment income
|
4.26 | | ||||||
return of capital
|
| | ||||||
Source (on a cash basis)
|
||||||||
sales
|
| | ||||||
refinancing
|
| | ||||||
operations
|
4.26 | | ||||||
other
|
| | ||||||
Amount (in percentage terms)
remaining invested in program properties at the end of last year
reported in the table
|
100 | % | 100 | % |
39
(1) | Cole Credit Property Trust, Inc. and Cole Credit Property Trust II, Inc. maintain their books on a GAAP basis of accounting rather than a tax basis. | |
(2) | Investors in this program receive interest at a specified rate per annum, which is included in interest expense. Therefore, tax and cash distribution data per $1,000 invested is not applicable. | |
(3) | Amortization of organizational costs is computed over a period of 60 months. Depreciation of commercial real property is determined on the straight-line method over an estimated useful life of 39 years. Leasehold interest are amortized over the life of the lease. | |
(4) | Operating expenses include management fees paid to affiliates for such services as accounting, property supervision, etc. | |
(5) | Cash generated from operations generally includes net income plus depreciation and amortization plus any decreases in accounts receivable and accrued rental income or increases in accounts payable minus any increases in accounts receivable and accrued rental income or decreases in accounts payable. In addition, cash generated from operations is reduced for any property costs related to development projects and is increased by proceeds when the project is sold (usually in less than twelve months). | |
(6) | The partnerships maintain their books on a tax basis of accounting rather than a GAAP basis. There are several potential differences in tax and GAAP basis, including, among others; (a) tax basis accounting does not take certain income or expense accruals into consideration at the end of each fiscal year, (b) rental income is recorded on a tax basis, as it is received where it is accrued on a straight-line basis over the life of the lease for GAAP, and (c) all properties are recorded at cost and depreciated over their estimated useful life on a tax basis even if they qualify as a direct financing lease for GAAP purposes. These differences generally result in timing differences between fiscal years but total operating income over the life of the partnership will not be significantly different between the two basis of accounting. |
40
(1) | the status of the offering of shares in Cole Credit Property Trust II, Inc.; | ||
(2) | recent real property investments; | ||
(3) | potential real property investments; | ||
(4) | a modification to our share redemption program; | ||
(5) | updated financial information regarding Cole Credit Property Trust II, Inc. and certain acquired properties; and | ||
(6) | a modified form of Subscription Agreement. |
Rentable | |||||||||||
Property Description | Tenant | Square Feet | Purchase Price | ||||||||
Wal-Mart Spencer, IN |
Wal-Mart Stores, Inc. | 41,304 | $ | 2,025,682 | |||||||
Golds Gym St. Peters, MO |
Gold St. Louis, LLC | 39,900 | 7,500,000 | ||||||||
81,204 | $ | 9,525,682 | |||||||||
1
Rentable | ||||||||||||||||||||||||
Date | Year | Purchase | Fees Paid To | Square | Physical | |||||||||||||||||||
Property | Type | Acquired | Built | Price | Sponsor (1) | Feet | Occupancy | |||||||||||||||||
Wal-Mart Spencer, IN |
Discount Retail | May 23, 2007 | 1987 | $ | 2,025,682 | $ | 54,284 | 41,304 | 100 | % | ||||||||||||||
Golds Gym St. Peters, MO |
Fitness | July 31, 2007 | 2007 | 7,500,000 | 202,500 | 39,900 | 100 | % | ||||||||||||||||
$ | 9,525,682 | $ | 256,784 | 81,204 | ||||||||||||||||||||
(1) | Fees paid to sponsor include payments made to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing obtained to acquire the respective property. For more detailed information on fees paid to affiliates of our sponsor, see the section captioned Management Compensation beginning on page 58 of the prospectus. |
% of | ||||||||||||||||||||||||||||||||||||
Total | Total | Current | Base Rent | |||||||||||||||||||||||||||||||||
Number | Square | Square | Renewal | Annual | per | |||||||||||||||||||||||||||||||
of | Feet | Feet | Options | Base | Square | Lease Term | ||||||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Leased | Leased | ** | Rent | Foot | Beginning | To | |||||||||||||||||||||||||||
Wal-Mart Spencer, IN |
1 | Wal-Mart Stores, Inc. | 41,304 | 100 | % | 5/5 yr. | $ | 147,553 | $ | 3.57 | 5/23/2007 | 1/31/2013 | ||||||||||||||||||||||||
Golds Gym St. Peters, MO |
1 | Golds St. Louis, LLC | 39,900 | 100 | % | 2/5 yr. | 584,136 | $ | 14.64 | 7/31/2007 | 7/27/2017 | |||||||||||||||||||||||||
642,789 | $ | 16.11 | 7/28/2017 | 7/27/2022 | ||||||||||||||||||||||||||||||||
81,204 | ||||||||||||||||||||||||||||||||||||
* | Major tenants include those tenants that occupy greater than 10.0% of the rentable square feet of their respective property. | |
** | Represents option renewal period / term of each option. |
Fixed Rate | Fixed | Variable Rate | ||||||||||||||||||||||
Loan | Interest | Maturity | Loan | Maturity | Total Loan | |||||||||||||||||||
Property | Amount | Rate | Date | Amount | Date | Outstanding | ||||||||||||||||||
Wal-Mart Spencer, IN |
$ | 1,377,000 | 5.80 | % | 5/11/2017 | $ | 243,000 | 8/3/2007 | $ | 1,620,000 | ||||||||||||||
Golds Gym St. Peters, MO |
5,250,000 | 5.91 | % | 10/1/2017 | | N/A | 5,250,000 | |||||||||||||||||
$ | 6,627,000 | $ | 243,000 | $ | 6,870,000 | |||||||||||||||||||
2
Property | Depreciable Tax Basis | |||
Wal-Mart Spencer, IN |
$ | 1,796,169 | ||
Golds Gym St. Peter, MO |
6,000,000 | |||
$ | 7,796,169 | |||
Number of | Approx. Square | Total Annual | % of Total | |||||||||||||
Year Ending December 31, | Leases Expiring | Feet Expiring | Base Rent | Annual Base Rent | ||||||||||||
2007 |
1 | 2,000 | $ | 37,500 | 0.05 | % | ||||||||||
2008 |
8 | 43,210 | 644,731 | 0.78 | % | |||||||||||
2009 |
9 | 80,143 | 724,364 | 0.87 | % | |||||||||||
2010 |
6 | 20,968 | 400,235 | 0.48 | % | |||||||||||
2011 |
7 | 34,703 | 409,101 | 0.49 | % | |||||||||||
2012 |
9 | 90,077 | 891,923 | 1.07 | % | |||||||||||
2013 |
13 | 286,352 | 1,996,386 | 2.40 | % | |||||||||||
2014 |
7 | 130,899 | 1,555,402 | 1.87 | % | |||||||||||
2015 |
9 | 649,513 | 3,544,096 | 4.26 | % | |||||||||||
2016 |
22 | 1,203,741 | 7,685,829 | 9.24 | % | |||||||||||
2017 |
21 | 730,487 | 5,110,203 | 6.15 | % | |||||||||||
112 | 3,272,093 | $ | 22,999,770 | 27.66 | % | |||||||||||
3
| satisfaction of the conditions to the acquisitions contained in the respective contracts; | ||
| no material adverse change occurring relating to the properties, the tenants or in the local economic conditions; | ||
| our receipt of sufficient net proceeds from the offering of our common stock to the public and financing proceeds to make these acquisitions; and | ||
| our receipt of satisfactory due diligence information including appraisals, environmental reports and tenant and lease information. |
Approximate | Approximate | |||||||||||||
Expected | Purchase | Compensation to | ||||||||||||
Property | Acquisition Date | Seller (1) | Price (2) | Sponsor (3) | ||||||||||
Walgreens Framingham, MA |
August, 2007 | Framingham Waverly Retail, LLC | $ | 7,600,000 | $ | 228,000 | ||||||||
Mealeys Maple Shade, NJ |
August, 2007 | SPC Maple Shade, LLC | 5,350,000 | 160,500 | ||||||||||
Wal-Mart Bay City, TX |
August, 2007 | Walton Place Limited Partnership | 3,755,000 | 112,650 | ||||||||||
Home Depot Bedford Park, IL |
August, 2007 | Chicago Title Land Trust Company | 29,400,000 | 882,000 | ||||||||||
$ | 46,105,000 | $ | 1,383,150 | |||||||||||
(1) | Seller is an unaffiliated third party. | |
(2) | Approximate purchase price does not include acquisition costs which we expect to be approximately 3.0% of the contract purchase price. | |
(3) | Amounts include acquisition fees payable to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing to acquire the respective property. |
Total Square Feet | % of Total Square | |||||||||||
Property | Major Tenants* | Guarantor | Leased | Feet Leased | ||||||||
Walgreens Framingham, MA |
Walgreen Eastern Co., Inc. | Walgreen Co. | 14,820 | 100 | % | |||||||
Mealeys Maple Shade, NJ |
Sears, Roebuck and Co. (1) | N/A | 66,750 | 100 | % | |||||||
Wal-Mart Bay City, TX |
Wal-Mart Realty Company(2) | N/A | 90,921 | 100 | % | |||||||
Home Depot Belford Park, IL |
Home Depot USA, Inc. (3) | N/A | 217,716 | 100 | % | |||||||
390,207 | ||||||||||||
* | Major tenants are those tenants that occupy greater than 10.0% of the rentable square of their respective property. | |
(1) | Sears, Roebuck and Co. is the tenant and Mealeys Furniture, Inc is the subtenant. | |
(2) | Wal-Mart Realty Company is a wholly-owned subsidiary of Wal-Mart Stores, Inc. (Wal-Mart). Wal-Mart subleases approximately 70% of the rentable square feet to Tractor Supply Company under a sub-lease agreement. Wal-Mart does not occupy the premises. |
4
(3) | Home Depot USA, Inc. is a wholly-owned subsidiary of The Home Depot, Inc. (Home Depot). Home Depot is tenant under two leases at the property, one for 109,952 square feet (the Waban Lease) and the other for 108,000 square feet (the Pace Lease). Home Depot physically occupies approximately 133,838 rentable square feet of the property. Home Depot subleases approximately 84,114 square feet to MS Grand, Inc. |
Renewal | Annual | Base Rent per | Lease Term | |||||||||||||||||
Property | Major Tenants* | Options | Base Rent | Square Foot | Beginning | To | ||||||||||||||
Walgreens Framingham, MA |
Walgreen Eastern Co., Inc. | 10/5 yr. | $ | 480,000 | $ | 32.39 | 5/18/06 | 5/17/31 | ||||||||||||
Mealeys Maple Shade, NJ |
Sears, Roebuck and Co. | 4/5 yr. | 487,275 | 7.30 | 7/31/98 | 12/31/08 | ||||||||||||||
Wal-Mart Bay City, TX |
Wal-Mart Realty Company | 5/5 yr. | 338,799 | 3.73 | 6/27/91 | 1/31/17 | ||||||||||||||
Home Depot Bedford Park, IL |
Home Depot USA, Inc. | |||||||||||||||||||
Waban Lease | 3/5 yr. | 1,130,856 | 10.28 | 11/7/91 | 10/31/17 | |||||||||||||||
Home Depot USA, Inc. | ||||||||||||||||||||
Pace Lease | 10/5 yr. | 756,000 | 7.00 | 1/15/92 | 10/31/17 | |||||||||||||||
$ | 3,192,930 | |||||||||||||||||||
Property | Debt Financing | Type | Rate | Maturity Date | ||||||||
Walgreens Framingham, MA |
$ | 4,940,000 | Interest Only | 5.61 | % | August, 2017 | ||||||
Wal-Mart Bay City, TX |
2,065,000 | Interest Only | 5.74 | % | August, 2017 | |||||||
Home Depot Bedford Park, IL |
17,640,000 | Interest Only | 5.74 | % | August, 2017 | |||||||
$ | 24,645,000 | |||||||||||
5
Page | ||
Summary Financial Information of Businesses Acquired and Probable Businesses to be Acquired |
||
CNL Portfolio Properties Various Cities (CNL Properties) |
||
Overview |
F-3 | |
Independent Auditors Report |
F-4 | |
Audited Financial Statements of Portfolio Acquired |
F-5 | |
Statement of Revenues and Certain Operating Expenses for the Year Ended December 31, 2006 |
F-5 | |
Notes to the Statement of Revenues and Certain Operating Expenses |
F-6 | |
Wal-Mart Various Properties |
||
Overview |
F-9 | |
Summary Financial Data Regarding Wal-Mart |
F-9 | |
CVS Florence, SC (CV Florence Property) |
||
Overview |
F-10 | |
Summary Financial Data Regarding CVS |
F-10 | |
Staples Various Properties |
||
Overview |
F-11 | |
Summary Financial Data Regarding Staples |
F-11 | |
Walgreens Various Properties |
||
Overview |
F-12 | |
Summary Financial Data Regarding Walgreen Co. |
F-12 | |
Tractor Supply Various Properties |
||
Overview |
F-13 | |
Summary Financial Data Regarding Tractor Supply |
F-13 | |
Borders Various Properties |
||
Overview |
F-14 | |
Summary Financial Data Regarding Borders |
F-14 | |
Chilis Fredericksburg, TX (CH Fredericksburg Property) |
||
Overview |
F-15 | |
Summary Financial Data Regarding Chilis |
F-15 |
F-1
Page | ||
Summary Financial Information of Businesses Acquired and Probable Businesses to be Acquired |
||
Starbucks Various Properties |
||
Overview |
F-16 | |
Summary Financial Data Regarding Starbucks |
F-16 | |
Kroger La Grange, GA (KG La Grange Property) |
||
Overview |
F-17 | |
Summary Financial Data Regarding Kroger |
F-17 | |
La-Z-Boy Kentwood, MI (LZ Kentwood Property) |
||
Overview |
F-18 | |
Summary Financial Data Regarding La-Z-Boy |
F-18 | |
Circuit City Various Properties |
||
Overview |
F-19 | |
Summary Financial Data Regarding Circuit City |
F-19 | |
Kohls Lake Zurich, IL (KO Lake Zurich Property) |
||
Overview |
F-20 | |
Summary Financial Data Regarding Kohls |
F-20 | |
EDS Salt Lake City, UT (ED Salt Lake Property) |
||
Overview |
F-21 | |
Summary Financial Data Regarding EDS |
F-21 | |
Lowes Cincinnati, OH (LO Cincinnati Property) |
||
Overview |
F-22 | |
Summary Financial Data Regarding Lowes |
F-22 | |
FedEx Various Properties |
||
Overview |
F-23 | |
Summary Financial Data Regarding FedEx |
F-23 | |
Home Depot Bedford Park, IL (HD Bedford Park Property) |
||
Overview |
F-24 | |
Summary Financial Data Regarding Home Depot |
F-24 | |
Unaudited Pro Forma Financial Statements Cole Credit Property Trust II, Inc. |
||
Aggregated Pro Forma Financial Statements (Unaudited) |
F-25 | |
Pro Forma Consolidated Balance Sheet as of March 31, 2007 (Unaudited) |
F-25 | |
Pro Forma Consolidated Statement of Operations for the Three Months Ended March 31, 2007 (Unaudited) |
F-26 | |
Notes to Pro Forma Consolidated Financial Statements (Unaudited) |
F-27 | |
Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2006 (Unaudited) |
F-31 | |
Notes to Pro Forma Consolidated Financial Statements (Unaudited) |
F-32 |
F-2
F-3
F-4
Three Months Ended | ||||||||
Year Ended | March 31, 2007 | |||||||
December 31, 2006 | (Unaudited) | |||||||
Revenues: |
||||||||
Rental income from operating leases |
$ | 3,493,577 | $ | 1,241,384 | ||||
Earned income from direct financing leases |
2,177,625 | 531,588 | ||||||
Total revenues |
5,671,202 | 1,772,972 | ||||||
Certain Operating Expenses: |
||||||||
Operations |
| | ||||||
Total certain operating expenses |
| | ||||||
Revenues in excess of certain operating expenses |
$ | 5,671,202 | $ | 1,772,972 | ||||
F-5
Property | Tenant | Location | Sq Ft | |||||
LJ Houston | LJs Restaurants, Inc. | Houston, TX | 34,094 | |||||
TB Princeton | Southern Bells, Inc. | Princeton, IN | 2,436 | |||||
TB Robinson | Southern Bells, Inc. | Robinson, IL | 1,944 | |||||
TB Brazil | Southern Bells, Inc. | Brazil, IN | 1,993 | |||||
TB Washington | Southern Bells, Inc. | Washington, IN | 2,093 | |||||
TB Vincennes | Southern Bells, Inc. | Vincennes, IN | 2,691 | |||||
TB Henderson | Southern Bells, Inc. | Henderson, KY | 2,320 | |||||
TB Martinsville | Southern Bells, Inc. | Martinsville, IN | 2,057 | |||||
TB Anderson | Southern Bells, Inc. | Anderson, IN | 2,166 | |||||
TB Spencer | Southern Bells, Inc. | Spencer, IN | 2,296 | |||||
DB Addison | Dave & Busters, Inc. | Addison, IL | 50,000 | |||||
AS Baton Rouge | Academy Louisiana Co. | Baton Rouge, LA | 52,500 | |||||
AS Houston (Breton) | Academy Corp. | Houston, TX | 53,381 | |||||
AS Houston (SW FW) | Academy Corp. | Houston, TX | 52,548 | |||||
AS Richland Hills | Academy Corp. | Richland Hills, TX | 52,500 | |||||
CV Amarillo | Eckerd Inc. | Amarillo, TX | 9,504 | |||||
CV Del City | Eckerd Inc. | Del City, OK | 10,906 | |||||
EK Chattanooga | Eckerd Inc. | Chattanooga, TN | 10,909 | |||||
EK Mableton | Eckerd Inc. | Mableton, GA | 8,996 | |||||
BB Evanston | Best Buy Stores, LP | Evanston, IL | 45,397 | |||||
AS Houston (Westheimer) | Academy Corp. | Houston, TX | 53,381 | |||||
EK Mantua | Eckerd Inc. | Mantua, NJ | 8,710 | |||||
EK Vineland | Eckerd Inc. | Vineland, NJ | 14,910 | |||||
MT Warwick | Super Valu, Inc. | Warwick, RI | 64,514 | |||||
WA Eureka | Winer Foods, LLC | Eureka, CA | 82,490 | |||||
F-6
Year ending December 31: | ||||
2007 |
$ | 4,776,728 | ||
2008 |
4,811,829 | |||
2009 |
4,836,572 | |||
2010 |
4,881,741 | |||
2011 |
4,402,532 | |||
Thereafter |
33,081,489 | |||
Total |
$ | 56,790,891 | ||
Year ending December 31: | ||||
2007 |
$ | 2,885,510 | ||
2008 |
2,909,353 | |||
2009 |
2,916,475 | |||
2010 |
2,950,719 | |||
2011 |
2,991,913 | |||
Thereafter |
14,180,802 | |||
Total |
$ | 28,834,772 | ||
F-7
Aggregate Annual | % Aggregate Annual | |||||||
Tenant Name | Rental Income | Rental Income | ||||||
Academy, Ltd. |
$ | 2,069,546 | 32 | % | ||||
Winco |
1,011,573 | 16 | % | |||||
Eckerd Corporation |
848,559 | 13 | % | |||||
Southern Bells, Inc. |
716,493 | 11 | % |
F-8
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Spencer, Indiana |
5/23/2007 | $ | 2,025,682 | 41,304 | 1987 | |||||||||||
Bay City, Texas |
(1) | 3,755,000 | 90,921 | 1990 | ||||||||||||
Total |
$ | 5,780,682 | 132,225 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. An additional condition to acquiring this property will be our securing debt financing to pay the balance of the purchase price. Such financing may not be available on acceptable terms or at all. |
For the Three | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
4/30/2007 | 1/31/2007 | 1/31/2006 | 1/31/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
Revenues |
$ | 86,410 | $ | 344,992 | $ | 308,945 | $ | 281,488 | ||||||||
Operating Income |
4,850 | 20,497 | 18,713 | 17,300 | ||||||||||||
Net Income |
2,826 | 11,284 | 11,231 | 10,267 | ||||||||||||
As of | As of the Fiscal Year Ended | |||||||||||||||
4/30/2007 | 1/31/2007 | 1/31/2006 | 1/31/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 155,422 | $ | 151,193 | $ | 135,624 | $ | 117,139 | ||||||||
Long-term Debt |
29,567 | 30,735 | 30,096 | 23,160 | ||||||||||||
Stockholders Equity |
59,911 | 61,573 | 53,171 | 49,396 |
F-9
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Florence, South Carolina |
5/17/2007 | $ | 2,625,000 | 10,125 | 1998 | |||||||||||
Total |
$ | 2,625,000 | 10,125 | |||||||||||||
For the Three | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
3/31/2007 | 12/30/2006 | 12/31/2005 | 1/1/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Statements
of Operations |
||||||||||||||||
Revenues |
$ | 13,184.6 | $ | 43,813.8 | $ | 37,006.2 | $ | 30,594.3 | ||||||||
Operating Income |
736.5 | 2,441.6 | 2,019.5 | 1,454.7 | ||||||||||||
Net Income |
408.9 | 1,368.9 | 1,224.7 | 918.8 | ||||||||||||
As of | As of the Fiscal Year Ended | |||||||||||||||
3/31/2007 | 12/30/2006 | 12/31/2005 | 1/1/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 51,035.8 | $ | 20,569.8 | $ | 15,283.4 | $ | 14,546.8 | ||||||||
Long-term Debt |
2,895.4 | 2,870.4 | 1,594.1 | 1,925.9 | ||||||||||||
Stockholders Equity |
34,031.4 | 9,917.6 | 8,331.2 | 6,987.2 |
F-10
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Warsaw, IN |
5/17/2007 | $ | 3,215,000 | 23,990 | 1998 | |||||||||||
Guntersville, AL |
7/6/2007 | 3,325,000 | 23,942 | 2001 | ||||||||||||
Total |
$ | 6,540,000 | 47,932 | |||||||||||||
For the Thirteen | ||||||||||||||||
Weeks Ended | For the Fiscal Year Ended | |||||||||||||||
5/5/2007 | 2/3/2007 | 1/28/2006 | 1/29/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 4,589,465 | $ | 18,160,789 | $ | 16,078,852 | $ | 14,448,378 | ||||||||
Operating Income |
322,611 | 1,463,069 | 1,234,081 | 1,056,876 | ||||||||||||
Net Income |
209,143 | 973,677 | 784,117 | 664,575 | ||||||||||||
As of | As of the Fiscal Year Ended | |||||||||||||||
5/5/2007 | 2/3/2007 | 1/28/2006 | 1/29/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 8,360,888 | $ | 8,397,265 | $ | 7,732,720 | $ | 7,127,150 | ||||||||
Long-term Debt |
320,555 | 316,465 | 527,606 | 557,927 | ||||||||||||
Stockholders Equity |
5,044,230 | 5,021,665 | 4,481,601 | 4,174,424 |
F-11
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Bryan, Texas |
5/18/2007 | $ | 6,325,000 | 15,050 | 2001 | |||||||||||
Harris County, Texas |
5/18/2007 | 5,650,000 | 15,050 | 2000 | ||||||||||||
Gainesville, Florida |
6/1/2007 | 3,625,000 | 13,905 | 1997 | ||||||||||||
Kansas City (63rd St.), Missouri |
7/10/2007 | 4,335,000 | 13,905 | 2000 | ||||||||||||
Kansas City (Independence), Missouri |
7/11/2007 | 4,598,000 | 13,905 | 1997 | ||||||||||||
Kansas City (Linwood), Missouri |
7/11/2007 | 3,750,000 | 13,905 | 2000 | ||||||||||||
Kansas City (Troost), Missouri |
7/10/2007 | 4,928,000 | 13,905 | 2000 | ||||||||||||
Topeka, Kansas |
7/10/2007 | 3,121,950 | 13,905 | 1999 | ||||||||||||
Fort Worth, Texas |
7/17/2007 | 4,855,153 | 15,120 | 1999 | ||||||||||||
Framingham,
Massachusetts |
(1) | 7,600,000 | 14,820 | 2007 | ||||||||||||
Total |
$ | 48,788,103 | 143,470 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. An additional condition to acquiring this property will be our securing debt financing to pay the balance of the purchase price. Such financing may not be available on acceptable terms or at all. |
For the Nine | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
5/31/2007 | 8/31/2006 | 8/31/2005 | 8/31/2004 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
Revenues |
$ | 40,340.5 | $ | 47,409.0 | $ | 42,201.6 | $ | 37,508.2 | ||||||||
Operating Income |
2,547.2 | 2,701.5 | 2,424.0 | 2,142.4 | ||||||||||||
Net Income |
1,644.8 | 1,750.6 | 1,559.5 | 1,349.8 |
As of | As of the Fiscal Year Ended | |||||||||||||||
5/31/2007 | 8/31/2006 | 8/31/2005 | 8/31/2004 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 17,944.3 | $ | 17,131.1 | $ | 14,608.8 | $ | 13,342.1 | ||||||||
Long-term Debt |
1,226.1 | 1,118.9 | 997.7 | 850.4 | ||||||||||||
Stockholders Equity |
10,901.4 | 10,115.8 | 8,889.7 | 8,139.7 |
F-12
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Fairview, Tennessee |
5/25/2007 | $ | 2,970,000 | 19,067 | 2007 | |||||||||||
Baytown, Texas |
6/11/2007 | 3,310,000 | 22,670 | 2007 | ||||||||||||
Prior Lake, Minnesota |
6/29/2007 | 5,050,000 | 36,183 | 1991 | ||||||||||||
Total |
$ | 11,330,000 | 77,920 | |||||||||||||
For the Three | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
3/31/2007 | 12/30/2006 | 12/31/2005 | 12/25/2004 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
Revenues |
$ | 559,832 | $ | 2,369,612 | $ | 2,067,979 | $ | 1,738,843 | ||||||||
Operating Income |
8,980 | 148,020 | 136,444 | 101,546 | ||||||||||||
Net Income |
4,999 | 91,008 | 85,669 | 64,069 |
As of | As of the Fiscal Year Ended | |||||||||||||||
3/31/2007 | 12/30/2006 | 12/31/2005 | 12/25/2004 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 1,135,947 | $ | 1,007,992 | $ | 814,795 | $ | 458,405 | ||||||||
Long-term Debt |
56,020 | 2,808 | 10,739 | 34,744 | ||||||||||||
Stockholders Equity |
585,326 | 598,904 | 477,698 | 370,584 |
F-13
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Rapid City, South Dakota |
6/1/2007 | $ | 6,461,000 | 20,000 | 1999 | |||||||||||
Reading, Pennsylvania |
6/1/2007 | 6,261,000 | 25,015 | 1997 | ||||||||||||
Total |
$ | 12,722,000 | 45,015 | |||||||||||||
For the Thirteen | ||||||||||||||||
Weeks Ended | For the Fiscal Year Ended | |||||||||||||||
5/5/2007 | 2/3/2007 | 1/28/2006 | 1/23/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 885.8 | $ | 4,113.5 | $ | 4,079.2 | $ | 3,931.4 | ||||||||
Operating Income (Loss) |
(48.9 | ) | (136.8 | ) | 173.4 | 216.7 | ||||||||||
Net Income (Loss) |
(35.9 | ) | (151.3 | ) | 101.0 | 131.9 |
As of | As of the Fiscal Year Ended | |||||||||||||||
5/5/2007 | 2/3/2007 | 1/28/2006 | 1/23/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 2,656.6 | $ | 2,613.4 | $ | 2,572.2 | $ | 2,628.8 | ||||||||
Long-term Debt |
5.2 | 5.2 | 5.4 | 55.8 | ||||||||||||
Stockholders Equity |
601.4 | 642.0 | 927.8 | 1,088.9 |
F-14
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Fredericksburg, Texas |
6/5/2007 | $ | 2,314,000 | 5,495 | 1985 | |||||||||||
Total |
$ | 2,314,000 | 5,495 | |||||||||||||
For the Thirty-Nine | ||||||||||||||||
Weeks Ended | For the Fiscal Year Ended | |||||||||||||||
3/28/2007 | 6/28/2006 | 6/29/2005 | 6/30/2004 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
Revenues |
$ | 3,233,950 | $ | 4,151,291 | $ | 3,749,539 | $ | 3,541,005 | ||||||||
Operating Income |
228,307 | 326,599 | 218,385 | 248,302 | ||||||||||||
Net Income |
146,402 | 212,395 | 160,219 | 150,918 | ||||||||||||
As of | As of the Fiscal Year Ended | |||||||||||||||
3/28/2007 | 6/28/2006 | 6/29/2005 | 6/30/2004 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 2,362,511 | $ | 2,221,779 | $ | 2,156,124 | $ | 2,254,424 | ||||||||
Long-term Debt |
593,380 | 500,515 | 406,505 | 639,291 | ||||||||||||
Stockholders Equity |
1,053,562 | 1,075,832 | 1,100,282 | 1,010,422 |
F-15
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Covington, Tennessee |
6/22/2007 | $ | 1,516,000 | 1,805 | 2007 | |||||||||||
Sedalia, Missouri |
6/22/2007 | 1,227,000 | 1,800 | 2006 | ||||||||||||
Total |
$ | 2,743,000 | 3,605 | |||||||||||||
For the Twenty Six | ||||||||||||||||
Weeks Ended | For the Fiscal Year Ended | |||||||||||||||
4/1/2007 | 10/1/2006 | 10/2/2005 | 10/3/2004 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 3,929,516 | $ | 7,786,942 | $ | 6,369,300 | $ | 5,294,247 | ||||||||
Operating Income |
560,698 | 893,952 | 780,518 | 606,494 | ||||||||||||
Net Income |
355,792 | 564,259 | 494,370 | 388,880 |
As of | As of the Fiscal Year Ended | |||||||||||||||
4/1/2007 | 10/1/2006 | 10/2/2005 | 10/3/2004 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 4,636,875 | $ | 4,428,941 | $ | 3,513,693 | $ | 3,386,541 | ||||||||
Long-term Debt |
1,551 | 1,958 | 2,870 | 3,618 | ||||||||||||
Stockholders Equity |
2,212,299 | 2,228,506 | 2,090,262 | 2,470,211 |
F-16
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
La Grange, Georgia |
6/28/2007 | $ | 7,293,750 | 61,331 | 1998 | |||||||||||
Total |
$ | 7,293,750 | 61,331 | |||||||||||||
For the First | ||||||||||||||||
Quarter Ended | For the Fiscal Year Ended | |||||||||||||||
5/26/2007 | 2/3/2007 | 1/28/2006 | 1/29/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 20,726 | $ | 66,111 | $ | 60,553 | $ | 56,434 | ||||||||
Operating Income |
690 | 2,236 | 2,035 | 843 | ||||||||||||
Net Income (Loss) |
337 | 1,115 | 958 | (104 | ) |
As of | As of the Fiscal Year Ended | |||||||||||||||
5/26/2007 | 2/3/2007 | 1/28/2006 | 1/29/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 20,996 | $ | 21,215 | $ | 20,482 | $ | 20,491 | ||||||||
Long-term Debt |
5,177 | 6,154 | 6,678 | 7,900 | ||||||||||||
Stockholders Equity |
5,260 | 4,923 | 4,390 | 3,619 |
F-17
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Kentwood, Michigan |
6/28/2007 | $ | 5,145,386 | 30,245 | 1986 | |||||||||||
Total |
$ | 5,145,386 | 30,245 | |||||||||||||
For the Fiscal Year Ended | ||||||||||||
4/28/2007 | 4/29/2006 | 4/30/2005 | ||||||||||
(in thousands) | ||||||||||||
Consolidated Statements of Operations |
||||||||||||
Revenues |
$ | 1,617,302 | $ | 1,695,012 | $ | 1,815,202 | ||||||
Operating Income |
31,955 | 14,540 | 78,061 | |||||||||
Net Income (Loss) |
4,139 | (3,041 | ) | 37,185 |
As of the Fiscal Year Ended | ||||||||||||
4/28/2007 | 4/29/2006 | 4/30/2005 | ||||||||||
(in thousands) | ||||||||||||
Consolidated Balance Sheets |
||||||||||||
Total Assets |
$ | 878,691 | $ | 956,752 | $ | 1,026,357 | ||||||
Long-term Debt |
111,714 | 173,368 | 213,549 | |||||||||
Stockholders Equity |
485,348 | 510,345 | 527,286 |
F-18
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Mesquite, Texas |
6/29/2007 | $ | 7,825,000 | 42,918 | 1996 | |||||||||||
Taunton, Massachusetts |
7/13/2007 | 7,860,000 | 32,748 | 2001 | ||||||||||||
Groveland, Florida |
7/17/2007 | 27,548,810 | 706,560 | 1999 | ||||||||||||
Total |
$ | 43,233,810 | 782,226 | |||||||||||||
For the Three | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
5/31/2007 | 2/28/2007 | 2/28/2006 | 2/28/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 2,485,537 | $ | 12,429,754 | $ | 11,514,151 | $ | 10,413,524 | ||||||||
Operating Income (Loss) |
(88,169 | ) | (5,303 | ) | 214,762 | 87,012 | ||||||||||
Net Income (Loss) |
(54,566 | ) | (8,281 | ) | 139,746 | 61,658 |
As of | As of the Fiscal Year Ended | |||||||||||||||
5/31/2007 | 2/28/2007 | 2/28/2006 | 2/28/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 3,827,914 | $ | 4,007,283 | $ | 4,069,044 | $ | 3,840,010 | ||||||||
Long-term Debt |
48,961 | 50,487 | 51,985 | 19,944 | ||||||||||||
Stockholders Equity |
1,700,189 | 1,791,244 | 1,954,633 | 2,079,927 |
F-19
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Lake Zurich, Illinois |
7/17/2007 | $ | 12,712,730 | 88,306 | 2000 | |||||||||||
Total |
$ | 12,712,730 | 88,306 | |||||||||||||
For the Three | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
5/5/2007 | 2/3/2007 | 1/28/2006 | 1/29/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Statements of
Operations |
||||||||||||||||
Revenues |
$ | 3,572,040 | $ | 15,544,184 | $ | 13,402,217 | $ | 11,700,619 | ||||||||
Operating Income |
346,085 | 1,814,801 | 1,416,181 | 1,193,327 | ||||||||||||
Net Income |
208,953 | 1,108,681 | 841,960 | 703,401 |
As of | As of the Fiscal Year Ended | |||||||||||||||
5/5/2007 | 2/3/2007 | 1/28/2006 | 1/29/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 9,261,418 | $ | 9,041,177 | $ | 9,153,494 | $ | 7,979,299 | ||||||||
Long-term Debt |
1,040,915 | 1,040,057 | 1,046,104 | 1,103,441 | ||||||||||||
Stockholders Equity |
5,910,414 | 5,603,395 | 5,957,338 | 5,033,898 |
F-20
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Salt Lake City, Utah |
7/17/2007 | $ | 22,824,824 | 406,101 | 1998 | |||||||||||
Total |
$ | 22,824,824 | 406,101 | |||||||||||||
For the Three | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
3/31/2007 | 12/31/2006 | 12/31/2005 | 12/31/2004 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
Revenues |
$ | 5,224 | $ | 21,268 | $ | 19,757 | $ | 19,863 | ||||||||
Operating Income (Loss) |
265 | 816 | 542 | (102 | ) | |||||||||||
Net Income (Loss) |
164 | 470 | 150 | 158 |
As of | As of the Fiscal Year Ended | |||||||||||||||
3/31/2007 | 12/31/2006 | 12/31/2005 | 12/31/2004 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 17,855 | $ | 17,954 | $ | 17,087 | $ | 17,744 | ||||||||
Long-term Debt |
2,971 | 2,965 | 2,939 | 3,168 | ||||||||||||
Stockholders Equity |
7,877 | 7,896 | 7,512 | 7,440 |
F-21
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Cincinnati, Ohio |
7/17/2007 | $ | 20,558,483 | 129,044 | 1998 | |||||||||||
Total |
$ | 20,558,483 | 129,044 | |||||||||||||
For the Three | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
5/4/2007 | 2/2/2007 | 2/3/2006 | 1/28/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
Revenues |
$ | 12,172 | $ | 46,927 | $ | 43,243 | $ | 36,464 | ||||||||
Operating Income |
1,562 | 6,314 | 5,634 | 4,555 | ||||||||||||
Net Income |
739 | 3,105 | 2,765 | 2,167 |
As of | As of the Fiscal Year Ended | |||||||||||||||
5/4/2007 | 2/2/2007 | 2/3/2006 | 1/28/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 29,969 | $ | 27,767 | $ | 24,639 | $ | 21,101 | ||||||||
Long-term Debt |
4,306 | 4,325 | 3,499 | 3,060 | ||||||||||||
Stockholders Equity |
15,726 | 15,725 | 14,296 | 11,498 |
F-22
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Peoria, Illinois |
7/20/2007 | $ | 3,200,000 | 38,200 | 1997 | |||||||||||
Walker, Michigan |
(1) | $ | 7,575,000 | 78,034 | 2001 | |||||||||||
Total |
$ | 10,775,000 | 116,234 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. An additional condition to acquiring this property will be our securing debt financing to pay the balance of the purchase price. Such financing may not be available on acceptable terms or at all. |
For the Fiscal Year Ended | ||||||||||||
5/31/2007 | 5/31/2006 | 5/31/2005 | ||||||||||
(in millions) | ||||||||||||
Consolidated Statements of Operations |
||||||||||||
Revenues |
$ | 35,214 | $ | 32,294 | $ | 29,363 | ||||||
Operating Income |
3,276 | 3,014 | 2,471 | |||||||||
Net Income |
2,016 | 1,806 | 1,449 |
As of the Fiscal Year Ended | ||||||||||||
5/31/2007 | 5/31/2006 | 5/31/2005 | ||||||||||
(in millions) | ||||||||||||
Consolidated Balance Sheets |
||||||||||||
Total Assets |
$ | 24,000 | $ | 22,690 | $ | 20,404 | ||||||
Long-term Debt |
2,007 | 1,592 | 2,427 | |||||||||
Stockholders Equity |
12,656 | 11,511 | 9,588 |
F-23
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Bedford Park, IL |
(1) | $ | 29,400,000 | 217,952 | 1992 | |||||||||||
Total |
$ | 29,400,000 | 217,952 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. An additional condition to acquiring this property will be our securing debt financing to pay the balance of the purchase price. Such financing may not be available on acceptable terms or at all. |
For the Three | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
4/29/2007 | 1/28/2007 | 1/29/2006 | 1/30/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 21,585 | $ | 90,837 | $ | 81,511 | $ | 73,094 | ||||||||
Operating Income |
1,835 | 9,673 | 9,363 | 7,926 | ||||||||||||
Net Income |
1,046 | 5,761 | 5,838 | 5,001 |
As of | As of the Fiscal Year Ended | |||||||||||||||
4/29/2007 | 1/28/2007 | 1/29/2006 | 1/30/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 56,081 | $ | 52,263 | $ | 44,405 | $ | 39,020 | ||||||||
Long-term Debt |
11,640 | 11,643 | 2,672 | 2,148 | ||||||||||||
Stockholders Equity |
25,673 | 25,030 | 26,909 | 24,158 |
F-24
March 31, | Acquisition | Pro Forma | ||||||||||
2007, | Pro Forma | March 31, | ||||||||||
As Reported | Adjustments | 2007 | ||||||||||
(a) | (b) | |||||||||||
ASSETS |
||||||||||||
Real estate assets, at cost: |
||||||||||||
Land |
$ | 166,930,667 | $ | 114,937,202 | $ | 281,867,869 | ||||||
Buildings and improvements, less accumulated
depreciation of $7,519,166 at March 31, 2007 |
479,536,419 | 245,444,140 | 724,980,559 | |||||||||
Real estate assets under direct financing leases, net |
| 40,254,701 | 40,254,701 | |||||||||
Acquired intangible lease assets, less accumulated
amortization of $3,622,906 at March 31, 2007 |
82,117,662 | 51,074,492 | 133,192,154 | |||||||||
Total real estate assets |
728,584,748 | 451,710,536 | 1,180,295,283 | |||||||||
Cash and cash equivalents |
37,735,612 | (37,735,612 | ) | | ||||||||
Restricted cash |
14,722,513 | | 14,722,513 | |||||||||
Rents and tenant receivables, net |
3,588,151 | | 3,588,151 | |||||||||
Prepaid expenses, mortgage loan deposits and other assets |
7,852,788 | | 7,852,788 | |||||||||
Deferred financing costs, less accumulated amortization
of $737,990 at March 31, 2007 |
5,985,610 | 5,959,169 | 11,944,779 | |||||||||
Total assets |
$ | 798,469,422 | $ | 419,934,092 | $ | 1,218,403,514 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||
Mortgage notes payable |
$ | 389,679,900 | $ | 295,952,500 | $ | 685,632,400 | ||||||
Accounts payable and accrued expenses |
3,186,044 | | 3,186,044 | |||||||||
Escrowed investor proceeds |
14,678,510 | | 14,678,510 | |||||||||
Acquired below market lease intangibles, less
accumulated amortization of $194,383 at March 31, 2007 |
5,287,698 | 13,177,081 | 18,464,779 | |||||||||
Distributions payable |
2,255,891 | | 2,255,891 | |||||||||
Deferred rent and other liabilities |
1,745,486 | | 1,745,486 | |||||||||
Total liabilities |
416,833,529 | 309,177,081 | 725,963,110 | |||||||||
Redeemable common stock |
6,285,696 | | 6,285,696 | |||||||||
Preferred stock, $0.01 par value; 10,000,000 shares
authorized, none issued and outstanding at March 31,
2007 |
| | | |||||||||
Common stock, $.01 par value; 240,000,000 shares
authorized, 43,405,817 shares issued and outstanding at
March 31, 2007 |
434,058 | 123,116 | 557,174 | |||||||||
Capital in excess of par value |
386,580,943 | 110,681,395 | 497,262,338 | |||||||||
Accumulated distributions in excess of earnings |
(11,664,804 | ) | | (11,664,804 | ) | |||||||
Total stockholders equity |
375,350,197 | 110,804,511 | 486,154,708 | |||||||||
Total liabilities and stockholders equity |
$ | 789,469,422 | $ | 419,934,092 | $ | 1,218,403,514 | ||||||
F-25
For the | Pro Forma for the | |||||||||||
Three Months | Three Months | |||||||||||
Ended | Acquisition | Ended | ||||||||||
March 31, 2007, | Pro Forma | March 31, | ||||||||||
As Reported | Adjustments | 2007 | ||||||||||
(a) | (c) | |||||||||||
Revenues: |
||||||||||||
Rental income |
$ | 11,776,758 | $ | 7,970,712 | (d) | $ | 19,747,470 | |||||
Earned income from direct financing leases |
| 461,872 | 461,872 | |||||||||
Tenant reimbursement income |
820,593 | 499,574 | 1,320,167 | |||||||||
Total revenue |
12,597,351 | 8,932,158 | 21,529,509 | |||||||||
Expenses: |
||||||||||||
General and administrative |
314,069 | 95,702 | 409,771 | |||||||||
Property operating expenses |
1,029,571 | 350,019 | 1,379,590 | |||||||||
Property and asset management fees |
539,676 | 572,860 | (e)(f) | 1,112,536 | ||||||||
Depreciation |
2,971,234 | 2,073,769 | (g) | 5,045,003 | ||||||||
Amortization |
1,300,031 | 891,018 | (g) | 2,191,049 | ||||||||
Total operating expenses |
6,154,581 | 3,983,368 | 10,137,949 | |||||||||
Real estate operating income |
6,442,770 | 4,948,790 | 11,391,560 | |||||||||
Other income (expense): |
||||||||||||
Interest income |
351,272 | | 351,272 | |||||||||
Interest expense |
(5,109,315 | ) | (4,721,403 | )(h) | (9,830,718 | ) | ||||||
Total other expense |
(4,758,043 | ) | (4,721,403 | ) | (9,479,446 | ) | ||||||
Net
income |
$ | 1,684,727 | $ | 227,386 | $ | 1,912,113 | ||||||
Weighted average number of common shares outstanding |
||||||||||||
Basic |
36,777,369 | 19,037,991 | (i) | 55,815,360 | ||||||||
Diluted |
36,777,559 | 19,037,991 | (i) | 55,815,550 | ||||||||
Net income per common share |
||||||||||||
Basic and
diluted |
$ | 0.05 | $ | 0.03 | ||||||||
F-26
a. | Reflects the Companys historical balance sheet as of March 31, 2007 and the Companys historical results of operations for the three months ended March 31, 2007. | |
b. | Reflects preliminary purchase price allocations related to the following 2007 acquisitions completed subsequent to March 31, 2007: | |
Completed Acquisitions | ||
The TS Greenfield Property, the MT Fairview Heights Property, the TS Marinette Property, the TS Paw Paw Property, the ST Greenville Property, the RA Plains Property, the TS Navasota Property, the WG Bridgetown Property, the RA Fredericksburg Property, the SC Anderson Property, the TS Fredericksburg Property, the RA Lima Property, the WM New London Property, the WG Dallas Property, the RA Allentown Property, the CV Florence Property, the ST Warsaw Property, the WM Spencer Property, the WG Bryan Property, the WG Harris Property, the BD Rapid City Property, the BD Reading Property, the WG Gainesville Property, the CH Fredericksburg Property, the TS Baytown Property, the SB Covington Property, the SB Sedalia Property, the CNL Portfolio Properties, the KG La Grange Property, the LZ Kentwood Property, the CC Mesquite Property, the TS Prior Lake Property, the ST Guntersville Property, the LO Cincinnati Property, the WG Fort Worth Property, the KO Lake Zurich Property, the CC Groveland Property, the ED Salt Lake Property, the WG Kansas City (Linwood) Property, the WG Kansas City (Troost) Property, the WG Kansas City (63rd St) Property, the WG Kansas City (Independence) Property, the WG Topeka Property, the CC Taunton Property, and the FE Peoria Property. | ||
Potential Acquisitions | ||
The FE Walker Property, the WM Bay City Property, the WG Framingham Property, and the HD Bedford Park Property. | ||
c. | Reflects the pro forma results of operations for the three months ended March 31, 2007 for the following acquisitions, the AA Maryland Heights Property, the AS Katy Property, the AH St. John Property, the MT Omaha Property, the WG Shreveport Property, the OM Orangeburg Property, the WG Cincinnati Property, the WG Madeira Property, the WG Sharonville Property, the TS Ankeny Property, the OD Enterprise Property, the MT Fairview Heights Property, the RA Lima Property, the RA Plains Property, the SC Anderson Property, the TS Fredericksburg Property, the TS Greenfield Property, the TS Marinette Property, the TS Navasota Property, the ST Greenville Property, the WG Bridgetown Property, the WG Dallas Property, the WM New London Property, the WM Spencer Property, the TS Paw Paw Property, the TS Fairview Property, the CV Florence Property, the RA Allentown Property, the WG Bryan Property, the WG Harris County Property, the RA Fredericksburg Property, the ST Warsaw Property, the BD Rapid City Property, the BD Reading Property, the WG Gainesville Property, the CH Fredericksburg Property, the TS Baytown Property, the SB Covington Property, the SB Sedalia Property, the KG La Grange Property, the LZ Kentwood Property, the CC Mesquite Property, the TS Prior Lake Property, the ST Guntersville Property, the LO Cincinnati Property, the WG Fort Worth Property, the KO Lake Zurich Property, the CC Groveland Property, the ED Salt Lake City Property, the WG Kansas City (Linwood) Property, the WG Kansas City (Troost) Property, the WG Kansas City (63rd St) Property, the WG Kansas City (Independence) Property, the WG Topeka Property, the CNL Portfolio Properties, the CC Taunton Property, the FE Peoria Property, the FE Walker Property, the WM Bay City Property, the WG Framingham Property and the HD Bedford Park Property (collectively, the Pro Forma Properties). | |
d. | Represents the straight line rental revenues for the Pro Forma Properties in accordance with their respective lease agreements. | |
e. | Reflects the annualized asset management fee of 0.25% (a monthly rate of 0.02083%) of the aggregate asset value of the Pro Forma Properties which is payable to our Advisor. | |
f. | Reflects the property management fee equal to 2% of gross revenues of the Pro Forma Properties which is payable to an affiliate of our Advisor. | |
g. | Represents depreciation and amortization expense for the Pro Forma Properties. Depreciation and amortization expense are based on the Companys preliminary purchase price allocation. All assets are depreciated on a straight line basis. The estimated useful lives of our assets by class are generally as follows: |
Building
|
40 years | |
Tenant improvements
|
Lesser of useful life or lease term | |
Intangible lease assets
|
Lesser of useful life or lease term |
F-27
h. | Represents interest expense associated with the debt incurred to finance the acquisitions of the Pro Forma Properties. The variable rate mortgage debt has a 90 day repayment term. As such, the interest expense for the year ended December 31, 2006 includes 90 days of interest expense relating to the variable rate tranches as they are scheduled to be paid down 90 days after the acquisition of the Pro Forma Properties. | |
The following table provides certain information about each of the loans: | ||
Fixed Rate Tranches |
Property | Loan Amount | Interest Rate | Maturity | |||||||||
AS Katy |
$ | 68,250,000 | 5.61 | % | February 1, 2017 | |||||||
AH St. John |
4,420,000 | 5.65 | % | July 11, 2017 | ||||||||
MT Omaha |
23,400,000 | 5.53 | % | March 1, 2017 | ||||||||
WG Shreveport |
2,815,000 | 5.56 | % | April 11, 2017 | ||||||||
OM Orangeburg |
1,875,000 | 5.61 | % | April 1, 2012 | ||||||||
WG Cincinnati |
3,341,000 | 6.00 | % | September 1, 2016 | ||||||||
WG Madeira |
2,876,00 | 5.70 | % | April 1, 2012 | ||||||||
WG Sharonville |
2,655,000 | 5.62 | % | April 1, 2012 | ||||||||
TS Ankeny |
1,950,500 | 5.65 | % | May 1, 2017 | ||||||||
OD Enterprise |
1,850,000 | 6.29 | % | March 1, 2017 | ||||||||
MT Fairview Heights |
35,432,000 | 5.70 | % | May 1, 2017 | ||||||||
RA Lima |
3,103,000 | 5.46 | % | June 1, 2017 | ||||||||
RA Plains |
3,380,000 | 5.60 | % | May 1, 2017 | ||||||||
SC Anderson |
8,160,000 | 5.80 | % | May 11, 2017 | ||||||||
TS Fredericksburg |
2,031,250 | 5.57 | % | June 1, 2017 | ||||||||
TS Greenfield |
2,227,500 | 5.57 | % | July 1, 2017 | ||||||||
TS Marinette |
1,918,000 | 5.65 | % | May 1, 2017 | ||||||||
TS Navasota |
2,050,000 | 5.80 | % | May 11, 2017 | ||||||||
ST Greenville |
2,955,000 | 5.51 | % | May 1, 2017 | ||||||||
WG Bridgetown |
3,043,000 | 5.80 | % | May 11, 2017 | ||||||||
WG Dallas |
2,175,000 | 5.76 | % | June 1, 2017 | ||||||||
WM New London |
1,778,000 | 5.80 | % | May 11, 2017 | ||||||||
WM Spencer |
1,377,000 | 5.80 | % | May 11, 2017 | ||||||||
TS Paw Paw |
2,047,500 | 5.65 | % | May 1, 2017 | ||||||||
TS Fairview |
1,930,500 | 5.59 | % | June 1, 2017 | ||||||||
CV Florence |
1,706,250 | 5.73 | % | June 1, 2017 | ||||||||
RA Allentown |
3,615,000 | 5.78 | % | June 1, 2017 | ||||||||
WG Bryan |
4,111,000 | 5.70 | % | June 11, 2017 | ||||||||
WG Harris County |
3,673,000 | 5.70 | % | June 11, 2017 | ||||||||
RA Fredericksburg |
2,979,000 | 5.92 | % | May 11, 2017 | ||||||||
ST Warsaw |
1,850,000 | 5.73 | % | June 1, 2017 | ||||||||
BD Rapid City |
4,393,000 | 5.66 | % | June 11, 2017 |
F-28
Property | Loan Amount | Interest Rate | Maturity | |||||||||
BD Reading |
$ | 4,257,000 | 5.66 | % | June 11, 2017 | |||||||
WG Gainesville |
2,465,000 | 5.60 | % | June 11, 2017 | ||||||||
CH Fredericksburg |
1,504,000 | 5.55 | % | June 11, 2017 | ||||||||
TS Baytown |
2,251,000 | 5.60 | % | June 11, 2017 | ||||||||
KG La Grange |
4,750,000 | 5.21 | % | July 1, 2012 | ||||||||
LZ Kentwood |
3,602,000 | 5.32 | % | July 1, 2012 | ||||||||
CC Mesquite |
4,305,000 | 5.32 | % | July 1, 2012 | ||||||||
TS Prior Lake |
3,283,250 | 5.73 | % | July 1, 2017 | ||||||||
ST Guntersville |
2,161,250 | 5.24 | % | August 1, 2012 | ||||||||
LO Cincinnati |
13,800,000 | 5.55 | % | July 11, 2017 | ||||||||
WG Fort Worth |
3,675,000 | 5.55 | % | July 11, 2017 | ||||||||
KO Lake Zurich |
9,075,000 | 5.55 | % | July 11, 2017 | ||||||||
CC Groveland |
20,250,000 | 5.55 | % | July 11, 2017 | ||||||||
ED Salt Lake City |
18,000,000 | 5.55 | % | July 11, 2017 | ||||||||
WG Kansas City (Linwood) |
2,437,500 | 5.69 | % | July 11, 2017 | ||||||||
WG Kansas City (Troost) |
2,464,000 | 5.79 | % | July 11, 2017 | ||||||||
WG Kansas City (63rd St) |
3,034,500 | 5.79 | % | July 11, 2017 | ||||||||
WG Kansas City (Independence) |
2,990,000 | 5.69 | % | July 11, 2017 | ||||||||
WG Topeka |
1,870,000 | 5.79 | % | July 11, 2017 | ||||||||
AS Baton
Rouge |
4,687,000 | 5.83 | % | August 1, 2017 | ||||||||
AS Houston (Breton) |
3,045,000 | 5.83 | % | August 1, 2017 | ||||||||
AS Houston (Southwest) |
4,625,000 | 5.83 | % | August 1, 2017 | ||||||||
AS North Richland Hills |
4,217,000 | 5.83 | % | August 1, 2017 | ||||||||
CV Amarillo |
1,741,000 | 5.83 | % | August 1, 2017 | ||||||||
CV Del City |
2,631,000 | 5.82 | % | August 1, 2017 | ||||||||
DA Addison |
5,600,000 | 5.56 | % | August 1, 2017 | ||||||||
EK Chattanooga |
1,920,000 | 5.67 | % | August 1, 2017 | ||||||||
EK Mableton |
1,197,000 | 5.67 | % | August 1, 2017 | ||||||||
CC Taunton |
4,323,000 | 5.32 | % | August 1, 2012 | ||||||||
FE Peoria |
2,080,000 | 5.60 | % | August 1, 2017 | ||||||||
AS Houston
(Westheimer) |
3,825,000 | 5.71 | % | July 1, 2017 | ||||||||
WC Eureka |
11,247,000 | 5.71 | % | July 1, 2017 | ||||||||
EK Vineland |
3,500,000 | 5.71 | % | July 1, 2017 | ||||||||
EK Mantua |
1,470,000 | 5.71 | % | July 1, 2017 | ||||||||
SV Warwick |
5,350,000 | 5.71 | % | July 1, 2017 | ||||||||
BB Evanston |
5,900,000 | 5.71 | % | July 1, 2017 | ||||||||
WG Framingham |
4,940,000 | 5.61 | % | August 1, 2017 | ||||||||
FE Walker |
2,050,200 | 5.80 | % | May 11, 2017 | ||||||||
WM Bay City |
2,065,000 | 5.74 | % | August 11, 2017 | ||||||||
HD Bedford Park |
17,640,000 | 5.74 | % | August 11, 2017 |
Property | Loan Amount | Interest Rate | Maturity | |||||||||
AH St. John |
$ | 780,000 | LIBOR plus 2.0% | September 12, 2007 | ||||||||
WG Bridgetown |
537,000 | LIBOR plus 2.0% | August 27, 2007 | |||||||||
WM New London |
313,000 | LIBOR plus 2.0% | August 9, 2007 | |||||||||
WM Spencer |
243,000 | LIBOR plus 2.0% | August 3, 2007 | |||||||||
WG Bryan |
949,000 | LIBOR plus 2.0% | August 16, 2007 | |||||||||
WG Harris County |
848,000 | LIBOR plus 2.0% | August 16, 2007 | |||||||||
RA Fredericksburg |
1,353,000 | LIBOR plus 2.0% | August 2, 2007 | |||||||||
BD Rapid City |
776,000 | LIBOR plus 2.0% | September 1, 2007 | |||||||||
BD Reading |
752,000 | LIBOR plus 2.0% | September 1, 2007 | |||||||||
WG Gainesville |
435,000 | LIBOR plus 2.0% | September 1, 2007 | |||||||||
CH Fredericksburg |
347,000 | LIBOR plus 2.0% | September 5, 2007 | |||||||||
TS Baytown |
397,000 | LIBOR plus 2.0% | September 11, 2007 | |||||||||
WG Shreveport |
497,000 | LIBOR plus 2.0% | June 23, 2007 | |||||||||
SC Anderson |
1,440,000 | LIBOR plus 2.0% | August 4, 2007 |
F-29
i. | Represents a pro forma adjustment to the weighted average common shares outstanding to reflect all shares outstanding on March 31, 2007 as though they were issued on January 1, 2007. As the Company had insufficient capital at January 1, 2007 to acquire the respective properties which are included in the pro forma results of operations, it is necessary to assume all of the shares outstanding as of March 31, 2007 were outstanding on January 1, 2007. |
F-30
For the Year | Total | Total | Pro Forma, | |||||||||||||
Ended | 2006 | 2007 | For the Year | |||||||||||||
December 31, | Acquisitions | Acquisitions | Ended | |||||||||||||
2006 | Pro Forma | Pro Forma | December 31, | |||||||||||||
As Reported | Adjustments | Adjustments | 2006 | |||||||||||||
(a) | (b) | (c) | ||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 18,357,174 | $ | 5,395,389 | (d) | $ | 38,093,080 | (d) | $ | 61,845,643 | ||||||
Earned income from direct financing leases |
| | 1,931,966 | 1,931,966 | ||||||||||||
Tenant reimbursement income |
1,162,333 | 245,989 | 82,571 | 1,490,893 | ||||||||||||
Total revenue |
19,519,507 | 5,641,378 | 40,107,617 | 65,268,502 | ||||||||||||
Expenses: |
||||||||||||||||
General and administrative |
952,789 | 16,715 | 129,989 | 1,099,493 | ||||||||||||
Property operating expenses |
1,416,745 | 272,804 | (e) | 100,644 | (e) | 1,790,193 | ||||||||||
Property and asset management fees |
936,977 | 568,720 | (f) | 2,148,500 | (f) | 3,654,197 | ||||||||||
Depreciation |
4,396,460 | 1,616,753 | (g) | 10,331,681 | (g) | 16,344,894 | ||||||||||
Amortization |
2,072,906 | 572,664 | (g) | 4,089,871 | (g) | 6,735,441 | ||||||||||
Total operating expenses |
9,775,877 | 3,047,656 | 16,800,685 | 29,624,218 | ||||||||||||
Real estate operating income |
9,743,630 | 2,593,722 | 23,306,932 | 35,644,284 | ||||||||||||
Other Income (Expense): |
||||||||||||||||
Interest income |
503,479 | | | 503,479 | ||||||||||||
Interest expense |
(8,901,113 | ) | (3,365,336) | (h) | (21,677,286) | (i) | (33,943,735 | ) | ||||||||
Total other expense |
(8,397,634 | ) | (3,365,336 | ) | (21,677,286 | ) | (33,440,256 | ) | ||||||||
Net Income (Loss) |
$ | 1,345,996 | $ | (771,614 | ) | $ | 1,629,646 | ) | $ | 2,204,028 | ||||||
Weighted average number of Common shares
outstanding |
||||||||||||||||
Basic and Diluted |
13,275,635 | 7,406,178 | (j) | 21,686,592 | (j) | 42,368,405 | ||||||||||
Net income (loss) per common share |
||||||||||||||||
Basic and Diluted |
$ | 0.10 | $ | 0.05 | ||||||||||||
F-31
a. | Reflects the Companys historical results of operations for the year ended December 31, 2006. | |
b. | Reflects the pro forma results of operations for the year ended December 31, 2006 for the following properties (collectively, the 2006 Acquisitions): the RA Enterprise Property, the RA Wauseon Property, the RA Saco Property, the CV Scioto Trail Property, the WW II Properties, the MT Lakewood Property, the RA Cleveland Property, the RA Fremont Property, the WG Knoxville Property, the CO San Antonio Property, the CV Madison Property, the RA Defiance Property, the CV Portsmouth Property, the AA Greenfield Property, the AA Trenton Property, the RA Lansing Property, the AA Columbia Heights Property, the AA Fergus Falls Property, the CV Okeechobee Property, the OD Dayton Property, the AA Holland Property, the AA Holland Township Property, the AA Zeeland Property, the CV Orlando Property, the OD Greenville Property, the OD Warrensburg Property, the CV Gulfport Property, the AA Grand Forks Property, the CV Clinton Property, the AA Duluth Property, the WG Picayune Property, the AA Grand Bay Property, the AA Rainsville Property, the AA Hurley Property, the RA Glassport Property, the RA Hanover Property, the TS La Grange Property, the FE Council Bluffs Property, the FE Edwardsville Property, the CV Glenville Scotia Property, the AA Ashland Property, the AA Jackson Property, the AA New Boston Property, the AA Scottsburg Property, the TS Livingston Property, the TS New Braunfels Property, the OD Benton Property, the OD Oxford Property, and the TS Crockett Property. | |
c. | Reflects the pro forma results of operations for the year ended December 31, 2006 for the following properties (collectively, the 2007 Acquisitions) : | |
Completed Acquisitions | ||
The AA Maryland Heights Property, the AS Katy Property, the AH St. John Property, the MT Omaha Property, the WG Shreveport Property, the OM Orangeburg Property, the WG Cincinnati Property, the WG Madeira Property, the WG Sharonville Property, the TS Ankeny Property, the OD Enterprise Property, the MT Fairview Heights Property, the RA Lima Property, the RA Plains Property, the SC Anderson Property, the TS Fredericksburg Property, the TS Greenfield Property, the TS Marinette Property, the TS Navasota Property, the ST Greenville Property, the WG Bridgetown Property, the WG Dallas Property, the WM New London Property, the WM Spencer Property, the TS Paw Paw Property, the TS Fairview Property, the CV Florence Property, the RA Allentown Property, the WG Bryan Property, the WG Harris County Property, the RA Fredericksburg Property, the ST Warsaw Property, the BD Rapid City Property, the BD Reading Property, the WG Gainesville Property, the CH Fredericksburg Property, the TS Baytown Property, the SB Covington Property, the SB Sedalia Property, the KG La Grange Property, the LZ Kentwood Property, the CC Mesquite Property, the TS Prior Lake Property, the ST Guntersville Property, the LO Cincinnati Property, the WG Fort Worth Property, the KO Lake Zurich Property, the CC Groveland Property, the ED Salt Lake City Property, the WG Kansas City (Linwood) Property, the WG Kansas City (Troost) Property, the WG Kansas City (63rd St) Property, the WG Kansas City (Independence) Property, the WG Topeka Property the CNL Portfolio Properties, the CC Taunton Property, and the FE Peoria Property. | ||
Potential Acquisitions | ||
The FE Walker Property, the WG Framingham Property, the WM Bay City Property and the HD Bedford Park Property. | ||
d. | Represents the straight line rental revenues for the 2006 Acquisitions and the 2007 Acquisitions in accordance with their respective lease agreements. | |
e. | Reflects the annualized asset management fee of 0.25% (a monthly rate of 0.02083%) of the aggregate asset value of the 2006 Acquisitions and the 2007 Acquisitions which is payable to our Advisor. | |
f. | Reflects the property management fee equal to 2% of gross revenues of the 2006 Acquisitions and the 2007 Acquisitions which is payable to an affiliate of our Advisor. | |
g. | Represents depreciation and amortization expense for the 2006 Acquisitions and the 2007 Acquisitions. Depreciation and amortization expense are based on the Companys preliminary purchase price allocation. All assets are depreciated on a straight line basis. The estimated useful lives of our assets by class are generally as follows: |
Building
|
40 years | |
Tenant improvements
|
Lesser of useful life or lease term | |
Intangible lease assets
|
Lesser of useful life or lease term |
F-32
h. | Represents interest expense associated with the debt incurred to finance the acquisitions of the 2006 Acquisitions. The variable rate mortgage debt has a 90 day repayment term. As such, the interest expense for the year ended December 31, 2006 includes 90 days of interest expense relating to the variable rate tranches as they are scheduled to be paid down 90 days after the acquisition of the Pro Forma Properties. | |
The following table provides certain information about each of the loans: |
Property | Loan Amount | Interest Rate | Maturity | |||||||||
RA Enterprise |
2,043,000 | 5.80% | February 11, 2016 | |||||||||
RA Wauseon |
2,142,000 | 5.80% | February 11, 2016 | |||||||||
RA Saco |
1,375,000 | 5.82% | February 11, 2011 | |||||||||
CV Scioto Trail |
1,424,000 | 5.67% | March 11, 2011 | |||||||||
WW II |
7,748,000 | 6.56% | June 11, 2016 | |||||||||
MT Lakewood |
1,348,000 | 5.77% | May 11, 2011 | |||||||||
RA Cleveland |
1,413,000 | 6.05% | May 11, 2011 | |||||||||
RA Fremont |
1,388,000 | 6.05% | May 11, 2011 | |||||||||
WG Knoxville |
3,088,000 | 5.80% | May 11, 2011 | |||||||||
CO San Antonio |
2,461,000 | 5.86% | May 11, 2011 | |||||||||
CV Madison |
2,809,000 | 5.60% | February 11, 2016 | |||||||||
RA Defiance |
2,321,000 | 5.76% | January 11, 2016 | |||||||||
RA Lansing |
1,041,000 | 5.90% | July 1, 2016 | |||||||||
AA Columbia Heights |
1,038,000 | 5.83% | July 11, 2016 | |||||||||
AA Fergus Falls |
722,000 | 5.83% | July 11, 2016 | |||||||||
CV Okeechobee |
4,076,000 | 5.60% | February 11, 2016 | |||||||||
OD Dayton |
2,130,000 | 5.73% | February 11, 2016 | |||||||||
AA Holland |
1,193,000 | 5.83% | April 11, 2016 | |||||||||
AA Holland Township |
1,231,000 | 5.83% | April 11, 2016 | |||||||||
AA Zeeland |
1,057,000 | 5.83% | April 11, 2016 | |||||||||
CV Orlando |
3,016,000 | 5.68% | April 11, 2016 | |||||||||
OD Greenville |
2,192,000 | 5.76% | March 11, 2011 | |||||||||
OD Warrensburg |
1,810,000 | 5.85% | April 11, 2011 | |||||||||
CV Gulfport |
2,611,000 | 5.28% | April 11, 2016 | |||||||||
AA Grand Forks |
840,000 | 5.87% | September 11, 2016 | |||||||||
CV Clinton |
1,983,000 | 5.74% | September 11, 2016 | |||||||||
AA Duluth |
860,000 | 5.87% | October 11, 2016 | |||||||||
WG Picayune |
2,766,000 | 5.53% | October 11, 2016 | |||||||||
RA Glassport |
2,325,000 | 6.10% | November 1, 2016 | |||||||||
RA Hanover |
4,115,000 | 6.11% | November 1, 2016 | |||||||||
TS LaGrange |
1,405,000 | 5.99% | December 1, 2016 | |||||||||
FE Council Bluffs |
2,185,000 | 5.97% | December 1, 2016 | |||||||||
FE Edwardsville |
12,880,000 | 5.97% | December 1, 2016 | |||||||||
CV Glenville Scotia |
3,413,000 | 5.74% | December 11, 2016 |
F-33
Property | Loan Amount | Interest Rate | Maturity | |||||||||
TS Livingston |
1,725,000 | 5.99% | December 1, 2016 | |||||||||
TS New Braunfels |
1,750,000 | 5.99% | December 1, 2016 | |||||||||
OD Benton |
2,130,000 | 5.77% | December 1, 2016 | |||||||||
OD Oxford |
2,295,000 | 6.17% | December 1, 2016 | |||||||||
TS Crockett |
1,325,000 | 5.99% | December 1, 2016 |
Property | Loan Amount | Interest Rate | Maturity | |||||
RA Enterprise |
928,000 | LIBOR plus 2.0% | April 26, 2006 | |||||
RA Wauseon |
973,000 | LIBOR plus 2.0% | April 26, 2006 | |||||
RA Saco |
625,000 | LIBOR plus 2.0% | April 27, 2006 | |||||
CV Scioto Trail |
329,000 | LIBOR plus 2.0% | June 8, 2006 | |||||
MT Lakewood |
612,000 | LIBOR plus 2.0% | July 20, 2006 | |||||
RA Cleveland |
642,000 | LIBOR plus 2.0% | July 27, 2006 | |||||
RA Fremont |
632,000 | LIBOR plus 2.0% | July 27, 2006 | |||||
WG Knoxville |
712,000 | LIBOR plus 2.0% | August 8, 2006 | |||||
CO San Antonio |
1,119,000 | LIBOR plus 2.0% | July 25, 2006 | |||||
CV Madison |
648,000 | LIBOR plus 2.0% | April 18, 2006 | |||||
RA Defiance |
1,056,000 | LIBOR plus 2.0% | March 28, 2006 | |||||
AA Columbia Heights |
346,000 | LIBOR plus 2.0% | October 6, 2006 | |||||
AA Fergus Falls |
241,000 | LIBOR plus 2.0% | October 6, 2006 | |||||
CV Okeechobee |
940,000 | LIBOR plus 2.0% | April 13, 2006 | |||||
OD Dayton |
491,000 | LIBOR plus 2.0% | March 15, 2006 | |||||
AA Holland |
397,000 | LIBOR plus 2.0% | July 4, 2006 | |||||
AA Holland Township |
411,000 | LIBOR plus 2.0% | July 4, 2006 | |||||
AA Zeeland |
352,000 | LIBOR plus 2.0% | July 4, 2006 | |||||
CV Orlando |
696,000 | LIBOR plus 2.0% | June 13, 2006 | |||||
OD Greenville |
506,000 | LIBOR plus 2.0% | May 15, 2006 | |||||
OD Warrensburg |
418,000 | LIBOR plus 2.0% | June 23, 2006 | |||||
CV Gulfport |
602,000 | LIBOR plus 2.0% | June 13, 2006 | |||||
AA Grand Forks |
280,000 | LIBOR plus 2.0% | November 15, 2006 | |||||
CV Clinton |
457,000 | LIBOR plus 2.0% | December 24, 2006 | |||||
AA Duluth |
286,000 | LIBOR plus 2.0% | December 22, 2006 | |||||
WG Picayune |
638,000 | LIBOR plus 2.0% | January 15, 2007 | |||||
CV Glenville Scotia |
787,000 | LIBOR plus 2.0% | March 16, 2007 |
i. | Represents interest expense associated with the debt incurred to finance the acquisitions of the 2007 Acquisitions. The variable rate mortgage debt has a 90 day repayment term. As such, the interest expense for the year ended December 31, 2006 includes 90 days of interest expense relating to the variable rate tranches as they are scheduled to be paid down 90 days after the acquisition of the Pro Forma Properties. | |
The following table provides certain information about each of the loans: |
F-34
Property | Loan Amount | Interest Rate | Maturity | |||||
AS Katy |
68,250,000 | 5.61% | February 1, 2017 | |||||
MT Omaha |
23,400,000 | 5.53% | March 1, 2017 | |||||
WG Shreveport |
2,815,000 | 5.56% | April 11, 2017 | |||||
OM Orangeburg |
1,875,000 | 5.61% | April 1, 2012 | |||||
WG Cincinnati |
3,341,000 | 6.00% | September 1, 2016 | |||||
WG Madeira |
2,876,000 | 5.70% | April 1, 2012 | |||||
WG Sharonville |
2,655,000 | 5.62% | April 1, 2012 | |||||
OD Enterprise |
1,850,000 | 6.29% | March 1, 2017 | |||||
MT Fairview Heights |
35,432,000 | 5.70% | May 1, 2017 | |||||
RA Lima |
3,103,000 | 5.73% | June 1, 2017 | |||||
RA Plains |
3,380,000 | 5.60% | May 1, 2017 | |||||
SC Anderson |
8,160,000 | 5.80% | May 11, 2017 | |||||
TS Fredericksburg |
2,031,250 | 5.57% | June 1, 2017 | |||||
TS Greenfield |
2,227,500 | 5.57% | July 1, 2017 | |||||
TS Marinette |
1,918,000 | 5.65% | May 1, 2017 | |||||
TS Navasota |
2,050,000 | 5.80% | May 11, 2017 | |||||
ST Greenville |
2,955,000 | 5.51% | May 1, 2017 | |||||
WG Bridgetown |
3,043,000 | 5.80% | May 11, 2017 | |||||
WG Dallas |
2,175,000 | 5.76% | June 1, 2017 | |||||
WM New London |
1,778,000 | 5.80% | May 11, 2017 | |||||
WM Spencer |
1,377,000 | 5.80% | May 11, 2017 | |||||
TS Paw Paw |
2,047,500 | 5.65% | May 1, 2017 | |||||
TS Fairview |
1,930,500 | 5.59% | June 1, 2017 | |||||
CV Florence |
1,706,250 | 5.73% | June 1, 2017 | |||||
RA Allentown |
3,615,000 | 5.78% | June 1, 2017 | |||||
WG Bryan |
4,111,000 | 5.70% | June 11, 2017 | |||||
WG Harris County |
4,521,000 | 5.70% | June 11, 2017 | |||||
RA Fredericksburg |
2,979,000 | 5.92% | May 11, 2017 | |||||
ST Warsaw |
1,850,000 | 5.73% | June 1, 2017 | |||||
BD Rapid City |
4,393,000 | 5.66% | June 11, 2017 | |||||
BD Reading |
4,257,000 | 5.66% | June 11, 2017 | |||||
WG Gainesville |
2,465,000 | 5.60% | June 11, 2017 | |||||
CH Fredericksburg |
1,504,000 | 5.55% | June 11, 2017 | |||||
TS Baytown |
2,251,000 | 5.60% | June 11, 2017 | |||||
KG LaGrange |
4,750,000 | 5.21% | July 1, 2012 | |||||
LZ Kentwood |
3,602,000 | 5.32% | July 1, 2012 | |||||
CC Mesquite |
4,305,000 | 5.32% | July 1, 2012 | |||||
TS Prior Lake |
3,283,250 | 5.73% | July 1, 2017 | |||||
ST Guntersville |
2,161,250 | 5.24% | August 1, 2012 | |||||
LO Cincinnati |
13,800,000 | 5.55% | July 11, 2017 | |||||
WG Fort Worth |
3,675,000 | 5.55% | July 11, 2017 | |||||
KO Lake Zurich |
9,075,000 | 5.55% | July 11, 2017 | |||||
CC Groveland |
20,250,000 | 5.55% | July 11, 2017 | |||||
ED Salt Lake City |
18,000,000 | 5.55% | July 11, 2017 | |||||
TS Ankeny |
1,950,500 | 5.65% | May 1, 2017 | |||||
AH St. John |
4,420,000 | 5.65% | July 11, 2017 | |||||
AS Houston
(Westheimes) |
3,825,000 | 5.55% | July 11, 2017 | |||||
WC Eureka |
11,247,000 | 5.71% | July 1, 2017 | |||||
EK Vineland |
3,500,000 | 5.71% | July 1, 2017 | |||||
EK Mantua |
1,470,000 | 5.71% | July 1, 2017 | |||||
SV Waswick |
5,350,000 | 5.71% | July 1, 2017 | |||||
BB Evanston |
5,900,000 | 5.71% | July 1, 2017 | |||||
WG Franiglan |
4,940,000 | 5.61% | August 1, 2017 | |||||
WG Kansas City (Linwood) |
2,437,500 | 5.69% | July 11, 2017 | |||||
WG Kansas City (Troost) |
2,464,000 | 5.79% | July 11, 2017 |
F-35
Property | Loan Amount | Interest Rate | Maturity | |||||
WG Kansas City (63rd St) |
3,034,500 | 5.79% | July 11, 2017 | |||||
WG Kansas City (Independence) |
2,990,000 | 5.69% | July 11, 2017 | |||||
WG Topeka |
1,870,000 | 5.79% | July 11, 2017 | |||||
AS Baton Rouge |
4,687,000 | 5.83% | August 1, 2017 | |||||
AS Houston (Breton) |
3,045,000 | 5.83% | August 1, 2017 | |||||
AS Houston (Southwest) |
4,625,000 | 5.83% | August 1, 2017 | |||||
AS North Richland Hills |
4,217,000 | 5.83% | August 1, 2017 | |||||
CV Amarillo |
1,741,000 | 5.83% | August 1, 2017 | |||||
CV Del City |
2,631,000 | 5.82% | August 1, 2017 | |||||
DA Addison |
5,600,000 | 5.56% | August 1, 2017 | |||||
EK Chattanooga |
1,920,000 | 5.67% | August 1, 2017 | |||||
EK Mableton |
1,197,000 | 5.67% | August 1, 2017 | |||||
CC Taunton |
4,323,000 | 5.32% | August 1, 2012 | |||||
FE Peoria |
2,080,000 | 5.60% | August 1, 2017 | |||||
FE Walker |
4,669,000 | 5.98% | August 11, 2017 | |||||
WM Bay City |
2,065,000 | 5.74% | August 11, 2017 | |||||
HD Bedford Park |
17,640,000 | 5.74% | August 11, 2017 |
Property | Loan Amount | Interest Rate | Maturity | |||||
WG Shreveport
|
497,000 | LIBOR plus 2.0% | June 23, 2007 | |||||
SC Anderson
|
1,440,000 | LIBOR plus 2.0% | August 4, 2007 | |||||
TS Navasota
|
362,000 | LIBOR plus 2.0% | July 18, 2007 | |||||
WG Bridgetown
|
537,000 | LIBOR plus 2.0% | August 27, 2007 | |||||
WM New London
|
313,000 | LIBOR plus 2.0% | August 9, 2007 | |||||
WM Spencer
|
243,000 | LIBOR plus 2.0% | August 3, 2007 | |||||
WG Bryan
|
949,000 | LIBOR plus 2.0% | August 16, 2007 | |||||
WG Harris County
|
848,000 | LIBOR plus 2.0% | August 16, 2007 | |||||
RA Fredericksburg
|
1,353,000 | LIBOR plus 2.0% | August 2, 2007 | |||||
BD Rapid City
|
776,000 | LIBOR plus 2.0% | September 1, 2007 | |||||
BD Reading
|
752,000 | LIBOR plus 2.0% | September 1, 2007 | |||||
WG Gainesville
|
435,000 | LIBOR plus 2.0% | September 1, 2007 | |||||
CH Fredericksburg
|
347,000 | LIBOR plus 2.0% | September 5, 2007 | |||||
TS Baytown
|
397,000 | LIBOR plus 2.0% | September 11, 2007 | |||||
AH
St. John
|
780,000 | LIBOR plus 2.0% | September 12, 2007 |
j. | Represents a pro forma adjustment to the weighted average common shares outstanding to reflect all shares outstanding on December 31, 2006 as though they were issued on January 1, 2006. As the Company had insufficient capital at January 1, 2006 to acquire the respective properties which are included in the pro forma results of operations, it is necessary to assume all of the shares outstanding as of December 31, 2006 were outstanding on January 1, 2006. |
F-36
B-1
B-2
B-3
B-4
(1) | the status of the offering of shares in Cole Credit Property Trust II, Inc.; | ||
(2) | recent real property investments; | ||
(3) | potential real property investments; | ||
(4) | the termination of a potential acquisition of a single-tenant, net leased commercial retail property containing approximately 15,000 rentable square feet in Framingham, MA; | ||
(5) | a Managements Discussion and Analysis of Financial Condition and Results of Operations section substantially the same as that which was filed in the Quarterly Report on Form 10-Q, dated August 14, 2007; and | ||
(6) | updated financial information regarding Cole Credit Property Trust II, Inc. |
Property Description | Tenant | Rentable Square Feet | Purchase Price | |||||||
Fed Ex Walker, MI |
FedEx Ground Package System, Inc. | 78,304 | $ | 7,323,891 | ||||||
Wal-Mart Bay City, TX |
WalMart Realty Company | 90,921 | 3,755,000 | |||||||
168,225 | $ | 11,078,891 | ||||||||
Year | Fees Paid to | Rentable | Physical | |||||||||||||||||||
Property | Type | Date Acquired | Built | Purchase Price | Sponsor (1) | Square Feet | Occupancy | |||||||||||||||
Fed Ex Walker, MI |
Distribution | August 8, 2007 | 2001 | $ | 7,323,891 | $ | 193,168 | 78,304 | 100 | % | ||||||||||||
Wal-Mart Bay
City, TX |
Discount Retail | August 14, 2007 | 1990 | 3,755,000 | 75,100 | 90,921 | 30 | % | ||||||||||||||
$ | 11,078,891 | $ | 268,268 | 169,225 | ||||||||||||||||||
(1) | Fees paid to sponsor include payments made to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing obtained to acquire the respective property. For more detailed information on fees paid to affiliates of our sponsor, see the section captioned Management Compensation beginning on page 58 of the prospectus. | |
(2) | Wal-Mart Realty Company, a wholly-owned subsidiary of Wal-Mart Stores, Inc. (Wal-Mart), has subleased approximately 26,950 square feet to Tractor Supply Company. The remaining space at the building, approximately 63,971 square feet, is vacant. Wal-Mart remains the tenant under the original lease agreement. |
% of Total | ||||||||||||||||||||||||||||
Number | Square | Current | Base Rent | |||||||||||||||||||||||||
of | Total Square | Feet | Renewal | Annual | per Square | Lease Term | ||||||||||||||||||||||
Property | Tenants | Major Tenants* | Feet Leased | Leased | Options** | Base Rent | Foot | Beginning | To | |||||||||||||||||||
Fed Ex Walker, MI
|
1 | FedEx Ground Package System, Inc. | 78,304 | 100 | % | 2/5 yr. | $ | 549,292 | $ | 7.01 | 8/8/2007 | 5/31/2017 | ||||||||||||||||
Wal-Mart Bay City, TX |
1 | Wal-Mart Realty Company |
90,921 | 100 | % | 5/5 yr. | 338,799 | 3.73 | 8/14/2007 | 1/31/2017 |
* | Major tenants include those tenants that occupy greater than 10.0% of the rentable square feet of their respective property. | |
** | Represents option renewal period / term of each option. |
2
Fixed | ||||||||||||
Interest | ||||||||||||
Property | Loan Amount | Rate | Maturity Date | |||||||||
Fed Ex Walker, MI |
$ | 4,669,000 | 6.30 | % | 9/1/2012 |
Property | Depreciable Tax Basis | |||
Fed Ex Walker, MI |
$ | 5,859,113 | ||
Wal-Mart Bay City, TX |
3,004,000 | |||
Total |
$ | 8,863,113 | ||
Number of | % of Total | |||||||||||||||
Leases | Approx. Square | Total Annual | Annual Base | |||||||||||||
Year Ending December 31, | Expiring | Feet Expiring | Base Rent | Rent | ||||||||||||
2007 |
1 | 2,000 | $ | 37,500 | 0.04 | % | ||||||||||
2008 |
8 | 43,210 | 644,731 | 0.77 | % | |||||||||||
2009 |
9 | 80,143 | 724,364 | 0.86 | % | |||||||||||
2010 |
6 | 20,968 | 400,235 | 0.48 | % | |||||||||||
2011 |
7 | 34,703 | 409,101 | 0.49 | % | |||||||||||
2012 |
9 | 90,077 | 891,923 | 1.06 | % | |||||||||||
2013 |
13 | 286,352 | 1,996,386 | 2.38 | % | |||||||||||
2014 |
7 | 130,899 | 1,555,402 | 1.86 | % | |||||||||||
2015 |
9 | 649,513 | 3,544,096 | 4.23 | % | |||||||||||
2016 |
23 | 1,227,683 | 7,806,981 | 9.31 | % | |||||||||||
2017 |
23 | 834,969 | 5,441,017 | 6.49 | % | |||||||||||
115 | 3,400,517 | $ | 23,451,736 | 27.97 | % | |||||||||||
3
| satisfaction of the conditions to the acquisitions contained in the respective contracts; | ||
| no material adverse change occurring relating to the properties, the tenants or in the local economic conditions; | ||
| our receipt of sufficient net proceeds from the offering of our common stock to the public and financing proceeds to make these acquisitions; and | ||
| our receipt of satisfactory due diligence information including appraisals, environmental reports and tenant and lease information. |
Approximate | ||||||||||||
Expected | Approximate | Compensation to | ||||||||||
Property | Acquisition Date | Seller (1) | Purchase Price (2) | Sponsor (3) | ||||||||
Walgreens Richmond, VA |
August, 2007 | WG Richmond Portfolio, LP | $ | 4,025,000 | $ | 81,000 | ||||||
Walgreens -Dallas, TX (De Soto) |
August, 2007 | Austin Devcor Ltd. I | 3,382,000 | 68,000 | ||||||||
Circuit City Aurora, CO |
August, 2007 | CC-Investors 1996-4, a Delaware Statutory Trust | 7,350,000 | 195,000 | ||||||||
$ | 14,757,000 | $ | 344,000 | |||||||||
(1) | Seller is an unaffiliated third party. | |
(2) | Approximate purchase price does not include acquisition costs which we expect to be approximately 3.0% of the contract purchase price. | |
(3) | Amounts include acquisition fees payable to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing to acquire the respective property. |
4
Total | % of Total | |||||||||||
Square Feet | Square | |||||||||||
Property | Major Tenants* | Guarantor | Leased | Feet Leased | ||||||||
Walgreens Richmond, VA |
Walgreen Co. | N/A | 13,869 | 100 | % | |||||||
Walgreens Dallas, TX (De Soto) |
Walgreen Co. | N/A | 13,905 | 100 | % | |||||||
Circuit City Aurora, CO |
Circuit City Stores, Inc. | N/A | 39,440 | 100 | % | |||||||
67,214 | ||||||||||||
* | Major tenants are those tenants that occupy greater than 10.0% of the rentable square of their respective property. |
Current | Base Rent | |||||||||||||||||||||||||||
Number of | Renewal | Annual Base | per Square | Lease Term | ||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Options | Rent | Foot | Beginning | To | |||||||||||||||||||||
Walgreens Richmond, VA |
1 | Walgreen Co. | 2/5 yr. | $ | 292,000 | $ | 21.05 | 8/23/1997 | 8/31/2017 | |||||||||||||||||||
Walgreens Dallas,
TX (De Soto) |
1 | Walgreen Co. | 5/5 yr. | 245,230 | 17.64 | 10/14/1997 | 9/30/2017 | |||||||||||||||||||||
Circuit City
Aurora, CO |
1 | Circuit City Stores, Inc. | 2/10 yr. | 538,382 | 13.65 | 1/19/1996 | 1/31/2018 | |||||||||||||||||||||
$ | 1,075,612 | |||||||||||||||||||||||||||
Property | Debt Financing | Type | Rate | Maturity Date | ||||||||
Circuit City Aurora, CO
|
$ | 4,777,000 | Interest Only | 6.33 | % | September, 2017 |
5
6
7
8
9
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2007 | June 30, 2006 | June 30, 2007 | June 30, 2006 | |||||||||||||
Net loss |
$ | (3,366,779 | ) | $ | (181,847 | ) | $ | (1,682,052 | ) | $ | (364,435 | ) | ||||
Add: |
||||||||||||||||
Depreciation of real estate assets |
4,488,351 | 866,577 | 7,459,585 | 1,445,573 | ||||||||||||
Amortization of lease related costs |
2,121,238 | 409,048 | 3,421,269 | 662,547 | ||||||||||||
Impairment on real estate assets |
5,400,000 | | 5,400,000 | | ||||||||||||
FFO |
$ | 8,642,810 | $ | 1,093,778 | $ | 14,598,802 | $ | 1,743,685 | ||||||||
| In order to recognize revenues on a straight-line basis over the terms of the respective leases, we recognized additional revenue by straight-lining rental revenue of approximately $926,000 and approximately $1.5 million during the three-month and six-month periods ended June 30, 2007, respectively, and approximately $172,000 and approximately $304,000 during the three-month and six-month periods ended June 30, 2006, respectively. | ||
| Amortization of deferred financing costs totaled approximately $316,000 and approximately $608,000 during the three-month and six-month periods ended June 30, 2007, respectively, and approximately $109,000 and approximately $182,000 during the three-month and six-month periods ended June 30, 2006, respectively. |
10
Payments due by period | ||||||||||||||||||||
Less Than 1 | More Than 5 | |||||||||||||||||||
Total | Year | 1-3 Years | 4-5 Years | Years | ||||||||||||||||
Principal payments fixed rate debt |
$ | 631,143,229 | $ | 357,053 | $ | 61,730,413 | $ | 31,219,081 | $ | 537,836,682 | ||||||||||
Interest payments fixed rate debt |
319,782,962 | 36,308,080 | 106,938,875 | 63,956,164 | 112,579,843 | |||||||||||||||
Principal payments variable rate
debt |
9,596,000 | 9,596,000 | | | | |||||||||||||||
Interest payments variable rate
debt (1) |
702,427 | 702,427 | | | | |||||||||||||||
Total |
$ | 961,224,618 | $ | 46,963,560 | $ | 168,669,288 | $ | 95,175,245 | $ | 650,416,525 | ||||||||||
(1) | A rate of 7.32% was used to calculate the variable debt payment obligations in future periods. This was the rate effective as of June 30, 2007. |
11
| Investment in Real Estate Assets; | ||
| Allocation of Purchase Price of Acquired Assets; | ||
| Valuation of Real Estate Assets; | ||
| Revenue Recognition, and | ||
| Income Taxes. |
12
| Sale of shares of common stock; | ||
| Acquisition of various properties; | ||
| Mortgage notes payable incurred in connection with acquisitions; | ||
| Repayments on certain mortgage notes payable; and | ||
| Execution of an extended rate lock agreement. |
13
Page | ||||
Unaudited Financial Statements of Cole Credit Property Trust II, Inc. |
||||
Condensed
Consolidated Balance Sheets as of June 30, 2007 (Unaudited) and
December 31, 2006 |
F-2 | |||
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2007 and 2006
(Unaudited) |
F-3 | |||
Condensed
Consolidated Statement of Stockholders Equity for the Six
Months Ended June 30, 2007 (Unaudited) |
F-4 | |||
Condensed
Consolidated Statements of Cash Flows for the Six Months Ended
June 30, 2007 and 2006 (Unaudited) |
F-5 | |||
Notes
to Condensed Consolidated Financial Statements (Unaudited) |
F-6 |
F-1
June 30, | December 31, | |||||||
2007 | 2006 | |||||||
ASSETS: |
||||||||
Real estate assets, at cost: |
||||||||
Land |
$ | 255,758,395 | $ | 109,506,269 | ||||
Buildings and improvements, less accumulated depreciation of $11,947,392 and
$4,547,932, at June 30, 2007 and December 31, 2006, respectively |
689,071,461 | 282,468,749 | ||||||
Real estate assets under direct financing leases, net of unearned income |
18,073,546 | | ||||||
Acquired intangible lease assets, less accumulated amortization of $5,788,065 and
$2,251,172 at June 30, 2007 and December 31, 2006, respectively |
118,325,120 | 54,569,023 | ||||||
Total real estate assets |
1,081,228,522 | 446,544,041 | ||||||
Cash and cash equivalents |
78,018,587 | 37,566,490 | ||||||
Restricted cash |
11,228,059 | 5,839,733 | ||||||
Rents and tenant receivables, less allowance for doubtful accounts of $284,149
and $75,000 at June 30, 2007 and December 31, 2006, respectively |
4,762,857 | 2,432,536 | ||||||
Prepaid expenses, mortgage loan deposits and other assets |
9,320,284 | 4,248,973 | ||||||
Deferred financing costs, less accumulated amortization of $1,045,332 and $565,946
at June 30, 2007 and December 31, 2006, respectively |
12,420,543 | 3,789,019 | ||||||
Total assets |
$ | 1,196,978,852 | $ | 500,420,792 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY: |
||||||||
Mortgage notes payable |
$ | 640,739,229 | $ | 218,265,916 | ||||
Accounts payable and accrued expenses |
4,833,754 | 2,016,343 | ||||||
Escrowed investor proceeds |
11,184,056 | 5,710,730 | ||||||
Acquired below market lease intangibles, less accumulated amortization of
$488,611 and $96,484 at June 30, 2007 and December 31, 2006, respectively |
18,783,867 | 2,649,374 | ||||||
Distributions payable |
3,064,593 | 1,612,094 | ||||||
Deferred rent and other liabilities |
1,695,548 | 408,582 | ||||||
Total liabilities |
680,301,047 | 230,663,039 | ||||||
Redeemable Common Stock |
9,868,517 | 3,521,256 | ||||||
STOCKHOLDERS EQUITY: |
||||||||
Preferred stock, $0.01 par value; 10,000,000 shares authorized, none issued and
outstanding at June 30, 2007 and December 31, 2006 |
| | ||||||
Common stock, $.01 par value; 390,000,000 and 240,000,000 shares authorized,
59,633,576 and 30,691,204 shares issued and outstanding at June 30, 2007 and
December 31, 2006, respectively |
596,335 | 306,912 | ||||||
Capital in excess of par value |
529,740,326 | 273,385,603 | ||||||
Accumulated distributions in excess of earnings |
(23,527,373 | ) | (7,456,018 | ) | ||||
Total stockholders equity |
506,809,288 | 266,236,497 | ||||||
Total liabilities and stockholders equity |
$ | 1,196,978,852 | $ | 500,420,792 | ||||
F-2
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, 2007 | June 30, 2006 | June 30, 2007 | June 30, 2006 | |||||||||||||
Revenues: |
||||||||||||||||
Rental and other income |
$ | 17,676,490 | $ | 3,544,321 | $ | 29,453,248 | $ | 5,992,573 | ||||||||
Tenant reimbursement income |
1,140,519 | 171,172 | 1,961,112 | 294,706 | ||||||||||||
Earned income from direct financing leases |
4,375 | | 4,375 | | ||||||||||||
Total revenue |
18,821,384 | 3,715,493 | 31,418,735 | 6,287,279 | ||||||||||||
Expenses: |
||||||||||||||||
General and administrative |
505,790 | 330,283 | 819,859 | 540,856 | ||||||||||||
Property operating expenses |
1,412,824 | 154,259 | 2,442,395 | 294,424 | ||||||||||||
Property and asset management fees |
824,733 | 175,514 | 1,364,409 | 301,368 | ||||||||||||
Depreciation |
4,488,351 | 866,577 | 7,459,585 | 1,445,573 | ||||||||||||
Amortization |
2,121,238 | 409,048 | 3,421,269 | 662,547 | ||||||||||||
Impairment of real estate assets |
5,400,000 | | 5,400,000 | | ||||||||||||
Total operating expenses |
14,752,936 | 1,935,681 | 20,907,517 | 3,244,768 | ||||||||||||
Real estate operating income |
4,068,448 | 1,779,812 | 10,511,218 | 3,042,511 | ||||||||||||
Other income (expense): |
||||||||||||||||
Interest income |
586,413 | 42,209 | 937,685 | 87,764 | ||||||||||||
Interest expense |
(8,021,640 | ) | (2,003,868 | ) | (13,130,955 | ) | (3,494,710 | ) | ||||||||
Total other expense |
(7,435,227 | ) | (1,961,659 | ) | (12,193,270 | ) | (3,406,946 | ) | ||||||||
Net loss |
$ | (3,366,779 | ) | $ | (181,847 | ) | $ | (1,682,052 | ) | $ | (364,435 | ) | ||||
Weighted average number of common shares
outstanding: |
||||||||||||||||
Basic and diluted |
52,368,519 | 8,802,483 | 44,616,014 | 6,587,125 | ||||||||||||
Net loss per common share: |
||||||||||||||||
Basic and diluted |
$ | (0.06 | ) | $ | (0.02 | ) | $ | (0.04 | ) | $ | (0.06 | ) | ||||
F-3
Common Stock | Accumulated | Total | ||||||||||||||||||
Number of | Capital in Excess | Distributions in | Stockholders | |||||||||||||||||
Shares | Par Value | of Par Value | Excess of Earnings | Equity | ||||||||||||||||
Balance, December 31, 2006 |
30,691,204 | $ | 306,912 | $ | 273,385,603 | $ | (7,456,018 | ) | $ | 266,236,497 | ||||||||||
Issuance of common stock |
28,997,133 | 289,971 | 289,189,375 | | 289,479,346 | |||||||||||||||
Distributions |
| | | (14,389,303 | ) | (14,389,303 | ) | |||||||||||||
Commissions on stock
sales and related dealer
manager fees |
| | (23,959,745 | ) | | (23,959,745 | ) | |||||||||||||
Other offering costs |
| | (2,028,594 | ) | | (2,028,594 | ) | |||||||||||||
Common stock repurchased |
(54,761 | ) | (548 | ) | (521,082 | ) | | (521,630 | ) | |||||||||||
Stock compensation expense |
| | 22,030 | | 22,030 | |||||||||||||||
Redeemable common stock |
| | (6,347,261 | ) | | (6,347,261 | ) | |||||||||||||
Net loss |
| | | (1,682,052 | ) | (1,682,052 | ) | |||||||||||||
Balance, June 30, 2007 |
59,633,576 | $ | 596,335 | $ | 529,740,326 | $ | (23,527,373 | ) | $ | 506,809,288 | ||||||||||
F-4
Six months ended June 30, | ||||||||
2007 | 2006 | |||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ | (1,682,052 | ) | $ | (364,435 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||
Depreciation |
7,459,585 | 1,445,573 | ||||||
Amortization |
3,875,327 | 854,994 | ||||||
Stock compensation expense |
22,030 | 26,183 | ||||||
Impairment of real estate assets |
5,400,000 | | ||||||
Changes in assets and liabilities: |
||||||||
Decrease in investment in real estate under direct financing leases |
7,538 | | ||||||
Rents and tenant receivables |
(2,330,321 | ) | (613,182 | ) | ||||
Prepaid expenses and other assets |
(711,670 | ) | (181,274 | ) | ||||
Accounts payable and accrued expenses |
2,817,411 | 752,625 | ||||||
Deferred rent and other liabilities |
1,286,966 | (24,537 | ) | |||||
Total adjustments |
17,826,866 | 2,260,382 | ||||||
Net cash provided by operating activities |
16,144,814 | 1,895,947 | ||||||
Cash flows from investing activities: |
||||||||
Investment in real estate and related assets |
(563,037,504 | ) | (106,808,328 | ) | ||||
Investment in real estate under direct financing leases |
(18,081,084 | ) | | |||||
Acquired intangible lease assets |
(70,092,626 | ) | (14,303,799 | ) | ||||
Acquired below market lease intangibles |
16,526,309 | 1,198,680 | ||||||
Restricted cash |
(5,388,326 | ) | (3,269,586 | ) | ||||
Net cash used in investing activities |
(640,073,231 | ) | (123,183,033 | ) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from issuance of common stock |
283,132,085 | 84,563,339 | ||||||
Redemptions of common stock |
(521,630 | ) | | |||||
Proceeds from mortgage and affiliate notes payable |
457,286,650 | 71,852,863 | ||||||
Repayment of mortgage and affiliate notes payable |
(34,813,337 | ) | (29,066,952 | ) | ||||
Refund of loan deposits |
5,266,852 | | ||||||
Payment of loan deposits |
(9,626,492 | ) | | |||||
Escrowed investor proceeds liability |
5,473,326 | 3,269,586 | ||||||
Offering costs on issuance of common stock |
(25,988,339 | ) | (8,409,828 | ) | ||||
Distributions to investors |
(6,589,543 | ) | (863,953 | ) | ||||
Deferred financing costs paid |
(9,239,058 | ) | (1,288,236 | ) | ||||
Net cash provided by financing activities |
664,380,514 | 120,056,819 | ||||||
Net increase in cash and cash equivalents |
40,452,097 | (1,230,267 | ) | |||||
Cash and cash equivalents, beginning of period |
37,566,490 | 4,575,144 | ||||||
Cash and cash equivalents, end of period |
$ | 78,018,587 | $ | 3,344,877 | ||||
Supplemental Disclosures of Non-Cash Investing and Financing Activities: |
||||||||
Dividends declared and unpaid |
$ | 3,064,593 | $ | 536,858 | ||||
Mortgage notes assumed in real estate acquisitions |
$ | | $ | 15,944,787 | ||||
Common stock issued through distribution reinvestment plan |
$ | 6,347,261 | $ | 782,538 | ||||
Supplemental Cash Flow Disclosures: |
||||||||
Interest paid |
$ | 11,156,184 | $ | 3,164,582 | ||||
F-5
F-6
F-7
Minimum lease payments receivable |
$ | 11,704,500 | ||
Estimated residual value of leased assets |
13,154,457 | |||
Unearned income |
(6,785,411 | ) | ||
Total |
$ | 18,073,546 | ||
F-8
F-9
F-10
F-11
F-12
F-13
(1) | the status of the offering of shares in Cole Credit Property Trust II, Inc.; | ||
(2) | recent real property investments; and | ||
(3) | potential real property investments. |
Rentable | ||||||||||
Property Description | Tenant | Square Feet | Purchase Price | |||||||
Walgreens Richmond, VA |
Walgreen Co. | 13,869 | $ | 4,025,000 | ||||||
Circuit City Aurora, CO |
Circuit City Stores West Coast, Inc. | 39,440 | 7,200,000 | |||||||
Home Depot Bedford Park, IL |
Home Depot USA, Inc. | 217,952 | 29,400,000 | |||||||
24 Hr Fitness Olathe, KS |
24 Hour Fitness USA, Inc. | 25,000 | 7,210,000 | |||||||
Walgreens Dallas, TX (De Soto) |
Walgreen Co. | 13,905 | 3,367,000 | |||||||
Golds Gym OFallon, MO |
Golds St. Louis, LLC | 39,900 | 7,750,000 | |||||||
Wal-Mart Washington, IL |
Wal-Mart Realty Company | 74,136 | 3,578,000 | |||||||
Wal-Mart Borger, TX |
Wal-Mart Real Estate Business Trust | 65,930 | 3,205,000 | |||||||
Broadview Village Square
Chicago, IL |
Various | 329,161 | 58,000,000 | |||||||
Chambers Corners Wayland, MI |
Various | 99,564 | 8,823,103 | |||||||
918,857 | $ | 132,558,103 | ||||||||
Year | Fees Paid to | Rentable | Physical | |||||||||||||||||||||||||||
Property | Type | Date Acquired | Built | Purchase Price | Sponsor (1) | Square Feet | Occupancy | |||||||||||||||||||||||
Walgreens Richmond, VA |
Drugstore | August 17, 2007 | 1997 | $ | 4,025,000 | $ | 80,500 | 13,869 | 100 | % | ||||||||||||||||||||
Circuit City Aurora, CO |
Specialty Retail | August 22, 2007 | 1995 | 7,200,000 | 191,770 | 39,440 | 100 | % | ||||||||||||||||||||||
Home Depot Bedford Park, IL |
Home Improvement | August 22, 2007 | 1992 | 29,400,000 | 588,000 | 217,952 | 100 | % | ||||||||||||||||||||||
24 Hr Fitness Olathe, KS |
Fitness | August 24, 2007 | 2007 | 7,210,000 | 192,365 | 25,000 | 100 | % | ||||||||||||||||||||||
Walgreens Dallas, TX (De Soto) |
Drugstore | August 27, 2007 | 1997 | 3,367,000 | 67,340 | 13,905 | 100 | % | ||||||||||||||||||||||
Golds Gym OFallon, MO |
Fitness | August 29, 2007 | 2007 | 7,750,000 | 209,250 | 39,900 | 100 | % | ||||||||||||||||||||||
Wal-Mart Washington, IL |
Discount Retail | September 10, 2007 | 1989 | 3,578,000 | 71,560 | 74,136 | 35 | % | (2 | ) | ||||||||||||||||||||
Wal-Mart Borger, TX |
Discount Retail | September 12, 2007 | 1991 | 3,205,000 | 64,100 | 65,930 | 100 | % | ||||||||||||||||||||||
Broadview Village Square Chicago, IL |
Retail Shopping Center | September 14, 2007 | 1994 | 58,000,000 | 1,475,000 | 329,161 | 96 | % | ||||||||||||||||||||||
Chambers Corners Wayland, MI |
Retail Shopping Center | September 19, 2007 | 2000 | 8,823,103 | 176,462 | 99,564 | 100 | % | ||||||||||||||||||||||
$ | 132,558,103 | $ | 3,116,347 | 918,857 | ||||||||||||||||||||||||||
(1) | Fees paid to sponsor include payments made to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing obtained to acquire the respective property. For more detailed information on fees paid to affiliates of our sponsor, see the section captioned Management Compensation beginning on page 58 of the prospectus. | |
(2) | Wal-Mart Stores, Inc. (Wal-Mart), has subleased approximately 25,683 square feet to Tractor Supply Company. The remaining space at the building, approximately 48,453 square feet, is vacant. Wal-Mart remains the tenant under the original lease agreement. |
2
Total | % of Total | Base Rent | ||||||||||||||||||||||||||||||
Number | Square | Square | Current | per | ||||||||||||||||||||||||||||
of | Feet | Feet | Renewal | Annual Base | Square | Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Leased | Leased | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
Walgreens Richmond, VA |
1 | Walgreen Co. | 13,869 | 100 | % | 8/5 yr. | $ | 292,000 | $ | 21.05 | 8/17/2007 | 8/31/2017 | ||||||||||||||||||||
Circuit City Aurora, CO |
1 | Circuit City Stores West Coast, Inc. | 39,440 | 100 | % | 2/10 yr. | 538,382 | 13.65 | 8/22/2007 | 1/31/2018 | ||||||||||||||||||||||
Home Depot Bedford Park, IL |
1 | Home Depot U.S.A, Inc. (Waban Lease) | 109,952 | 50 | % | 3/5 yr. | 1,130,856 | 10.28 | 8/22/2007 | 10/31/2017 | ||||||||||||||||||||||
1 | Home Depot U.S.A, Inc. (Pace Lease) | 108,000 | 50 | % | 10/5 yr. | 756,000 | 7.00 | 8/22/2007 | 10/31/2017 | |||||||||||||||||||||||
24 Hr Fitness Olathe, KS |
1 | 24 Hour Fitness USA, Inc. | 25,000 | 100 | % | 4/5 yr. | 537,500 | 21.50 | 8/24/2007 | 7/31/2012 | ||||||||||||||||||||||
602,000 | 24.08 | 8/1/2012 | 7/31/2017 | |||||||||||||||||||||||||||||
674,250 | 26.97 | 8/1/2017 | 7/31/2022 | |||||||||||||||||||||||||||||
755,250 | 30.21 | 8/1/2022 | 7/31/2027 | |||||||||||||||||||||||||||||
Walgreens Dallas, TX (De Soto) |
1 | Walgreen Co. | 13,905 | 100 | % | 8/5 yr. | 245,230 | 17.64 | 8/27/2007 | 11/30/2017 | ||||||||||||||||||||||
Golds Gym OFallon, MO |
1 | Golds St. Louis, LLC | 39,900 | 100 | % | 2/5 yr. | 605,868 | 15.18 | 8/29/2007 | 8/10/2017 | ||||||||||||||||||||||
666,456 | 16.70 | 8/11/2017 | 8/10/2022 | |||||||||||||||||||||||||||||
Wal-Mart Washington, IL |
1 | Wal-Mart Realty Company | 74,136 | 100 | % | 5/5 yr. | 295,483 | 3.99 | 9/10/2007 | 1/31/2016 | ||||||||||||||||||||||
Wal-Mart Borger, TX |
1 | Wal-Mart Real Estate Business Trust | 65,930 | 100 | % | 5/5 yr. | 280,482 | 4.25 | 9/12/2007 | 1/31/2017 | ||||||||||||||||||||||
Broadview Village Square Chicago, IL |
25 | Home Depot U.S.A, Inc. | 135,351 | 41 | % | 4/5 yr. | 1,458,703 | 10.78 | 9/14/2007 | 1/31/2015 | ||||||||||||||||||||||
The Sports Authority, Inc. | 42,658 | 13 | % | 4/5 yr. | 387,330 | 9.08 | 9/14/2007 | 1/31/2010 | ||||||||||||||||||||||||
426,149 | 9.99 | 2/1/2010 | 1/31/2015 | |||||||||||||||||||||||||||||
Chambers Corners Wayland, MI |
8 | FFH Wayland, LLC | 41,400 | 42 | % | 3/5 yr. | 240,000 | 5.80 | 9/19/2007 | 8/31/2012 | ||||||||||||||||||||||
252,000 | 6.09 | 9/1/2012 | 8/31/2017 | |||||||||||||||||||||||||||||
Harding and Hill, Inc. | 35,764 | 36 | % | 4/5 yr. | 343,000 | 9.59 | 9/19/2007 | 6/14/2010 |
* | Major tenants include those tenants that occupy greater than 10.0% of the rentable square feet of their respective property. | |
** | Represents option renewal period / term of each option. |
3
Fixed | ||||||||||
Interest | ||||||||||
Property | Loan Amount | Rate | Maturity Date | |||||||
Circuit City Aurora, CO
|
$ | 4,777,000 | 6.62 | % | 9/1/2017 | |||||
24 Hour Fitness Olathe, KS
|
4,816,500 | 6.15 | % | 9/1/2017 | ||||||
Golds Gym OFallon, MO
|
5,425,000 | 6.09 | % | 9/1/2017 | ||||||
Broadview Village Square Chicago, IL
|
31,500,000 | 5.86 | % | 10/1/2017 |
Property | Depreciable Tax Basis | |||
Walgreens Richmond, VA |
$ | 3,395,239 | ||
Circuit City Aurora, CO |
5,609,992 | |||
Home Depot Bedford Park, IL |
20,962,397 | |||
24 Hr Fitness Olathe, KS |
6,302,395 | |||
Walgreens Dallas, TX (De Soto) |
3,084,049 | |||
Golds Gym OFallon, MO |
4,830,249 | |||
Wal-Mart Washington, IL |
2,862,400 | |||
Wal-Mart Borger, TX |
2,564,000 | |||
Broadview Village Square Chicago, IL |
46,400,000 | |||
Chambers Corners Wayland, MI |
7,058,482 | |||
Total |
$ | 103,069,203 | ||
4
Number of | % of Total | |||||||||||||||
Leases | Approx. Square | Total Annual | Annual | |||||||||||||
Year Ending December 31, | Expiring | Feet Expiring | Base Rent | Base Rent | ||||||||||||
2007 |
1 | 2,000 | $ | 37,500 | >0 | % | ||||||||||
2008 |
11 | 48,010 | 658,464 | 1 | % | |||||||||||
2009 |
14 | 82,343 | 799,187 | 1 | % | |||||||||||
2010 |
15 | 67,362 | 527,920 | 1 | % | |||||||||||
2011 |
13 | 48,266 | 510,323 | 1 | % | |||||||||||
2012 |
11 | 92,827 | 921,206 | 1 | % | |||||||||||
2013 |
17 | 290,649 | 2,003,568 | 2 | % | |||||||||||
2014 |
7 | 130,899 | 1,555,402 | 2 | % | |||||||||||
2015 |
13 | 649,513 | 3,544,096 | 4 | % | |||||||||||
2016 |
24 | 1,301,819 | 7,889,594 | 9 | % | |||||||||||
2017 |
27 | 1,039,909 | 5,961,156 | 7 | % | |||||||||||
153 | 3,753,597 | $ | 24,408,416 | 29 | % | |||||||||||
| satisfaction of the conditions to the acquisitions contained in the respective contracts; | ||
| no material adverse change occurring relating to the properties, the tenants or in the local economic conditions; | ||
| our receipt of sufficient net proceeds from the offering of our common stock to the public and financing proceeds to make these acquisitions; and | ||
| our receipt of satisfactory due diligence information including appraisals, environmental reports and tenant and lease information. |
5
Approximate | ||||||||||||
Expected | Approximate | Compensation to | ||||||||||
Property | Acquisition Date | Seller (1) | Purchase Price (2) | Sponsor (3) | ||||||||
Walgreens Harriman, TN |
September, 2007 | M&G Development Partnership | $ | 5,122,137 | $ | 102,000 | ||||||
Staples Moraine, OH |
September, 2007 | RLG Kettering/Moraine, Ltd. | 3,910,000 | 78,000 | ||||||||
Wickes Furniture Chicago, IL |
September, 2007 | Tenton, LLC | 23,500,000 | 630,000 | ||||||||
$ | 32,532,137 | $ | 810,000 | |||||||||
(1) | Seller is an unaffiliated third party. | |
(2) | Approximate purchase price does not include acquisition costs which we expect to be approximately 3.0% of the contract purchase price. | |
(3) | Amounts include acquisition fees payable to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing to acquire the respective property. |
Total | % of Total | |||||||||||
Square Feet | Square | |||||||||||
Property | Major Tenants* | Guarantor | Leased | Feet Leased | ||||||||
Walgreens Harriman, TN
|
Walgreen Co. | N/A | 14,820 | 100 | % | |||||||
Staples Moraine, OH
|
Staples the Office Superstore East, Inc. | N/A | 20,388 | 100 | % | |||||||
Wickes Furniture Chicago, IL
|
Wickes Furniture Company, Inc. | N/A | 48,000 | 100 | % |
* | Major tenants are those tenants that occupy greater than 10.0% of the rentable square of their respective property. |
Current | Base Rent | |||||||||||||||||||
Number of | Renewal | Annual Base | per Square | Lease Term | ||||||||||||||||
Property | Tenants | Major Tenants* | Options | Rent | Foot | Beginning | To | |||||||||||||
Walgreens Harriman, TN
|
1 | Walgreen Co. | 10/5 yr. | $ | 335,500 | $ | 22.64 | 8/1/2007 | 7/31/2032 | |||||||||||
Staples Moraine, OH
|
1 | Staples the Office Superstore East, Inc. | 4/5 yr. | 285,432 | 14.00 | 1/28/2006 | 1/31/2016 | |||||||||||||
Wickes Furniture
|
1 | Wickes Furniture Company, Inc. | 5/5 yr. | 1,920,000 | 40.00 | 11/1/2006 | 10/31/2016 | |||||||||||||
Chicago, IL
|
2,208,000 | 46.00 | 11/1/2016 | 10/31/2021 |
6
Property | Debt Financing | Type | Rate | Maturity Date | ||||||||
Wickes Furniture Chicago, IL
|
$ | 15,925,000 | Interest Only | 6.64 | % | October, 2017 |
7
(1) | the status of the offering of shares in Cole Credit Property Trust II, Inc.; | ||
(2) | the election of a new chief financial officer and a change in the title of one of the executive officers of our advisor; | ||
(3) | a clarification of the listing requirements as set forth in our charter; | ||
(4) | recent real property investments; | ||
(5) | recent mortgage note investments; | ||
(6) | potential real property investments; and | ||
(7) | updated financial information regarding Cole Credit Property Trust II, Inc. and certain acquired properties. |
1
| seek stockholder approval of an extension or amendment of this listing deadline; or | ||
| seek stockholder approval of the liquidation of our corporation. |
Rentable | ||||||||||
Square | ||||||||||
Property Description | Tenant | Feet | Purchase Price | |||||||
Ashley Furniture Anderson, SC |
Hillsboro Retail Group, Inc. | 23,800 | $ | 4,300,000 | ||||||
Best Buy Fayetteville, NC |
Best Buy Stores, LP | 45,582 | 6,727,000 | |||||||
Massard Farms Fort Smith, AR |
Various | 126,584 | 15,750,000 | |||||||
Wal-Mart Whiteville, NC |
Wal-Mart Stores, Inc. | 65,930 | 2,667,000 | |||||||
Staples Moraine, OH |
Staples the Office Superstore East, Inc. | 20,388 | 3,800,000 | |||||||
Wickes Furniture Chicago, IL |
Wickes Furniture Company, Inc. | 48,000 | 23,500,000 | |||||||
Walgreens Brentwood, TN |
Walgreen Co. | 14,820 | 5,640,000 | |||||||
Starbucks Bowling Green, KY |
Starbucks Corporation | 1,850 | 1,657,000 | |||||||
Walgreens Harriman, TN |
Walgreen Co. | 14,820 | 5,026,820 | |||||||
Starbucks Shawnee, OK |
Starbucks Corporation | 1,750 | 1,096,909 | |||||||
Station Casino Headquarters
Las Vegas, NV |
Station Casino, Inc. | 138,558 | 70,000,000 | |||||||
502,082 | $ | 140,164,729 | ||||||||
Rentable | ||||||||||||||||||||||||||||||
Year | Fees Paid to | Square | Physical | |||||||||||||||||||||||||||
Property | Type | Date Acquired | Built | Purchase Price | Sponsor (1) | Feet | Occupancy | |||||||||||||||||||||||
Ashley Furniture Anderson, SC |
Furniture retail | September 28, 2007 | 2006 | $ | 4,300,000 | $ | 86,000 | 23,800 | 100 | % | ||||||||||||||||||||
Best Buy Fayetteville, NC |
Specialty retail | October 4, 2007 | 1999 | 6,727,000 | 133,540 | 45,582 | 100 | % | ||||||||||||||||||||||
Massard Farms Fort Smith, AR |
Shopping center | October 11, 2007 | 2001 | 15,750,000 | 417,370 | 126,584 | 99 | % | ||||||||||||||||||||||
Wal-Mart Whiteville, NC |
Discount retail | October 11, 2007 | 1988 | 2,667,000 | 53,340 | 65,930 | 39 | % | (2 | ) | ||||||||||||||||||||
Staples Moraine, OH |
Office supply | October 12, 2007 | 2006 | 3,800,000 | 76,000 | 20,388 | 100 | % | ||||||||||||||||||||||
Wickes Furniture Chicago, IL |
Furniture retail | October 17, 2007 | 2007 | 23,440,000 | 628,050 | 48,000 | 100 | % | ||||||||||||||||||||||
Walgreens Brentwood, TN |
Drugstore | October 17, 2007 | 2006 | 5,640,000 | 112,800 | 14,820 | 100 | % | ||||||||||||||||||||||
Starbucks Bowling Green, KY |
Restaurant | October 23, 2007 | 2007 | 1,657,000 | 33,140 | 1,850 | 100 | % | ||||||||||||||||||||||
Walgreens Harriman, TN |
Drugstore | October 24, 2007 | 2007 | 5,026,820 | 101,655 | 14,820 | 100 | % | ||||||||||||||||||||||
Starbucks Shawnee, OK |
Restaurant | October 31, 2007 | 2006 | 1,096,909 | 21,938 | 1,750 | 100 | % | ||||||||||||||||||||||
Station Casino Headquarters Las Vegas, NV |
Office | November 1, 2007 | 2007 | 70,000,000 | 1,822,500 | 138,558 | 100 | % | ||||||||||||||||||||||
$ | 140,164,729 | $ | 3,486,333 | 502,082 | ||||||||||||||||||||||||||
(1) | Fees paid to sponsor include payments made to an affiliate of our advisor for acquisition fees in connection with the property acquisition and payments to our advisor for finance coordination fees for services in connection with the origination or assumption of debt financing obtained to acquire the respective property. For more detailed information on fees paid to affiliates of our sponsor, see the section captioned Management Compensation beginning on page 58 of the prospectus. | |
(2) | Wal-Mart Stores, Inc. (Wal-Mart) is lessee at this property and they have subleased approximately 25,830 square feet to Tractor Supply Company. The remaining space at the building, approximately 40,100 square feet, is vacant. Wal-Mart remains the tenant under the original lease agreement. |
Total | % of Total | Base Rent | ||||||||||||||||||||||||||||||
Number | Square | Square | Current | per | ||||||||||||||||||||||||||||
of | Feet | Feet | Renewal | Annual Base | Square | Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Leased | Leased | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
Ashley Furniture Anderson, SC |
1 | Hillsboro Retail Group, Inc. | 23,800 | 100 | % | 1/5 yr. | $ | 333,200 | $ | 14.00 | 9/28/2007 | 8/31/2014 | ||||||||||||||||||||
366,520 | 15.40 | 9/1/2014 | 12/31/2018 | |||||||||||||||||||||||||||||
Best Buy Fayetteville, NC |
1 | Best Buy Stores, LP | 45,582 | 100 | % | 3/5 yr. | 463,911 | 10.18 | 10/4/2007 | 6/21/2009 | ||||||||||||||||||||||
477,828 | 10.48 | 6/22/2009 | 6/21/2014 | |||||||||||||||||||||||||||||
492,163 | 10.80 | 6/22/2014 | 6/21/2019 | |||||||||||||||||||||||||||||
Massard Farms Fort Smith, AR |
6 | Kohls Department Stores, Inc. | 86,584 | 68 | % | 5/5 yr. | 684,014 | 7.90 | 10/11/2007 | 1/29/2022 | ||||||||||||||||||||||
LNT, Inc. | 32,000 | 25 | % | 3/5 yr. | 344,000 | 10.75 | 10/11/2007 | 1/31/2012 | ||||||||||||||||||||||||
Wal-Mart Whiteville, NC |
1 | Wal-Mart Stores, Inc. | 65,930 | 100 | % | 5/5 yr. | 243,532 | 3.69 | 10/11/2007 | 1/31/2015 |
3
Total | % of Total | Base Rent | ||||||||||||||||||||||||||||||
Number | Square | Square | Current | per | ||||||||||||||||||||||||||||
of | Feet | Feet | Renewal | Annual Base | Square | Lease Term | ||||||||||||||||||||||||||
Property | Tenants | Major Tenants* | Leased | Leased | Options** | Rent | Foot | Beginning | To | |||||||||||||||||||||||
Staples Moraine, OH |
1 | Staples the Office Superstore East, Inc. | 20,388 | 100 | % | 4/5 yr. | $ | 285,432 | $ | 14.00 | 10/12/2007 | 1/31/2016 | ||||||||||||||||||||
Wickes Furniture Chicago, IL |
1 | Wickes Furniture Company, Inc. | 48,000 | 100 | % | 5/5 yr. | 1,920,000 | 40.00 | 10/17/2007 | 5/31/2017 | ||||||||||||||||||||||
2,208,000 | 46.00 | 6/1/2017 | 5/31/2022 | |||||||||||||||||||||||||||||
Walgreens Brentwood, TN |
1 | Walgreen Co. | 14,820 | 100 | % | 10/5 yr. | 371,800 | 25.09 | 10/17/2007 | 9/30/2031 | ||||||||||||||||||||||
Starbucks Bowling Green, KY |
1 | Starbucks Corporation | 1,850 | 100 | % | 4/5 yr. | 115,995 | 62.70 | 10/23/2007 | 2/28/2012 | ||||||||||||||||||||||
127,595 | 68.97 | 3/1/2012 | 2/28/2017 | |||||||||||||||||||||||||||||
Walgreens Harriman, TN |
1 | Walgreen Co. | 14,820 | 100 | % | 10/5 yr. | 335,500 | 22.64 | 10/24/2007 | 8/31/2032 | ||||||||||||||||||||||
Starbucks Shawnee, OK |
1 | Starbucks Corporation | 1,750 | 100 | % | 2/5 yr. | 78,000 | 44.57 | 10/31/2007 | 9/30/2011 | ||||||||||||||||||||||
85,800 | 49.03 | 10/1/2011 | 9/30/2016 | |||||||||||||||||||||||||||||
Station Casino Headquarters Las Vegas, NV |
1 | Station Casino, Inc. | 138,558 | 100 | % | 4/5 yr. | 5,250,000 | (1) | 37.89 | 11/1/2007 | 10/31/2027 |
* | Major tenants include those tenants that occupy greater than 10.0% of the rentable square feet of their respective property. | |
** | Represents option renewal period / term of each option. | |
(1) | The lease with Station Casino, Inc. includes annual rental increases of 1.25% each year of the initial lease term. |
Fixed Rate Loan | Fixed Interest | |||||||||
Property | Amount | Rate | Maturity Date | |||||||
Massard Farms Fort Smith, AR
|
$ | 10,237,000 | 6.86 | % | 11/1/2017 | |||||
Wickes Furniture Chicago, IL
|
15,925,000 | 6.88 | % | 10/1/2017 | ||||||
Station Casino Las Vegas, NV
|
42,250,000 | 6.52 | % | 11/1/2017 |
4
Property | Depreciable Tax Basis | |||
Ashley Furniture Anderson, SC |
$ | 3,730,530 | ||
Best Buy Fayetteville, NC |
4,802,602 | |||
Massard Farms Fort Smith, AR |
12,600,000 | |||
Wal-Mart Whiteville, NC |
2,133,600 | |||
Staples Moraine, OH |
3,040,000 | |||
Wickes Furniture Chicago, IL |
18,752,000 | |||
Walgreens Brentwood, TN |
4,512,000 | |||
Starbucks Bowling Green, KY |
1,325,600 | |||
Walgreens Harriman, TN |
4,021,456 | |||
Starbucks Shawnee, OK |
877,527 | |||
Station Casino Headquarters Las Vegas, NV |
56,000,000 | |||
Total |
$ | 111,795,315 | ||
Number of | % of Total | |||||||||||||||
Leases | Approx. Square | Total Annual | Annual | |||||||||||||
Year Ending December 31, | Expiring | Feet Expiring | Base Rent | Base Rent | ||||||||||||
2007 |
1 | 2,000 | $ | 37,500 | >0 | % | ||||||||||
2008 |
11 | 53,937 | 682,368 | 1 | % | |||||||||||
2009 |
14 | 105,760 | 798,301 | 1 | % | |||||||||||
2010 |
15 | 128,264 | 688,299 | 1 | % | |||||||||||
2011 |
13 | 51,260 | 524,983 | 1 | % | |||||||||||
2012 |
14 | 142,727 | 1,007,324 | 1 | % | |||||||||||
2013 |
18 | 297,924 | 2,080,212 | 2 | % | |||||||||||
2014 |
11 | 159,115 | 1,801,482 | 2 | % | |||||||||||
2015 |
16 | 1,048,672 | 4,743,844 | 5 | % | |||||||||||
2016 |
26 | 1,374,707 | 8,170,382 | 9 | % | |||||||||||
2017 |
32 | 1,267,668 | 7,240,898 | 8 | % | |||||||||||
171 | 4,632,034 | $ | 27,775,623 | 31 | % | |||||||||||
5
6
| satisfaction of the conditions to the acquisitions contained in the respective contracts; | ||
| no material adverse change occurring relating to the properties, the tenants or in the local economic conditions; | ||
| our receipt of sufficient net proceeds from the offering of our common stock to the public and financing proceeds to make these acquisitions; and | ||
| our receipt of satisfactory due diligence information including appraisals, environmental reports and tenant and lease information. |
Approximate | ||||||||||||
Expected | Approximate | Compensation to | ||||||||||
Property | Acquisition Date | Seller (1) | Purchase Price (2) | Sponsor (3) | ||||||||
Rite Aid Swanton, OH |
November, 2007 | Rx Development, Ltd. | $ | 2,520,000 | $ | 50,400 | ||||||
Starbucks Oklahoma City, OK |
November, 2007 | Onyx 122Penn SB, LLC | 1,238,671 | 25,000 | ||||||||
Taco Bell Brenham, TX |
November, 2007 | Kormex Properties, LP | 1,020,000 | 20,400 | ||||||||
Taco Bell Cleveland, TX |
November, 2007 | Kormex Properties, LP | 1,065,000 | 21,300 | ||||||||
Taco Bell Houston, TX |
November, 2007 | Kormex Properties, LP | 980,000 | 19,600 | ||||||||
Taco Bell Liberty, TX |
November, 2007 | Kormex Properties, LP | 875,000 | 17,500 | ||||||||
Taco Bell Winnie, TX |
November, 2007 | Kormex Properties, LP | 760,000 | 15,200 | ||||||||
$ | 8,458,671 | $ | 169,400 | |||||||||
(1) | Seller is an unaffiliated third party. | |
(2) | Approximate purchase price does not include acquisition costs which we expect to be approximately 3.0% of the contract purchase price. | |
(3) | Amounts include acquisition fees payable to an affiliate of our advisor for acquisition fees in connection with the property acquisition. |
7
Total | % of Total | |||||||||||
Square Feet | Square | |||||||||||
Property | Major Tenants* | Guarantor | Leased | Feet Leased | ||||||||
Rite Aid Swanton, OH
|
Rite Aid of Ohio, Inc. | N/A | 11,180 | 100 | % | |||||||
Starbucks Oklahoma City, OK
|
Starbucks Corporation | N/A | 1,741 | 100 | % | |||||||
Taco Bell Brenham, TX
|
Kormex Foods, Inc. | KorMex Properties, L.P | 1,958 | 100 | % | |||||||
Taco Bell Cleveland, TX
|
Kormex Foods, Inc. | KorMex Properties, L.P | 1,648 | 100 | % | |||||||
Taco Bell Houston, TX
|
Kormex Foods, Inc. | KorMex Properties, L.P | 2,039 | 100 | % | |||||||
Taco Bell Liberty, TX
|
Kormex Foods, Inc. | KorMex Properties, L.P | 2,261 | 100 | % | |||||||
Taco Bell Winnie, TX
|
Kormex Foods, Inc. | KorMex Properties, L.P | 2,057 | 100 | % | |||||||
22,884 | ||||||||||||
* | Major tenants are those tenants that occupy greater than 10.0% of the rentable square of their respective property. |
Current | Base Rent | |||||||||||||||||||||
Number of | Renewal | Annual Base | per Square | Lease Term | ||||||||||||||||||
Property | Tenants | Major Tenants* | Options | Rent | Foot | Beginning | To | |||||||||||||||
Rite Aid Swanton, OH |
1 | Rite Aid of Ohio, Inc. | 6/5 yr. | $ | 203,636 | $ | 18.21 | 11/25/1997 | 10/31/2018 | |||||||||||||
Starbucks Oklahoma City, OK |
1 | Starbucks Corporation | 4/5 yr. | 88,500 | 50.83 | 11/27/2006 | 12/31/2011 | |||||||||||||||
97,350 | 55.91 | 1/31/2012 | 12/31/2017 | |||||||||||||||||||
Taco Bell Brenham, TX (1) |
1 | Kormex Foods, Inc. | 4/5 yr | 80,000 | 40.86 | 11/8/2007 | 5/1/2022 | |||||||||||||||
Taco Bell Cleveland, TX (1) |
1 | Kormex Foods, Inc. | 4/5 yr | 91,250 | 55.37 | 11/8/2007 | 5/1/2018 | |||||||||||||||
Taco Bell Houston, TX (1) |
1 | Kormex Foods, Inc. | 4/5 yr | 75,000 | 36.78 | 11/8/2007 | 5/1/2022 | |||||||||||||||
Taco Bell Liberty, TX (1) |
1 | Kormex Foods, Inc. | 4/5 yr | 60,500 | 26.76 | 11/8/2007 | 5/1/2019 | |||||||||||||||
Taco Bell Winnie, TX (1) |
1 | Kormex Foods, Inc. | 4/5 yr | 57,500 | 27.95 | 11/8/2007 | 5/1/2019 |
* | Major tenants include those tenants that occupy greater than 10.0% of the rentable square feet of their respective property. | |
1 | Each Taco Bell property noted above is leased under a master lease agreement with Kormex Foods, Inc. Under the terms of the lease agreement, there are yearly increases in base rental of 1.0% each year throughout the life of the lease. |
8
Page | ||||
Summary Financial Information of
Businesses Acquired and Probable Businesses to be Acquired |
||||
Broadview Village Square Property Broadview,
Illinois (MT Broadview Property) |
||||
Overview |
F-2 | |||
Independent Auditors Report |
F-3 | |||
Audited Financial Statements of Property Acquired |
F-4 | |||
Statement of Revenues and
Certain Operating Expenses for the Year Ended December 31, 2006
and the Six Months Ended June 30, 2007 (Unaudited) |
||||
Notes to the Statement of Revenues
and Certain Operating Expenses |
F-5 | |||
Wal-Mart Various Properties |
||||
Overview |
F-7 | |||
Summary Financial Data Regarding Wal-Mart |
F-7 | |||
Walgreens Various Properties |
||||
Overview |
F-8 | |||
Summary Financial Data Regarding Walgreen Co. |
F-8 | |||
FedEx Walker, MI (FE Walker Property) |
||||
Overview |
F-9 | |||
Summary Financial Data Regarding FedEx |
F-9 | |||
Home Depot Bedford Park, IL (HD Bedford Park Property) |
||||
Overview |
F-10 | |||
Summary Financial Data Regarding Home Depot |
F-10 | |||
Starbucks Various Properties |
||||
Overview |
F-11 | |||
Summary Financial Data Regarding Starbucks |
F-11 | |||
Circuit City Aurora, CO (CC Aurora Property) |
||||
Overview |
F-12 | |||
Summary Financial Data Regarding Circuit City |
F-12 | |||
Rite Aid Swanton, OH (RA Swanton Property) |
||||
Overview |
F-13 | |||
Summary Financial Data Regarding Rite Aid |
F-13 | |||
Station Casino Las
Vegas, NV (SC Las Vegas Property) |
F-14 | |||
Overview |
F-14 | |||
Unaudited Pro Forma Financial Statements Cole Credit Property Trust II, Inc. |
||||
Aggregated Pro Forma Financial Statements (Unaudited) |
F-15 | |||
Pro Forma Consolidated Balance
Sheet as of June 30, 2007 (Unaudited) |
F-15 | |||
Pro Forma Consolidated Statement of
Operations for the Six Months Ended June 30, 2007 (Unaudited) |
F-16 | |||
Notes to Pro Forma Consolidated
Financial Statements (Unaudited) |
F-17 | |||
Pro Forma Consolidated Statement of
Operations for the Year Ended December 31, 2006 (Unaudited) |
F-21 | |||
Notes to Pro Forma Consolidated Financial Statements (Unaudited) |
F-22 |
F-1
F-2
F-3
Six Months Ended | ||||||||
June 30, 2007 | Year Ended | |||||||
(Unaudited) | December 31, 2006 | |||||||
Revenues: |
||||||||
Rental income from operating leases |
$ | 2,113,940 | $ | 4,278,868 | ||||
Tenant reimbursement revenue |
527,645 | 921,942 | ||||||
Total revenues |
2,641,585 | 5,200,810 | ||||||
Certain Operating Expenses: |
||||||||
Repairs, maintenance and cleaning |
109,888 | 263,589 | ||||||
Utilities |
23,823 | 50,060 | ||||||
Real estate taxes |
368,634 | 715,802 | ||||||
Insurance |
22,345 | 42,092 | ||||||
Total certain operating expenses |
524,690 | 1,071,543 | ||||||
Revenues in excess of certain operating expenses |
$ | 2,116,895 | $ | 4,129,267 | ||||
F-4
F-5
Year ending December 31: | ||||
2007 |
$ | 4,157,739 | ||
2008 |
4,007,178 | |||
2009 |
3,901,593 | |||
2010 |
1,926,959 | |||
2011 |
1,703,798 | |||
Thereafter |
6,416,504 | |||
Total |
$ | 22,013,771 | ||
Aggregate | % Aggregate | |||||||
Annual | Annual | |||||||
Tenant Name | Rental Income | Rental Income | ||||||
Home Depot USA, Inc. |
$ | 1,458,703 | 35 | % |
F-6
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Bay City, Texas |
8/14/2007 | 3,755,000 | 90,921 | 1990 | ||||||||||||
Washington, Illinois |
9/10/2007 | 3,578,000 | 74,136 | 1989 | ||||||||||||
Borger, Texas |
9/12/2007 | 3,205,000 | 65,930 | 1991 | ||||||||||||
Whiteville, North Carolina |
10/11/2007 | 2,667,000 | 65,930 | 1988 | ||||||||||||
Total |
$ | 13,205,000 | 296,917 | |||||||||||||
For the Six | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
7/31/2007 | 1/31/2007 | 1/31/2006 | 1/31/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 179,422 | $ | 344,992 | $ | 308,945 | $ | 281,488 | ||||||||
Operating Income |
10,143 | 20,497 | 18,713 | 17,300 | ||||||||||||
Net Income |
5,778 | 11,284 | 11,231 | 10,267 |
As of | As of the Fiscal Year Ended | |||||||||||||||
7/31/2007 | 1/31/2007 | 1/31/2006 | 1/31/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 156,949 | $ | 151,193 | $ | 135,624 | $ | 117,139 | ||||||||
Long-term Debt |
27,966 | 30,735 | 30,096 | 23,160 | ||||||||||||
Stockholders Equity |
62,286 | 61,573 | 53,171 | 49,396 |
F-7
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Richmond, VA |
8/17/2007 | 4,025,000 | 13,869 | 1997 | ||||||||||||
Dallas (DeSoto), Texas |
8/27/2007 | 3,367,000 | 13,905 | 1997 | ||||||||||||
Brentwood, Tennessee |
10/17/2007 | 5,640,000 | 14,820 | 2006 | ||||||||||||
Harriman, Tennessee |
10/24/2007 | 5,026,820 | 14,820 | 2007 | ||||||||||||
Total |
$ | 18,058,820 | 57,414 | |||||||||||||
For the Fiscal Year Ended | ||||||||||||
8/31/2007 | 8/31/2006 | 8/31/2005 | ||||||||||
(in millions) | ||||||||||||
Consolidated
Statements of
Operations |
||||||||||||
Revenues |
$ | 53,762.0 | $ | 47,409.0 | $ | 42,201.6 | ||||||
Operating Income |
3,150.7 | 2,701.5 | 2,424.0 | |||||||||
Net Income |
2,041.3 | 1,750.6 | 1,559.5 |
As of the Fiscal Year Ended | ||||||||||||
8/31/2006 | 8/31/2005 | 8/31/2004 | ||||||||||
(in millions) | ||||||||||||
Consolidated
Balance Sheets |
||||||||||||
Total Assets |
$ | 19,313.6 | $ | 17,131.1 | $ | 14,608.8 | ||||||
Long-term Debt |
1,306.8 | 1,118.9 | 997.7 | |||||||||
Stockholders Equity |
11,104.3 | 10,115.8 | 8,889.7 |
F-8
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Walker, Michigan |
8/8/2007 | $ | 7,323,891 | 78,034 | 2001 | |||||||||||
Total |
$ | 7,323,891 | 78,034 | |||||||||||||
For the Three Months | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
8/31/2007 | 5/31/2007 | 5/31/2006 | 5/31/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Revenues |
$ | 1,618 | $ | 6,043 | $ | 5,306 | $ | 4,680 | ||||||||
Operating Income |
190 | 813 | 705 | 604 | ||||||||||||
Total Assets |
4.04 | 3,937 | 3,378 | 2,776 |
F-9
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Bedford Park, IL |
8/22/2007 | $ | 29,400,000 | 217,952 | 1992 | |||||||||||
Total |
$ | 29,400,000 | 217,952 | |||||||||||||
For the Six | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
7/29/2007 | 1/28/2007 | 1/29/2006 | 1/30/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
Revenues |
$ | 40,729 | $ | 90,837 | $ | 81,511 | $ | 73,094 | ||||||||
Operating Income |
4,229 | 9,673 | 9,363 | 7,926 | ||||||||||||
Net Income |
2,633 | 5,761 | 5,838 | 5,001 |
As of | As of the Fiscal Year Ended | |||||||||||||||
7/29/2007 | 1/28/2007 | 1/29/2006 | 1/30/2005 | |||||||||||||
(in millions) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 56,864 | $ | 52,263 | $ | 44,405 | $ | 39,020 | ||||||||
Long-term Debt |
11,628 | 11,643 | 2,672 | 2,148 | ||||||||||||
Stockholders Equity |
27,175 | 25,030 | 26,909 | 24,158 |
F-10
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Bowling Green, KY |
10/23/2007 | 1,657,000 | 1,850 | 2007 | ||||||||||||
Shawnee, OK |
10/31/2007 | 1,096,909 | 1,750 | 2006 | ||||||||||||
Oklahoma City, OK |
(1 | ) | 1,238,671 | 1,741 | 2007 | |||||||||||
Total |
$ | 3,992,580 | 5,341 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. |
For the Nine | ||||||||||||||||
Months | ||||||||||||||||
Ended | For the Fiscal Year Ended | |||||||||||||||
7/1/2007 | 10/1/2006 | 10/2/2005 | 10/3/2004 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 6,970,562 | $ | 7,786,942 | $ | 6,369,300 | $ | 5,294,247 | ||||||||
Operating Income |
805,912 | 893,952 | 780,518 | 606,494 | ||||||||||||
Net Income |
514,135 | 564,259 | 494,370 | 388,880 |
As of | As of the Fiscal Year Ended | |||||||||||||||
7/1/2007 | 10/1/2006 | 10/2/2005 | 10/3/2004 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 4,903,923 | $ | 4,428,941 | $ | 3,513,693 | $ | 3,386,541 | ||||||||
Long-term Debt |
1,356 | 1,958 | 2,870 | 3,618 | ||||||||||||
Stockholders Equity |
2,355,785 | 2,228,506 | 2,090,262 | 2,470,211 |
F-11
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Aurora, CO |
8/22/2007 | $ | 7,200,000 | 39,440 | 1995 | |||||||||||
Total |
$ | 7,200,000 | 39,440 | |||||||||||||
For the Six | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
8/31/2007 | 2/28/2007 | 2/28/2006 | 2/28/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 5,129,505 | $ | 12,429,754 | $ | 11,514,151 | $ | 10,413,524 | ||||||||
Operating Income (Loss) |
(220,067 | ) | (5,303 | ) | 214,762 | 87,012 | ||||||||||
Net Income (Loss) |
(117,402 | ) | (8,281 | ) | 139,746 | 61,658 |
As of | As of the Fiscal Year Ended | |||||||||||||||
8/31/2007 | 2/28/2007 | 2/28/2006 | 2/28/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 4,037,508 | $ | 4,007,283 | $ | 4,069,044 | $ | 3,840,010 | ||||||||
Long-term Debt |
50,710 | 50,487 | 51,985 | 19,944 | ||||||||||||
Stockholders Equity |
1,637,049 | 1,791,244 | 1,954,633 | 2,079,927 |
F-12
Property Location | Date Acquired | Purchase Price | Square Feet | Year Built | ||||||||||||
Swanton, OH |
(1 | ) | $ | 2,520,000 | 11,180 | 1998 | ||||||||||
Total |
$ | 2,520,000 | 11,180 | |||||||||||||
(1) | Our advisor has identified this property as a potential suitable investment for us. The acquisition of such property is subject to a number of conditions. A significant condition to acquiring any potential acquisition is our ability to raise sufficient proceeds in this offering to pay a portion of the purchase price. |
For the Six | ||||||||||||||||
Months Ended | For the Fiscal Year Ended | |||||||||||||||
9/1/2007 | 3/3/2007 | 3/4/2006 | 2/26/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated
Statements of
Operations |
||||||||||||||||
Revenues |
$ | 11,057,015 | $ | 17,507,719 | $ | 17,270,968 | $ | 16,816,439 | ||||||||
Operating Income (Loss) |
119,720 | 13,582 | 43,254 | 134,007 | ||||||||||||
Net Income (Loss) |
(41,964 | ) | 26,826 | 1,273,006 | 302,478 |
As of | As of the Fiscal Year Ended | |||||||||||||||
9/1/2007 | 3/3/2007 | 3/4/2006 | 2/26/2005 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Balance Sheets |
||||||||||||||||
Total Assets |
$ | 12,266,127 | $ | 7,091,024 | $ | 6,988,371 | $ | 5,932,583 | ||||||||
Long-term Debt |
5,519,777 | 2,909,983 | 2,298,706 | 2,680,998 | ||||||||||||
Stockholders Equity |
2,739,415 | 1,662,846 | 1,606,921 | 322,934 |
F-13
F-14
June 30, | Acquisition | Pro Forma | ||||||||||
2007, | Pro Forma | June 30, | ||||||||||
As Reported | Adjustments | 2007 | ||||||||||
(a) | (b) | |||||||||||
ASSETS |
||||||||||||
Real estate assets, at cost: |
||||||||||||
Land |
$ | 255,758,395 | $ | 95,874,582 | $ | 351,632,977 | ||||||
Buildings and improvements, less accumulated depreciation of $11,947,392 at June 30, 2007 |
689,071,461 | 182,788,306 | 871,859,767 | |||||||||
Real estate assets under direct financing leases, net of unearned income |
18,073,546 | 21,648,269 | 39,721,815 | |||||||||
Acquired intangible lease assets, less accumulated amortization of $5,788,065 at June 30, 2007 |
118,325,120 | 40,883,869 | 159,208,989 | |||||||||
Total real estate assets |
1,081,228,522 | 341,195,026 | 1,422,423,548 | |||||||||
Cash and cash equivalents |
78,018,587 | (78,018,587 | ) | | ||||||||
Restricted cash |
11,228,059 | | 11,228,059 | |||||||||
Rents and tenant receivables, net |
4,762,857 | | 4,762,857 | |||||||||
Mortgages receivable, net |
| 45,265,849 | (c) | 45,265,849 | ||||||||
Prepaid expenses, mortgage loan deposits and other assets |
9,320,284 | | 9,320,284 | |||||||||
Deferred financing costs, less accumulated amortization of $1,045,332 at June 30, 2007 |
12,420,543 | 4,216,875 | 16,637,418 | |||||||||
Total assets |
$ | 1,196,978,852 | $ | 313,626,906 | $ | 1,510,605,758 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||
Mortgage notes payable |
$ | 640,739,229 | $ | 161,739,588 | $ | 802,478,817 | ||||||
Accounts payable and accrued expenses |
4,833,754 | | 4,833,754 | |||||||||
Escrowed investor proceeds |
11,184,056 | | 11,184,056 | |||||||||
Acquired below market lease intangibles, less accumulated amortization of $488,611 at June
30, 2007 |
18,783,867 | 11,930,099 | 30,713,966 | |||||||||
Distributions payable |
3,064,593 | | 3,064,593 | |||||||||
Deferred rent and other liabilities |
1,695,548 | | 1,695,548 | |||||||||
Total liabilities |
680,301,047 | 173,669,687 | 853,970,734 | |||||||||
Redeemable common stock |
9,868,517 | | 9,868,517 | |||||||||
Preferred stock, $0.01 par value; 10,000,000 shares authorized, none issued and outstanding
at June 30, 2007 |
| | | |||||||||
Common stock, $.01 par value; 390,000,000 shares authorized, 59,633,576 shares issued and
outstanding at June 30, 2007 |
596,335 | 155,508 | 751,483 | |||||||||
Capital in excess of par value |
529,740,326 | 139,801,711 | 669,542,037 | |||||||||
Accumulated distributions in excess of earnings |
(23,527,373 | ) | | (23,527,373 | ) | |||||||
Total stockholders equity |
506,809,288 | 139,957,219 | 646,766,507 | |||||||||
Total liabilities and stockholders equity |
$ | 1,196,978,852 | $ | 313,626,906 | $ | 1,510,605,758 | ||||||
F-15
For the | ||||||||||||
Six Months Ended | Acquisition | Pro Forma for the | ||||||||||
June 30, 2007, | Pro Forma | Six Months Ended | ||||||||||
As Reported | Adjustments | June 30, 2007 | ||||||||||
(a) | (d) | |||||||||||
Revenues: |
||||||||||||
Rental income |
$ | 29,453,248 | $ | 17,294,913 | (e) | $ | 46,748,611 | |||||
Tenant reimbursement income |
1,961,112 | 603,231 | 2,564,343 | |||||||||
Earned income from direct financing leases |
4,375 | 919,368 | 923,743 | |||||||||
Interest earned on mortgage receivable |
| 2,127,428 | (f) | 2,127,428 | ||||||||
Total Revenue |
31,418,735 | 20,944,940 | 52,363,675 | |||||||||
Expenses: |
||||||||||||
General and administrative |
819,859 | 70,370 | 890,229 | |||||||||
Property operating expenses |
2,442,395 | 1,386,962 | 3,829,357 | |||||||||
Property and asset management fees |
1,364,409 | 1,355,604 | (g)(h) | 2,720,013 | ||||||||
Depreciation |
7,459,585 | 3,936,663 | (i) | 11,396,248 | ||||||||
Amortization |
3,421,269 | 2,338,316 | (i) | 5,759,585 | ||||||||
Impairment of real estate assets |
5,400,000 | | 5,400,000 | |||||||||
Total operating expenses |
20,907,517 | 9,087,915 | 29,995,432 | |||||||||
Real estate operating income |
10,511,218 | 11,857,025 | 22,368,243 | |||||||||
Other income (expense): |
||||||||||||
Interest income |
937,685 | | 937,685 | |||||||||
Interest expense |
(13,130,955 | ) | (9,830,412 | )(j) | (22,961,367 | ) | ||||||
Total other expense |
(12,193,270 | ) | (9,830,412 | ) | (22,023,682 | ) | ||||||
Net income (loss) |
$ | (1,682,052 | ) | $ | 2,026,613 | $ | 344,561 | |||||
Weighted average number of common shares
outstanding: |
||||||||||||
Basic and diluted |
44,616,014 | 32,069,251 | (k) | 76,685,265 | ||||||||
Net income (loss) per common share: |
||||||||||||
Basic and diluted |
$ | (0.04 | ) | $ | 0.00 | |||||||
F-16
a. | Reflects the Companys historical balance sheet as of June 30, 2007 and the Companys historical results of operations for the six months ended June 30, 2007. | |
b. | Reflects preliminary purchase price allocations related to the following 2007 acquisitions completed subsequent to June 30, 2007: | |
Completed Acquisitions | ||
The ST Guntersville Property, the LO Cincinnati Property, the WG Fort Worth Property, the KO Lake Zurich Property, the CC Groveland Property, the ED Salt Lake Property, the WG Kansas City (Linwood) Property, the WG Kansas City (Troost) Property, the WG Kansas City (63rd St) Property, the WG Kansas City (Independence) Property, the WG Topeka Property, the CNL Portfolio Properties, the WG Richmond Property, the CC Taunton Property, the CC Aurora Property, the FE Peoria Property, the FE Walker Property, the WG Dallas (DeSoto) Property, the WM Washington Property, MT Broadview Property, the WM Borger Property, the WM Whiteville Property, the WG Brentwood Property, the WG Harriman Property, the HD Bedford Park Property, the WM Bay City Property, the SB Bowling Green Property and the SB Shawnee Property. | ||
Potential Acquisitions | ||
The SB Oklahoma City Property, and the RA Swanton Property. | ||
c. | The pro forma adjustment to mortgages receivable consists of a portfolio of 23 mortgage notes (the Cracker Barrel Notes) that bear interest at a fixed rate of 9.84% and are each secured by commercial retail property. | |
d. | Reflects the pro forma results of operations for the six months ended June 30, 2007 for the following acquisitions, the AA Maryland Heights Property, the AS Katy Property, the AH St. John Property, the MT Omaha Property, the WG Shreveport Property, the OM Orangeburg Property, the WG Cincinnati Property, the WG Madeira Property, the WG Sharonville Property, the TS Ankeny Property, the OD Enterprise Property, the MT Fairview Heights Property, the RA Lima Property, the RA Plains Property, the SC Anderson Property, the TS Fredericksburg Property, the TS Greenfield Property, the TS Marinette Property, the TS Navasota Property, the ST Greenville Property, the WG Bridgetown Property, the WG Dallas Property, the WM New London Property, the WM Spencer Property, the TS Paw Paw Property, the TS Fairview Property, the CV Florence Property, the RA Allentown Property, the WG Bryan Property, the WG Harris County Property, the RA Fredericksburg Property, the ST Warsaw Property, the BD Rapid City Property, the BD Reading Property, the WG Gainesville Property, the CH Fredericksburg Property, the TS Baytown Property, the SB Covington Property, the SB Sedalia Property, the KG La Grange Property, the LZ Kentwood Property, the CC Mesquite Property, the TS Prior Lake Property, the ST Guntersville Property, the LO Cincinnati Property, the WG Fort Worth Property, the KO Lake Zurich Property, the CC Groveland Property, the ED Salt Lake City Property, the WG Kansas City (Linwood) Property, the WG Kansas City (Troost) Property, the WG Kansas City (63rd St) Property, the WG Kansas City (Independence) Property, the WG Topeka Property, the CNL Portfolio Properties, the CC Taunton Property, the FE Peoria Property, the FE Walker Property, the WM Bay City Property, the HD Bedford Park Property, the WG Dallas (DeSoto) Property, the WG Richmond Property, the WM Washington Property, MT Broadview Property, the WM Borger Property, the WM Whiteville Property, the WG Brentwood Property, the WG Harriman Property, the CC Aurora Property, the SB Shawnee Property, the SB Bowling Green Property, the SB Oklahoma City Property, and the RA Swanton Property collectively the Pro Forma Properties. | |
e. | Represents the straight line rental revenues for the Pro Forma Properties in accordance with their respective lease agreements. | |
f. | Represents a pro forma adjustment related to interest income earned on a portfolio of 23 mortgage loans that bear interest at a rate of 9.84% which are secured by individual Cracker Barrel Restaurant properties. | |
g. | Reflects the annualized asset management fee of 0.25% (a monthly rate of 0.02083%) of the aggregate asset value of the Pro Forma Properties which is payable to our Advisor. |
F-17
h. | Reflects the property management fee equal to 2% of gross revenues of the Pro Forma Properties which is payable to an affiliate of our Advisor. | |
i. | Represents depreciation and amortization expense for the Pro Forma Properties. Depreciation and amortization expense are based on the Companys preliminary purchase price allocation. All assets are depreciated on a straight line basis. The estimated useful lives of our assets by class are generally as follows: |
Building
|
40 years | |
Tenant improvements
|
Lesser of useful life or lease term | |
Intangible lease assets
|
Lesser of useful life or lease term |
j. | Represents interest expense associated with the debt incurred to finance the acquisitions of the Pro Forma Properties and the Cracker Barrel Notes. The variable rate mortgage debt has a 90 day repayment term. As such, the interest expense for the six months ended June 30, 2007 includes 90 days of interest expense relating to the variable rate tranches as they are scheduled to be paid down 90 days after the acquisition of the Pro Forma Properties. | |
The following table provides certain information about each of the loans: | ||
Fixed Rate Tranches |
Property | Loan Amount | Interest Rate | Maturity | |||||||||
AS Katy |
$ | 68,250,000 | 5.61 | % | February 1, 2017 | |||||||
AH St. John |
4,420,000 | 5.65 | % | July 11, 2017 | ||||||||
MT Omaha |
23,400,000 | 5.53 | % | March 1, 2017 | ||||||||
WG Shreveport |
2,815,000 | 5.56 | % | April 11, 2017 | ||||||||
OM Orangeburg |
1,875,000 | 5.61 | % | April 1, 2012 | ||||||||
WG Cincinnati |
3,341,000 | 6.00 | % | September 1, 2016 | ||||||||
WG Madeira |
2,876,000 | 5.70 | % | April 1, 2012 | ||||||||
WG Sharonville |
2,655,000 | 5.62 | % | April 1, 2012 | ||||||||
TS Ankeny |
1,950,500 | 5.65 | % | May 1, 2017 | ||||||||
OD Enterprise |
1,850,000 | 6.29 | % | March 1, 2017 | ||||||||
MT Fairview Heights |
35,432,000 | 5.70 | % | May 1, 2017 | ||||||||
RA Lima |
3,103,000 | 5.73 | % | June 1, 2017 | ||||||||
RA Plains |
3,380,000 | 5.60 | % | May 1, 2017 | ||||||||
SC Anderson |
8,160,000 | 5.80 | % | April 11, 2017 | ||||||||
TS Fredericksburg |
2,031,250 | 5.57 | % | June 1, 2017 | ||||||||
TS Greenfield |
2,227,500 | 5.57 | % | July 1, 2017 | ||||||||
TS Marinette |
1,918,000 | 5.65 | % | May 1, 2017 | ||||||||
TS Navasota |
2,050,000 | 5.80 | % | May 11, 2017 | ||||||||
ST Greenville |
2,955,000 | 5.51 | % | May 1, 2017 | ||||||||
WG Bridgetown |
3,043,000 | 5.80 | % | May 11, 2017 | ||||||||
WG Dallas |
2,175,000 | 5.76 | % | June 1, 2017 | ||||||||
WM New London |
1,778,000 | 5.80 | % | May 11, 2017 | ||||||||
WM Spencer |
1,377,000 | 5.80 | % | May 11, 2017 | ||||||||
TS Paw Paw |
2,047,500 | 5.65 | % | May 1, 2017 | ||||||||
TS Fairview |
1,930,500 | 5.59 | % | June 1, 2017 | ||||||||
CV Florence |
1,706,250 | 5.73 | % | June 1, 2017 | ||||||||
RA Allentown |
3,615,000 | 5.78 | % | June 1, 2017 | ||||||||
WG Bryan |
4,111,000 | 5.70 | % | June 11, 2017 | ||||||||
WG Harris County |
3,673,000 | 5.70 | % | June 11, 2017 |
F-18
Property | Loan Amount | Interest Rate | Maturity | |||||||||
RA Fredericksburg |
$ | 2,979,000 | 5.92 | % | May 11, 2017 | |||||||
ST Warsaw |
1,850,000 | 5.73 | % | June 1, 2017 | ||||||||
BD Rapid City |
4,393,000 | 5.66 | % | June 11, 2017 | ||||||||
BD Reading |
4,257,000 | 5.66 | % | June 11, 2017 | ||||||||
WG Gainesville |
2,465,000 | 5.60 | % | June 11, 2017 | ||||||||
CH Fredericksburg |
1,504,000 | 5.55 | % | June 11, 2017 | ||||||||
TS Baytown |
2,251,000 | 5.60 | % | June 11, 2017 | ||||||||
AS Houston |
3,825,000 | 5.71 | % | July 1, 2017 | ||||||||
BB Evanston |
5,900,000 | 5.71 | % | July 1, 2017 | ||||||||
EK Mantua |
1,470,000 | 5.71 | % | July 1, 2017 | ||||||||
EK Vineland |
3,500,000 | 5.71 | % | July 1, 2017 | ||||||||
MT Warwick |
5,350,000 | 5.71 | % | July 1, 2017 | ||||||||
WA Eureka |
11,247,000 | 5.71 | % | July 1, 2017 | ||||||||
KG La Grange |
4,750,000 | 5.21 | % | July 1, 2012 | ||||||||
LZ Kentwood |
3,602,000 | 5.32 | % | July 1, 2012 | ||||||||
CC Mesquite |
4,305,000 | 5.32 | % | July 1, 2012 | ||||||||
TS Prior Lake |
3,283,250 | 5.73 | % | July 1, 2017 | ||||||||
ST Guntersville |
2,161,250 | 5.24 | % | August 1, 2012 | ||||||||
LO Cincinnati |
13,800,000 | 5.55 | % | July 11, 2017 | ||||||||
WG Fort Worth |
3,675,000 | 5.55 | % | July 11, 2017 | ||||||||
KO Lake Zurich |
9,075,000 | 5.55 | % | July 11, 2017 | ||||||||
CC Groveland |
20,250,000 | 5.55 | % | July 11, 2017 | ||||||||
ED Salt Lake City |
18,000,000 | 5.55 | % | July 11, 2017 | ||||||||
WG Kansas City (Linwood) |
2,437,500 | 5.69 | % | July 11, 2017 | ||||||||
WG Kansas City (Troost) |
2,464,000 | 5.79 | % | July 11, 2017 | ||||||||
WG Kansas City (63rd St) |
3,034,500 | 5.79 | % | July 11, 2017 | ||||||||
WG Kansas City (Independence) |
2,990,000 | 5.69 | % | July 11, 2017 | ||||||||
WG Topeka |
1,870,000 | 5.79 | % | July 11, 2017 | ||||||||
AS Baton Rogue |
4,687,000 | 5.83 | % | August 1, 2017 | ||||||||
AS Houston (Breton) |
3,045,000 | 5.83 | % | August 1, 2017 | ||||||||
AS Houston (Southwest) |
4,625,000 | 5.83 | % | August 1, 2017 | ||||||||
AS North Richland Hills |
4,217,000 | 5.83 | % | August 1, 2017 | ||||||||
CV Amarillo |
1,741,000 | 5.83 | % | August 1, 2017 | ||||||||
CV Del City |
2,631,000 | 5.82 | % | August 1, 2017 | ||||||||
DB Addison |
5,600,000 | 5.56 | % | August 1, 2017 | ||||||||
EK Chattanooga |
1,920,000 | 5.67 | % | August 1, 2017 | ||||||||
EK Mableton |
1,197,000 | 5.67 | % | August 1, 2017 | ||||||||
CC Taunton |
4,323,000 | 5.32 | % | August 1, 2012 | ||||||||
FE Peoria |
2,080,000 | 5.60 | % | August 1, 2017 | ||||||||
FE Walker |
2,050,200 | 5.80 | % | May 11, 2017 | ||||||||
WM Bay City |
2,065,000 | 5.74 | % | August 11, 2017 | ||||||||
MT Broadview |
31,500,000 | 5.86 | % | October 1, 2017 |
F-19
Property | Loan Amount | Interest Rate | Maturity | |||||||||
AH St. John |
$ | 780,000 | LIBOR plus 2.0% | September 12, 2007 | ||||||||
WG Shreveport |
497,000 | LIBOR plus 2.0% | June 23, 2007 | |||||||||
SC Anderson |
1,440,000 | LIBOR plus 2.0% | July 2, 2007 | |||||||||
WG Bridgetown |
537,000 | LIBOR plus 2.0% | August 27, 2007 | |||||||||
WM New London |
313,000 | LIBOR plus 2.0% | August 9, 2007 | |||||||||
WM Spencer |
243,000 | LIBOR plus 2.0% | August 3, 2007 | |||||||||
WG Bryan |
949,000 | LIBOR plus 2.0% | August 16, 2007 | |||||||||
WG Harris County |
848,000 | LIBOR plus 2.0% | August 16, 2007 | |||||||||
RA Fredericksburg |
1,353,000 | LIBOR plus 2.0% | August 2, 2007 | |||||||||
BD Rapid City |
776,000 | LIBOR plus 2.0% | September 1, 2007 | |||||||||
BD Reading |
752,000 | LIBOR plus 2.0% | September 1, 2007 | |||||||||
WG Gainesville |
435,000 | LIBOR plus 2.0% | September 1, 2007 | |||||||||
CH Fredericksburg |
347,000 | LIBOR plus 2.0% | September 5, 2007 | |||||||||
TS Baytown |
397,000 | LIBOR plus 2.0% | September 11, 2007 | |||||||||
Cracker Barrel Loan |
36,290,338 | LIBOR plus 2.0% | March 31, 2008 |
k. | Represents a pro forma adjustment to the weighted average common shares outstanding to reflect all shares outstanding on June 30, 2007 as though they were issued on January 1, 2007. As the Company had insufficient capital at January 1, 2007 to acquire the respective properties which are included in the pro forma results of operations, it is necessary to assume all of the shares outstanding as of June 30, 2007 were outstanding on January 1, 2007. |
F-20
Pro Forma, | ||||||||||||||||
Total | Total | For the Year | ||||||||||||||
For the Year Ended | 2006 Acquisitions | 2007 Acquisitions | Ended | |||||||||||||
December 31, 2006 | Pro Forma | Pro Forma | December 31, | |||||||||||||
As Reported | Adjustments | Adjustments | 2006 | |||||||||||||
(a) | (b) | (c) | ||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 18,357,174 | $ | 5,395,389 | (d) | $ | 44,987,899 | (d) | $ | 68,740,462 | ||||||
Tenant reimbursement income |
1,162,333 | 245,989 | 95,626 | 1,503,948 | ||||||||||||
Earned income from direct financing leases |
| | 1,931,966 | 1,931,966 | ||||||||||||
Interest earned on mortgage receivable |
| | 4,313,693 | (e) | 4,313,693 | |||||||||||
Total revenue |
19,519,507 | 5,641,378 | 51,329,184 | 76,490,069 | ||||||||||||
Expenses: |
||||||||||||||||
General and administrative |
952,789 | 16,715 | 146,499 | 1,116,003 | ||||||||||||
Property operating expenses |
1,416,745 | 272,804 | 116,557 | 1,806,106 | ||||||||||||
Property and asset management fees |
936,977 | 568,720 | 2,505,646 | (f)(g) | 4,011,343 | |||||||||||
Depreciation |
4,396,460 | 1,616,753 | 11,377,350 | (h) | 17,390,563 | |||||||||||
Amortization |
2,072,906 | 572,664 | 5,942,903 | (h) | 8,588,473 | |||||||||||
Total operating expenses |
9,775,877 | 3,047,656 | 20,088,955 | 32,912,488 | ||||||||||||
Real estate operating income |
9,743,630 | 2,593,722 | 31,240,229 | 43,577,581 | ||||||||||||
Other income (expense): |
||||||||||||||||
Interest income |
503,479 | | | 503,479 | ||||||||||||
Interest expense |
(8,901,113 | ) | (3,365,336 | )(i) | (25,690,377 | )(j) | (37,956,826 | ) | ||||||||
Total other income (expense) |
(8,397,634 | ) | (3,365,336 | ) | (25,690,377 | ) | (37,453,347 | ) | ||||||||
Net income (loss) |
$ | 1,345,996 | $ | (771,614 | ) | $ | 5,549,852 | $ | 6,124,234 | |||||||
Weighted average number of common shares
outstanding: |
||||||||||||||||
Basic and diluted |
13,275,635 | 7,406,178 | (k) | 34,298,407 | (k) | 54,980,220 | ||||||||||
Net income per common share: |
||||||||||||||||
Basic and diluted |
$ | 0.10 | $ | 0.11 | ||||||||||||
F-21
a. | Reflects the Companys historical results of operations for the year ended December 31, 2006. | |
b. | Reflects the pro forma results of operations for the year ended December 31, 2006 for the following properties (collectively, the 2006 Acquisitions): the RA Enterprise Property, the RA Wauseon Property, the RA Saco Property, the CV Scioto Trail Property, the WW II Properties, the MT Lakewood Property, the RA Cleveland Property, the RA Fremont Property, the WG Knoxville Property, the CO San Antonio Property, the CV Madison Property, the RA Defiance Property, the CV Portsmouth Property, the AA Greenfield Property, the AA Trenton Property, the RA Lansing Property, the AA Columbia Heights Property, the AA Fergus Falls Property, the CV Okeechobee Property, the OD Dayton Property, the AA Holland Property, the AA Holland Township Property, the AA Zeeland Property, the CV Orlando Property, the OD Greenville Property, the OD Warrensburg Property, the CV Gulfport Property, the AA Grand Forks Property, the CV Clinton Property, the AA Duluth Property, the WG Picayune Property, the AA Grand Bay Property, the AA Rainsville Property, the AA Hurley Property, the RA Glassport Property, the RA Hanover Property, the TS La Grange Property, the FE Council Bluffs Property, the FE Edwardsville Property, the CV Glenville Scotia Property, the AA Ashland Property, the AA Jackson Property, the AA New Boston Property, the AA Scottsburg Property, the TS Livingston Property, the TS New Braunfels Property, the OD Benton Property, the OD Oxford Property, and the TS Crockett Property. | |
c. | Reflects the pro forma results of operations for the year ended December 31, 2006 for the following properties (collectively, the 2007 Acquisitions) : | |
Completed Acquisitions | ||
The AA Maryland Heights Property, the AS Katy Property, the AH St. John Property, the MT Omaha Property, the WG Shreveport Property, the OM Orangeburg Property, the WG Cincinnati Property, the WG Madeira Property, the WG Sharonville Property, the TS Ankeny Property, the OD Enterprise Property, the MT Fairview Heights Property, the RA Lima Property, the RA Plains Property, the SC Anderson Property, the TS Fredericksburg Property, the TS Greenfield Property, the TS Marinette Property, the TS Navasota Property, the ST Greenville Property, the WG Bridgetown Property, the WG Dallas Property, the WM New London Property, the WM Spencer Property, the TS Paw Paw Property, the TS Fairview Property, the CV Florence Property, the RA Allentown Property, the WG Bryan Property, the WG Harris County Property, the RA Fredericksburg Property, the ST Warsaw Property, the BD Rapid City Property, the BD Reading Property, the WG Gainesville Property, the CH Fredericksburg Property, the TS Baytown Property, the SB Covington Property, the SB Sedalia Property, the KG La Grange Property, the LZ Kentwood Property, the CC Mesquite Property, the TS Prior Lake Property, the ST Guntersville Property, the LO Cincinnati Property, the WG Fort Worth Property, the KO Lake Zurich Property, the CC Groveland Property, the ED Salt Lake City Property, the WG Kansas City (Linwood) Property, the WG Kansas City (Troost) Property, the WG Kansas City (63rd St) Property, the WG Kansas City (Independence) Property, the WG Topeka Property, the CNL Portfolio Properties, the CC Taunton Property, the FE Peoria Property, the FE Walker Property, the WM Bay City Property, the HD Bedford Park Property, the WG Dallas (DeSoto) Property, the WG Richmond Property, the WM Washington Property, MT Broadview Property, the WM Borger Property, the WM Whiteville Property, the WG Brentwood Property, the WG Harriman Property, the CC Aurora Property, the SB Bowling Green Property, and the SB Shawnee Property. | ||
Potential Acquisitions | ||
The SB Oklahoma City Property, and the RA Swanton Property. | ||
d. | Represents the straight line rental revenues for the Pro Forma Properties in accordance with their respective lease agreements. | |
e. | Represents a pro forma adjustment related to interest income earned on a portfolio of 23 mortgage loans that bear interest at a rate of 9.84% which are secured by individual Cracker Barrel Restaurant properties. | |
f. | Reflects the annualized asset management fee of 0.25% (a monthly rate of 0.02083%) of the aggregate asset value of the Pro Forma Properties which is payable to our Advisor. | |
g. | Reflects the property management fee equal to 2% of gross revenues of the Pro Forma Properties which is payable to an affiliate of our Advisor. |
F-22
h. | Represents depreciation and amortization expense for the Pro Forma Properties. Depreciation and amortization expense are based on the Companys preliminary purchase price allocation. All assets are depreciated on a straight line basis. The estimated useful lives of our assets by class are generally as follows: |
Building
|
40 years | |
Tenant improvements
|
Lesser of useful life or lease term | |
Intangible lease assets
|
Lesser of useful life or lease term |
i. | Represents interest expense associated with the debt incurred to finance the acquisitions of the 2006 Acquisitions. The variable rate mortgage debt has a 90 day repayment term. As such, the interest expense for the year ended December 31, 2006 includes 90 days of interest expense relating to the variable rate tranches as they are scheduled to be paid down 90 days after the acquisition of the Pro Forma Properties. | |
The following table provides certain information about each of the loans: | ||
Fixed Rate Tranches |
Property | Loan Amount | Interest Rate | Maturity | |||||||||
RA Enterprise |
2,043,000 | 5.80 | % | February 11, 2016 | ||||||||
RA Wauseon |
2,142,000 | 5.80 | % | February 11, 2016 | ||||||||
RA Saco |
1,375,000 | 5.82 | % | February 11, 2011 | ||||||||
CV Scioto Trail |
1,424,000 | 5.67 | % | March 11, 2011 | ||||||||
WW II |
7,748,000 | 6.56 | % | June 11, 2016 | ||||||||
MT Lakewood |
1,348,000 | 5.77 | % | May 11, 2011 | ||||||||
RA Cleveland |
1,413,000 | 6.05 | % | May 11, 2011 | ||||||||
RA Fremont |
1,388,000 | 6.05 | % | May 11, 2011 | ||||||||
WG Knoxville |
3,088,000 | 5.80 | % | May 11, 2011 | ||||||||
CO San Antonio |
2,461,000 | 5.86 | % | May 11, 2011 | ||||||||
CV Madison |
2,809,000 | 5.60 | % | February 11, 2016 | ||||||||
RA Defiance |
2,321,000 | 5.76 | % | January 11, 2016 | ||||||||
RA Lansing |
1,041,000 | 5.90 | % | July 1, 2016 | ||||||||
AA Columbia Heights |
1,038,000 | 5.83 | % | July 11, 2016 | ||||||||
AA Fergus Falls |
722,000 | 5.83 | % | July 11, 2016 | ||||||||
CV Okeechobee |
4,076,000 | 5.60 | % | February 11, 2016 | ||||||||
OD Dayton |
2,130,000 | 5.73 | % | January 11, 2016 | ||||||||
AA Holland |
1,193,000 | 5.83 | % | April 11, 2016 | ||||||||
AA Holland Township |
1,231,000 | 5.83 | % | April 11, 2016 | ||||||||
AA Zeeland |
1,057,000 | 5.83 | % | April 11, 2016 | ||||||||
CV Orlando |
3,016,000 | 5.68 | % | April 11, 2016 | ||||||||
OD Greenville |
2,192,000 | 5.76 | % | March 11, 2011 | ||||||||
OD Warrensburg |
1,810,000 | 5.85 | % | April 11, 2011 | ||||||||
CV Gulfport |
2,611,000 | 5.28 | % | April 11, 2016 | ||||||||
AA Grand Forks |
840,000 | 5.87 | % | September 11, 2016 | ||||||||
CV Clinton |
1,983,000 | 5.74 | % | September 11, 2016 | ||||||||
AA Duluth |
860,000 | 5.87 | % | October 11, 2016 | ||||||||
WG Picayune |
2,766,000 | 5.53 | % | October 11, 2016 | ||||||||
RA Glassport |
2,325,000 | 6.10 | % | November 1, 2016 | ||||||||
RA Hanover |
4,115,000 | 6.11 | % | November 1, 2016 | ||||||||
TS LaGrange |
1,405,000 | 5.99 | % | December 1, 2016 |
F-23
Property | Loan Amount | Interest Rate | Maturity | |||||||||
FE Council Bluffs |
2,185,000 | 5.97 | % | December 1, 2016 | ||||||||
FE Edwardsville |
12,880,000 | 5.97 | % | December 1, 2016 | ||||||||
CV Glenville Scotia |
3,413,000 | 5.74 | % | December 11, 2016 | ||||||||
TS Livingston |
$ | 1,725,000 | 5.99 | % | December 1, 2016 | |||||||
TS New Braunfels |
1,750,000 | 5.99 | % | December 1, 2016 | ||||||||
OD Benton |
2,130,000 | 5.77 | % | December 1, 2016 | ||||||||
OD Oxford |
2,295,000 | 6.17 | % | December 1, 2016 | ||||||||
TS Crockett |
1,325,000 | 5.99 | % | December 1, 2016 |
Property | Loan Amount | Interest Rate | Maturity | |||||||||
RA Enterprise |
$ | 928,000 | LIBOR plus 2.0% | April 26, 2006 | ||||||||
RA Wauseon |
973,000 | LIBOR plus 2.0% | April 26, 2006 | |||||||||
RA Saco |
625,000 | LIBOR plus 2.0% | April 27, 2006 | |||||||||
CV Scioto Trail |
329,000 | LIBOR plus 2.0% | June 8, 2006 | |||||||||
MT Lakewood |
612,000 | LIBOR plus 2.0% | July 20, 2006 | |||||||||
RA Cleveland |
642,000 | LIBOR plus 2.0% | July 27, 2006 | |||||||||
RA Fremont |
632,000 | LIBOR plus 2.0% | July 27, 2006 | |||||||||
WG Knoxville |
712,000 | LIBOR plus 2.0% | August 8, 2006 | |||||||||
CO San Antonio |
1,119,000 | LIBOR plus 2.0% | July 25, 2006 | |||||||||
CV Madison |
648,000 | LIBOR plus 2.0% | April 18, 2006 | |||||||||
RA Defiance |
1,056,000 | LIBOR plus 2.0% | March 28, 2006 | |||||||||
AA Columbia Heights |
346,000 | LIBOR plus 2.0% | October 6, 2006 | |||||||||
AA Fergus Falls |
241,000 | LIBOR plus 2.0% | October 6, 2006 | |||||||||
CV Okeechobee |
940,000 | LIBOR plus 2.0% | April 13, 2006 | |||||||||
OD Dayton |
491,000 | LIBOR plus 2.0% | March 15, 2006 | |||||||||
AA Holland |
397,000 | LIBOR plus 2.0% | July 4, 2006 | |||||||||
AA Holland Township |
411,000 | LIBOR plus 2.0% | July 4, 2006 | |||||||||
AA Zeeland |
352,000 | LIBOR plus 2.0% | July 4, 2006 | |||||||||
CV Orlando |
696,000 | LIBOR plus 2.0% | June 13, 2006 | |||||||||
OD Greenville |
506,000 | LIBOR plus 2.0% | May 15, 2006 | |||||||||
OD Warrensburg |
418,000 | LIBOR plus 2.0% | June 23, 2006 | |||||||||
CV Gulfport |
602,000 | LIBOR plus 2.0% | June 13, 2006 | |||||||||
AA Grand Forks |
280,000 | LIBOR plus 2.0% | November 15, 2006 | |||||||||
CV Clinton |
457,000 | LIBOR plus 2.0% | December 24, 2006 | |||||||||
AA Duluth |
286,000 | LIBOR plus 2.0% | December 22, 2006 | |||||||||
WG Picayune |
638,000 | LIBOR plus 2.0% | January 15, 2007 | |||||||||
CV Glenville Scotia |
787,000 | LIBOR plus 2.0% | March 16, 2017 |
F-24
j. | Represents interest expense associated with the debt incurred to finance the 2007 Acquisitions. The variable rate mortgage debt has a 90 day repayment term. As such, the interest expense for the year ended December 31, 2006 includes 90 days of interest expense relating to the variable rate tranches as they are scheduled to be paid down 90 days after the acquisition of the Pro Forma Properties. | |
The following table provides certain information about each of the loans: | ||
Fixed Rate Tranches |
Property | Loan Amount | Interest Rate | Maturity | |||||||||
AS Katy |
$ | 68,250,000 | 5.61 | % | February 1, 2017 | |||||||
AH St. John |
4,420,000 | 5.65 | % | July 11, 2017 | ||||||||
MT Omaha |
23,400,000 | 5.53 | % | March 1, 2017 | ||||||||
TS Ankeny |
1,950,000 | 5.65 | % | May 1, 2017 | ||||||||
WG Shreveport |
2,815,000 | 5.56 | % | April 11, 2017 | ||||||||
OM Orangeburg |
1,875,000 | 5.61 | % | April 1, 2012 | ||||||||
WG Cincinnati |
3,341,000 | 6.00 | % | September 1, 2016 | ||||||||
WG Madeira |
2,876,000 | 5.70 | % | April 1, 2012 | ||||||||
WG Sharonville |
2,655,000 | 5.62 | % | April 1, 2012 | ||||||||
OD Enterprise |
1,850,000 | 6.29 | % | March 1, 2017 | ||||||||
MT Fairview Heights |
35,432,000 | 5.70 | % | May 1, 2017 | ||||||||
RA Lima |
3,103,000 | 5.73 | % | June 1, 2017 | ||||||||
RA Plains |
3,380,000 | 5.60 | % | May 1, 2017 | ||||||||
SC Anderson |
8,160,000 | 5.80 | % | April 11, 2017 | ||||||||
TS Fredericksburg |
2,031,250 | 5.57 | % | June 1, 2017 | ||||||||
TS Greenfield |
2,227,500 | 5.57 | % | July 1, 2017 | ||||||||
TS Marinette |
1,918,000 | 5.65 | % | May 1, 2017 | ||||||||
TS Navasota |
2,050,000 | 5.80 | % | May 11, 2017 | ||||||||
ST Greenville |
2,955,000 | 5.51 | % | May 1, 2017 | ||||||||
WG Bridgetown |
3,043,000 | 5.80 | % | May 11, 2017 | ||||||||
WG Dallas |
2,175,000 | 5.76 | % | June 1, 2017 | ||||||||
WM New London |
1,778,000 | 5.80 | % | May 11, 2017 | ||||||||
WM Spencer |
1,377,000 | 5.80 | % | May 11, 2017 | ||||||||
TS Paw Paw |
2,047,500 | 5.65 | % | May 1, 2017 | ||||||||
TS Fairview |
1,930,500 | 5.59 | % | June 1, 2017 | ||||||||
CV Florence |
1,706,250 | 5.73 | % | June 1, 2017 | ||||||||
RA Allentown |
3,615,000 | 5.78 | % | June 1, 2017 | ||||||||
WG Bryan |
4,111,000 | 5.70 | % | June 11, 2017 | ||||||||
WG Harris County |
3,673,000 | 5.70 | % | June 11, 2017 | ||||||||
RA Fredericksburg |
2,979,000 | 5.92 | % | May 11, 2017 | ||||||||
ST Warsaw |
1,850,000 | 5.73 | % | June 1, 2017 | ||||||||
BD Rapid City |
4,393,000 | 5.66 | % | June 11, 2017 | ||||||||
BD Reading |
4,257,000 | 5.66 | % | June 11, 2017 | ||||||||
WG Gainesville |
2,465,000 | 5.60 | % | June 11, 2017 | ||||||||
CH Fredericksburg |
1,504,000 | 5.55 | % | June 11, 2017 | ||||||||
TS Baytown |
2,251,000 | 5.60 | % | June 11, 2017 | ||||||||
AS Houston |
3,825,000 | 5.71 | % | July 1, 2017 | ||||||||
BB Evanston |
5,900,000 | 5.71 | % | July 1, 2017 |
F-25
Property | Loan Amount | Interest Rate | Maturity | |||||||||
EK Mantua |
1,470,000 | 5.71 | % | July 1, 2017 | ||||||||
EK Vineland |
3,500,000 | 5.71 | % | July 1, 2017 | ||||||||
MT Warwick |
5,350,000 | 5.71 | % | July 1, 2017 | ||||||||
WA Eureka |
11,247,000 | 5.71 | % | July 1, 2017 | ||||||||
KG LaGrange |
4,750,000 | 5.21 | % | July 1, 2012 | ||||||||
LZ Kentwood |
$ | 3,602,000 | 5.32 | % | July 1, 2012 | |||||||
CC Mesquite |
4,305,000 | 5.32 | % | July 1, 2012 | ||||||||
TS Prior Lake |
3,283,250 | 5.73 | % | July 1, 2017 | ||||||||
ST Guntersville |
2,161,250 | 5.24 | % | August 1, 2012 | ||||||||
LO Cincinnati |
13,800,000 | 5.55 | % | July 11, 2017 | ||||||||
WG Fort Worth |
3,675,000 | 5.55 | % | July 11, 2017 | ||||||||
KO Lake Zurich |
9,075,000 | 5.55 | % | July 11, 2017 | ||||||||
CC Groveland |
20,250,000 | 5.55 | % | July 11, 2017 | ||||||||
ED Salt Lake City |
18,000,000 | 5.55 | % | July 11, 2017 | ||||||||
WG Kansas City (Linwood) |
2,437,500 | 5.69 | % | July 11, 2017 | ||||||||
WG Kansas City (Troost) |
2,464,000 | 5.79 | % | July 11, 2017 | ||||||||
WG Kansas City (63rd St) |
3,034,500 | 5.79 | % | July 11, 2017 | ||||||||
WG Kansas City (Independence) |
2,990,000 | 5.69 | % | July 11, 2017 | ||||||||
WG Topeka |
1,870,000 | 5.79 | % | July 11, 2017 | ||||||||
AS Baton Rogue |
4,687,000 | 5.83 | % | August 1, 2017 | ||||||||
AS Houston (Breton) |
3,045,000 | 5.83 | % | August 1, 2017 | ||||||||
AS Houston (Southwest) |
4,625,000 | 5.83 | % | August 1, 2017 | ||||||||
AS North Richland Hills |
4,217,000 | 5.83 | % | August 1, 2017 | ||||||||
CV Amarillo |
1,741,000 | 5.83 | % | August 1, 2017 | ||||||||
CV Del City |
2,631,000 | 5.82 | % | August 1, 2017 | ||||||||
DA Addison |
5,600,000 | 5.56 | % | August 1, 2017 | ||||||||
EK Chattanooga |
1,920,000 | 5.67 | % | August 1, 2017 | ||||||||
EK Mableton |
1,197,000 | 5.67 | % | August 1, 2017 | ||||||||
CC Taunton |
4,323,000 | 5.32 | % | August 1, 2012 | ||||||||
FE Peoria |
2,080,000 | 5.60 | % | August 1, 2017 | ||||||||
FE Walker |
4,669,000 | 5.98 | % | August 11, 2017 | ||||||||
WM Bay City |
2,065,000 | 5.74 | % | August 11, 2017 | ||||||||
MT Broadview |
31,500,000 | 5.86 | % | October 1, 2017 |
Property | Loan Amount | Interest Rate | Maturity | |||||||||
AH St. John |
$ | 780,000 | LIBOR plus 2.0% | September 12, 2007 | ||||||||
WG Shreveport |
497,000 | LIBOR plus 2.0% | June 23, 2007 | |||||||||
SC Anderson |
1,440,000 | LIBOR plus 2.0% | July 2, 2007 | |||||||||
TS Navasota |
362,000 | LIBOR plus 2.0% | July 18, 2007 | |||||||||
WG Bridgetown |
537,000 | LIBOR plus 2.0% | August 27, 2007 | |||||||||
WM New London |
313,000 | LIBOR plus 2.0% | August 9, 2007 | |||||||||
WM Spencer |
243,000 | LIBOR plus 2.0% | August 3, 2007 | |||||||||
WG Bryan |
949,000 | LIBOR plus 2.0% | August 16, 2007 | |||||||||
WG Harris County |
848,000 | LIBOR plus 2.0% | August 16, 2007 | |||||||||
RA Fredericksburg |
1,353,000 | LIBOR plus 2.0% | August 2, 2007 |
F-26
Property | Loan Amount | Interest Rate | Maturity | |||||||||
BD Rapid City |
776,000 | LIBOR plus 2.0% | September 1, 2007 | |||||||||
BD Reading |
752,000 | LIBOR plus 2.0% | September 1, 2007 | |||||||||
WG Gainesville |
435,000 | LIBOR plus 2.0% | September 1, 2007 | |||||||||
CH Fredericksburg |
$ | 347,000 | LIBOR plus 2.0% | September 5, 2007 | ||||||||
TS Baytown |
397,000 | LIBOR plus 2.0% | September 11, 2007 |
k. | Represents a pro forma adjustment to the weighted average common shares outstanding to reflect all shares outstanding on December 31, 2006 as though they were issued on January 1, 2006. As the Company had insufficient capital at January 1, 2006 to acquire the respective properties which are included in the pro forma results of operations, it is necessary to assume all of the shares outstanding as of December 31, 2006 were outstanding on January 1, 2006. |
F-27
2007 | 2008 | 2009 | 2010 | 2011 | Thereafter | |||||||||||||||||||
Maturing
debt
|
||||||||||||||||||||||||
Variable rate debt
|
$ | 2,710,357 | $ | | $ | | $ | | $ | | $ | | ||||||||||||
Fixed rate debt
|
$ | 355,849 | $ | 9,729,334 | $ | 205,511 | $ | 16,884,186 | $ | 39,272,285 | $ | 149,108,393 | ||||||||||||
Average interest rate on
debt
|
||||||||||||||||||||||||
Variable rate debt
|
Libor + 2.00 | % | | | | | | |||||||||||||||||
Fixed rate debt
|
| 5.15 | % | | 5.59 | % | 5.84 | % | 5.84 | % |
II-1
Item 31. | Other Expenses of Issuance and Distribution |
SEC Registration Fee
|
$ | 159,163 | ||
NASD Filing Fee
|
75,500 | |||
Printing Expenses
|
4,250,000 | |||
Legal Fees and Expenses
|
1,250,000 | |||
Accounting Fees and Expenses
|
750,000 | |||
Blue Sky Fees and Expenses
|
150,000 | |||
Bona Fide Due Diligence Expenses
|
500,000 | |||
Advertising and Sales Literature
|
3,925,000 | |||
Advertising and Sales Expenses
|
4,300,000 | |||
Miscellaneous
|
2,250,000 | |||
Total expenses
|
$ | 17,609,663 | ||
Item 32. | Sales to Special Parties |
Item 33. | Recent Sales of Unregistered Securities |
Item 34. | Indemnification of the Officers and Directors |
II-2
Item 35. | Treatment of Proceeds from Stock Being Registered |
Item 36. | Financial Statements and Exhibits |
II-3
II-4
II-5
Cole Credit |
Cole Credit |
|||||||
Program:
|
Property Fund II LP | Property Fund II LP | ||||||
Name, location, type of property
|
TJ Maxx | AT&T Wireless | ||||||
Stauton, VA | Santa Clara, CA | |||||||
Retail | Office | |||||||
Gross leasable square footage
|
78,823 | 33,257 | ||||||
Date of purchase
|
02/06/04 | 03/08/04 | ||||||
Mortgage financing at date of
purchase
|
$ | | $ | 7,048,000 | ||||
Cash down payment
|
4,794,000 | 2,232,300 | ||||||
Contract purchase price plus
acquisition fee
|
4,794,000 | 9,280,300 | ||||||
Other cash expenditures expensed
|
| | ||||||
Other cash expenditures capitalized
|
7,070 | 12,958 | ||||||
Total acquisition cost
|
$ | 4,801,070 | $ | 9,293,258 | ||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Fund II LP | Property Fund II LP | Property Fund II LP | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | CVS Pharmacy | |||||||||
Tulsa, OK | Crossville, TN | Columbia, TN | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
13,500 | 15,070 | 10,722 | |||||||||
Date of purchase
|
03/22/04 | 03/23/04 | 05/28/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 3,363,981 | $ | 1,860,000 | ||||||
Cash down payment
|
2,962,750 | 872,079 | 503,850 | |||||||||
Contract purchase price plus
acquisition fee
|
2,962,750 | 4,236,060 | 2,363,850 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
15,183 | 23,808 | 23,365 | |||||||||
Total acquisition cost
|
$ | 2,977,933 | $ | 4,259,868 | $ | 2,387,215 | ||||||
II-6
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Fund II LP | Property Fund II LP | Property Trust, Inc. | |||||||||
Name, location, type of property
|
CVS Pharmacy | Walgreens | WaWa | |||||||||
Columbia, TN | Newton, IA | Clifton Heights, PA | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
10,722 | 15,120 | 4,694 | |||||||||
Date of purchase
|
05/28/04 | 10/01/04 | 07/30/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | 1,840,000 | $ | 2,393,000 | $ | 2,270,297 | ||||||
Cash down payment
|
554,750 | 2,087,500 | 1,499,136 | |||||||||
Contract purchase price plus
acquisition fee
|
2,394,750 | 4,480,500 | 3,769,433 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
23,480 | 19,868 | 93,809 | |||||||||
Total acquisition cost
|
$ | 2,418,230 | $ | 4,500,368 | $ | 3,863,242 | ||||||
Cole Credit |
Cole Credit |
Cole Credit Property |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Trust, Inc. | |||||||||
Name, location, type of property
|
WaWa | WaWa | Walgreens | |||||||||
Newark, DE | Vineland, NJ | Houston, TX | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
5,599 | 5,603 | 12,851 | |||||||||
Date of purchase
|
07/30/04 | 07/30/04 | 08/21/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,708,008 | $ | 2,709,943 | $ | | ||||||
Cash down payment
|
1,788,169 | 1,789,446 | 2,260,850 | |||||||||
Contract purchase price plus
acquisition fee
|
4,496,177 | 4,499,389 | 2,260,850 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
111,895 | 111,975 | 11,076 | |||||||||
Total acquisition cost
|
$ | 4,608,072 | $ | 4,611,364 | $ | 2,271,926 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
Walgreens | Rite Aid | Rite Aid | |||||||||
Lawrence, KS | Memphis, TN | Warren, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
12,885 | 11,064 | 11,267 | |||||||||
Date of purchase
|
09/24/04 | 10/20/04 | 10/28/04 | |||||||||
Mortgage financing
|
||||||||||||
at date of purchase
|
$ | 1,357,185 | $ | | $ | | ||||||
Cash down payment
|
1,418,235 | 3,523,483 | 2,620,476 | |||||||||
Contract purchase price plus
acquisition fee
|
2,775,420 | 3,523,483 | 2,620,476 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
16,432 | 131,434 | 112,226 | |||||||||
Total acquisition cost
|
$ | 2,791,852 | $ | 3,654,917 | $ | 2,732,702 | ||||||
II-7
Cole Credit |
Cole Credit |
Cole Credit Property |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Trust, Inc. | |||||||||
Name, location, type of property
|
CarMax | Walgreens | Walgreens | |||||||||
Merriam, KS | Cahokia, IL | Cleveland, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
55,466 | 13,381 | 13,380 | |||||||||
Date of purchase
|
11/15/04 | 11/15/04 | 11/22/04 | |||||||||
Mortgage financing
|
||||||||||||
at date of purchase
|
$ | 14,175,000 | $ | 1,305,000 | $ | 1,224,000 | ||||||
Cash down payment
|
4,756,337 | 1,139,705 | 1,067,750 | |||||||||
Contract purchase price plus
acquisition fee
|
18,931,337 | 2,444,705 | 2,291,750 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
53,171 | 14,192 | 18,671 | |||||||||
Total acquisition cost
|
$ | 18,984,508 | $ | 2,458,897 | $ | 2,310,421 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
Lowes | Lowes | CVS Pharmacy | |||||||||
Texas City, TX | Jonesboro, AR | Whiteville, NC | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
130,497 | 126,405 | 10,041 | |||||||||
Date of purchase
|
12/28/04 | 01/14/05 | 03/10/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 8,800,000 | $ | 8,400,000 | $ | 1,736,000 | ||||||
Cash down payment
|
2,480,000 | 2,312,000 | 1,014,100 | |||||||||
Contract purchase price plus
acquisition fee
|
11,280,000 | 10,712,000 | 2,750,100 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
67,038 | 18,227 | 18,250 | |||||||||
Total acquisition cost
|
$ | 11,347,038 | $ | 10,730,227 | $ | 2,768,350 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
Rite Aid | Tractor Supply | Sherwin Williams | |||||||||
Bangor, ME | Woodstock, VA | Ashtabula, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
13,100 | 22,962 | 5,400 | |||||||||
Date of purchase
|
04/14/05 | 04/29/05 | 05/09/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,400,000 | $ | 1,658,000 | $ | 493,000 | ||||||
Cash down payment
|
850,000 | 1,357,000 | 265,560 | |||||||||
Contract purchase price plus
acquisition fee
|
4,250,000 | 3,015,000 | 758,560 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
22,923 | 20,445 | 15,835 | |||||||||
Total acquisition cost
|
$ | 4,272,923 | $ | 3,035,445 | $ | 774,395 | ||||||
II-8
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
Sherwin Williams | Sherwin Williams | Apria Healthcare | |||||||||
Boardman, OH | Angola, IN | Indianapolis, IN | ||||||||||
Retail | Retail | Healthcare | ||||||||||
Gross leasable square footage
|
6,000 | 5,010 | 83,610 | |||||||||
Date of purchase
|
05/09/05 | 05/09/05 | 05/17/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 595,000 | $ | 709,000 | $ | 5,680,000 | ||||||
Cash down payment
|
320,140 | 382,500 | 1,420,000 | |||||||||
Contract purchase price plus
acquisition fee
|
915,140 | 1,091,500 | 7,100,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
16,572 | 16,509 | 20,950 | |||||||||
Total acquisition cost
|
$ | 931,712 | $ | 1,108,009 | $ | 7,120,950 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
Gander Mountain | CVS Pharmacy | Eckerd | |||||||||
Houston, TX | Lago Vista, TX | Spartanburg, SC | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
88,475 | 14,560 | 13,824 | |||||||||
Date of purchase
|
05/26/05 | 06/03/05 | 06/29/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 7,731,600 | $ | 3,151,000 | $ | 3,406,000 | ||||||
Cash down payment
|
5,154,400 | 1,696,860 | 1,833,773 | |||||||||
Contract purchase price plus
acquisition fee
|
12,886,000 | 4,847,860 | 5,239,773 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
33,209 | 17,251 | 14,680 | |||||||||
Total acquisition cost
|
$ | 12,919,209 | $ | 4,865,111 | $ | 5,254,453 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
CVS Pharmacy | Eckerd | Eckerd | |||||||||
Independence, MO | Murfreesboro, TN | Philadelphia, PA | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
11,365 | 11,200 | 11,361 | |||||||||
Date of purchase
|
06/20/05 | 06/20/05 | 06/29/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,521,000 | $ | 2,303,000 | $ | 2,691,000 | ||||||
Cash down payment
|
1,357,000 | 1,235,000 | 1,448,780 | |||||||||
Contract purchase price plus
acquisition fee
|
3,878,000 | 3,538,000 | 4,139,780 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
6,990 | 10,262 | 6,460 | |||||||||
Total acquisition cost
|
$ | 3,884,990 | $ | 3,548,262 | $ | 4,146,240 | ||||||
II-9
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
CVS Pharmacy | Cinemagic | Rite Aid | |||||||||
Duncanville, TX | Rochester, MN | Wheelersburg, OH | ||||||||||
Retail | Theatre | Retail | ||||||||||
Gross leasable square footage
|
11,332 | 45,218 | 11,227 | |||||||||
Date of purchase
|
06/20/05 | 06/24/05 | 06/30/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,137,000 | $ | 4,070,000 | $ | 1,380,000 | ||||||
Cash down payment
|
1,150,000 | 3,330,000 | 743,000 | |||||||||
Contract purchase price plus
acquisition fee
|
3,287,000 | 7,400,000 | 2,123,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
10,291 | 30,267 | 15,565 | |||||||||
Total acquisition cost
|
$ | 3,297,291 | $ | 7,430,267 | $ | 2,138,565 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
Eckerd | Eckerd | Tractor Supply | |||||||||
Hayes, VA | Travelers Rest, SC | Paducha, KY | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
13,813 | 13,813 | 21,677 | |||||||||
Date of purchase
|
07/08/05 | 07/15/05 | 07/22/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,773,000 | $ | 3,137,000 | $ | 1,187,000 | ||||||
Cash down payment
|
1,493,000 | 1,689,493 | 971,600 | |||||||||
Contract purchase price plus
acquisition fee
|
4,266,000 | 4,826,493 | 2,158,600 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
21,820 | 17,820 | 19,042 | |||||||||
Total acquisition cost
|
$ | 4,287,820 | $ | 4,844,313 | $ | 2,177,642 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust, Inc. | Trust, Inc. | Trust, Inc. | |||||||||
Name, location, type of property
|
Rite Aid | Walgreens | Walgreens | |||||||||
St. Marys, OH | Hutchinson, KS | Newton, KS | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,564 | 14,395 | 14,444 | |||||||||
Date of purchase
|
07/26/05 | 08/11/05 | 08/11/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 1,687,000 | $ | 4,260,000 | $ | 3,558,000 | ||||||
Cash down payment
|
1,363,000 | 1,065,600 | 889,015 | |||||||||
Contract purchase price plus
acquisition fee
|
3,050,000 | 5,325,600 | 4,447,015 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
15,626 | 31,562 | 28,761 | |||||||||
Total acquisition cost
|
$ | 3,065,626 | $ | 5,357,162 | $ | 4,475,776 | ||||||
II-10
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
Tractor Supply | Best Buy | Conns | |||||||||
Glasgow, KY | Tupelo, MS | Hurst, TX | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
21,688 | 20,000 | 25,414 | |||||||||
Date of purchase
|
08/17/05 | 08/24/05 | 08/31/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 1,388,000 | $ | 2,707,000 | $ | 1,444,000 | ||||||
Cash down payment
|
1,136,000 | 1,457,000 | 1,181,000 | |||||||||
Contract purchase price plus
acquisition fee
|
2,524,000 | 4,164,000 | 2,625,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
19,358 | 19,019 | 10,272 | |||||||||
Total acquisition cost
|
$ | 2,543,358 | $ | 4,183,019 | $ | 2,635,272 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust, Inc. | Property Trust, Inc. | Property Trust, Inc. | |||||||||
Name, location, type of property
|
Conns | Conns | Vanguard | |||||||||
Pecan Park, TX | Austin, TX | Atlanta, GA | ||||||||||
Retail | Retail | Car Rental | ||||||||||
Gross leasable square footage
|
25,358 | 24,965 | 28,173 | |||||||||
Date of purchase
|
08/31/05 | 08/31/05 | 08/31/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,571,000 | $ | 2,640,000 | $ | 8,625,000 | ||||||
Cash down payment
|
2,104,000 | 2,160,000 | 5,750,000 | |||||||||
Contract purchase price plus
acquisition fee
|
4,675,000 | 4,800,000 | 14,375,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
13,415 | 14,510 | 38,250 | |||||||||
Total acquisition cost
|
$ | 4,688,415 | $ | 4,814,510 | $ | 14,413,250 | ||||||
Cole Credit |
Cole Credit |
|||||||||||
Cole Credit |
Property Trust II, |
Property Trust II, |
||||||||||
Program:
|
Property Trust, Inc. | Inc. | Inc. | |||||||||
Name, location, type of property
|
Rite Aid | Tractor Supply | Walgreens | |||||||||
Buxton, ME | Parkersburg, WV | Brainerd, MN | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
11,180 | 21,688 | 15,120 | |||||||||
Date of purchase
|
09/30/05 | 09/27/05 | 10/06/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 2,607,000 | $ | 3,463,000 | ||||||
Cash down payment
|
2,402,000 | 652,243 | 865,500 | |||||||||
Contract purchase price plus
acquisition fee
|
2,402,000 | 3,259,243 | 4,328,500 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
32,812 | 28,815 | 24,781 | |||||||||
Total acquisition cost
|
$ | 2,434,812 | $ | 3,288,058 | $ | 4,353,281 | ||||||
II-11
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust II, Inc. | Property Trust II, Inc. | Property Trust II, Inc. | |||||||||
Name, location, type of property
|
Rite Aid | La-Z-Boy | Walgreens | |||||||||
Alliance, OH | Glendale, AZ | Florissant, MO | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
11,348 | 23,000 | 15,120 | |||||||||
Date of purchase
|
10/25/05 | 10/25/05 | 11/02/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 4,553,000 | $ | 4,373,333 | ||||||
Cash down payment
|
2,100,000 | 1,138,525 | 814,299 | |||||||||
Contract purchase price plus
acquisition fee
|
2,100,000 | 5,691,525 | 5,187,632 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
11,871 | 18,515 | 10,851 | |||||||||
Total acquisition cost
|
$ | 2,111,871 | $ | 5,710,040 | $ | 5,198,483 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust II, Inc. | Property Trust II, Inc. | Property Trust II, Inc. | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
St. Louis, MO | St. Louis, MO | Columbia, MO | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
15,120 | 15,120 | 13,973 | |||||||||
Date of purchase
|
11/02/05 | 11/02/05 | 11/22/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 4,373,333 | $ | 4,373,333 | $ | 4,645,369 | ||||||
Cash down payment
|
686,093 | 1,779,609 | 1,626,002 | |||||||||
Contract purchase price plus
acquisition fee
|
5,059,426 | 6,152,942 | 6,271,371 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
8,800 | 26,296 | 22,688 | |||||||||
Total acquisition cost
|
$ | 5,068,226 | $ | 6,179,238 | $ | 6,294,059 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust II, Inc. | Property Trust II, Inc. | Property Trust II, Inc. | |||||||||
Name, location, type of property
|
Walgreens | CVS Pharmacy | Lowes | |||||||||
Olivette, MO | Alpharetta, GA | Enterprise, AL | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
15,030 | 10,125 | 95,173 | |||||||||
Date of purchase
|
11/22/05 | 12/01/05 | 12/01/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 5,567,894 | $ | 2,480,000 | $ | 5,980,000 | ||||||
Cash down payment
|
2,254,328 | 620,000 | 1,495,000 | |||||||||
Contract purchase price plus
acquisition fee
|
7,822,222 | 3,100,000 | 7,475,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
18,472 | 26,803 | 23,108 | |||||||||
Total acquisition cost
|
$ | 7,840,694 | $ | 3,126,803 | $ | 7,498,108 | ||||||
II-12
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust II, Inc. | Property Trust II, Inc. | Property Trust II, Inc. | |||||||||
Name, location, Manufacturing type
of property
|
CVS Pharmacy | FedEx | Plastech | |||||||||
Richland Hills, TX | Rockford, IL | Auburn Hills, MI | ||||||||||
Retail | Distribution Center | Facility | ||||||||||
Gross leasable square footage
|
10,908 | 67,925 | 111,881 | |||||||||
Date of purchase
|
12/08/05 | 12/08/05 | 12/15/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,928,000 | $ | 4,920,000 | $ | 17,700,000 | ||||||
Cash down payment
|
732,000 | 1,230,000 | 5,900,000 | |||||||||
Contract purchase price plus
acquisition fee
|
3,660,000 | 6,150,000 | 23,600,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
25,747 | 19,921 | 21,417 | |||||||||
Total acquisition cost
|
$ | 3,685,747 | $ | 6,169,921 | $ | 23,621,417 | ||||||
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust II, Inc. | Property Trust II, Inc. | Property Trust II, Inc. | |||||||||
Name, location, type of property
|
Academy Sports | Davids Bridal | Staples | |||||||||
Macon, GA | Lenexa, KS | Crossville, TN | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
74,532 | 12,083 | 23,942 | |||||||||
Date of purchase
|
01/06/06 | 01/11/06 | 01/26/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 4,280,000 | $ | 2,616,000 | $ | 2,320,000 | ||||||
Cash down payment
|
1,320,000 | 654,000 | 580,000 | |||||||||
Contract purchase price plus
acquisition fee
|
5,600,000 | 3,270,000 | 2,900,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
97,625 | 18,905 | 13,203 | |||||||||
Total acquisition cost
|
$ | 5,697,625 | $ | 3,288,905 | $ | 2,913,203 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Rite Aid | Rite Aid | Rite Aid | |||||||||
Enterprise, AL | Wauseon, OH | Saco, ME | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,564 | 14,564 | 11,180 | |||||||||
Date of purchase
|
01/26/06 | 01/26/06 | 01/27/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,971,000 | $ | 3,115,000 | $ | 2,000,000 | ||||||
Cash down payment
|
743,000 | 778,679 | 500,000 | |||||||||
Contract purchase price plus
acquisition fee
|
3,714,000 | 3,893,679 | 2,500,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
19,691 | 14,984 | 24,079 | |||||||||
Total acquisition cost
|
$ | 3,733,691 | $ | 3,908,663 | $ | 2,524,079 | ||||||
II-13
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property | Wadsworth | Mountainside Fitness | Drexel Heritage | |||||||||
Denver, CO | Chandler, AZ | Hickory, NC | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
198,477 | 31,063 | 261,057 | |||||||||
Date of purchase
|
02/06/06 | 02/10/06 | 02/24/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 12,025,000 | $ | | $ | 3,400,000 | ||||||
Cash down payment
|
6,475,000 | 5,863,000 | 850,000 | |||||||||
Contract purchase price plus
acquisition fee
|
18,500,000 | 5,863,000 | 4,250,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
39,813 | 9,795 | 13,297 | |||||||||
Total acquisition cost
|
$ | 18,539,813 | $ | 5,872,795 | $ | 4,263,297 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property | Rayford Square | CVS | Wawa | |||||||||
Spring, TX | Scioto Trail, OH | Narberth, PA | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
79,968 | 10,170 | 4,461 | |||||||||
Date of purchase
|
03/02/06 | 03/08/06 | 03/29/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 5,940,000 | $ | 1,753,000 | $ | | ||||||
Cash down payment
|
3,960,000 | 413,000 | 4,206,000 | |||||||||
Contract purchase price plus
acquisition fee
|
9,900,000 | 2,166,000 | 4,206,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
73,044 | 18,648 | | |||||||||
Total acquisition cost
|
$ | 9,973,044 | $ | 2,184,648 | $ | 4,206,000 | ||||||
II-14
Cole Credit |
Cole Credit |
Cole Credit |
||||||||||
Program:
|
Property Trust II, Inc. | Property Trust II, Inc. | Property Trust II, Inc. | |||||||||
Name, location, type of property | CVS / Charter One | |||||||||||
Wawa | Wawa | Bank | ||||||||||
Manahawkin, NJ | Hockessin, DE | Lakewood, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
4,695 | 5,160 | 12,800 | |||||||||
Date of purchase
|
03/29/06 | 03/29/06 | 04/20/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | | $ | 1,960,000 | ||||||
Cash down payment
|
4,414,000 | 4,830,000 | 490,000 | |||||||||
Contract purchase price plus
acquisition fee
|
4,414,000 | 4,830,000 | 2,450,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
| | 15,607 | |||||||||
Total acquisition cost
|
$ | 4,414,000 | $ | 4,830,000 | $ | 2,465,607 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property | Rite Aid | Rite Aid | Walgreens | |||||||||
Fremont, OH | Cleveland, OH | Knoxville, TN | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
11,325 | 11,325 | 15,120 | |||||||||
Date of purchase
|
04/27/06 | 04/27/06 | 05/08/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,020,000 | $ | 2,055,000 | $ | 3,800,000 | ||||||
Cash down payment
|
504,500 | 513,700 | 950,000 | |||||||||
Contract purchase price plus
acquisition fee
|
2,524,500 | 2,568,700 | 4,750,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
16,053 | 16,216 | 44,565 | |||||||||
Total acquisition cost
|
$ | 2,540,553 | $ | 2,584,916 | $ | 4,794,565 | ||||||
II-15
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Conns | Rite Aid | CVS | |||||||||
San Antonio, TX | Defiance, OH | Madison, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
25,230 | 14,564 | 13,824 | |||||||||
Date of purchase
|
05/26/06 | 05/26/06 | 05/26/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 2,321,000 | $ | 2,809,000 | ||||||
Cash down payment
|
4,624,619 | 2,005,165 | 1,654,088 | |||||||||
Contract purchase price plus
acquisition fee
|
4,624,619 | 4,326,165 | 4,463,088 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
| 16,808 | 29,075 | |||||||||
Total acquisition cost
|
$ | 4,624,619 | $ | 4,342,973 | $ | 4,492,163 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Dollar General | Dollar General | Dollar General | |||||||||
Crossville, TN | Ardmore, TN | Livingston, TX | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
24,341 | 24,341 | 24,341 | |||||||||
Date of purchase
|
06/02/06 | 06/09/06 | 06/12/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,400,000 | $ | 2,220,000 | $ | 2,285,000 | ||||||
Cash down payment
|
600,000 | 555,000 | 571,000 | |||||||||
Contract purchase price plus
acquisition fee
|
3,000,000 | 2,775,000 | 2,856,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
20,114 | 17,904 | 18,155 | |||||||||
Total acquisition cost
|
$ | 3,020,114 | $ | 2,792,904 | $ | 2,874,155 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Wehrenberger | Sportsmans | ||||||||||
Theater | Warehouse | CVS | ||||||||||
Arnold, MO | Wichita, KS | Portsmouth, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
50,000 | 50,003 | 10,650 | |||||||||
Date of purchase
|
06/14/06 | 06/27/06 | 06/28/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 6,173,250 | $ | | ||||||
Cash down payment
|
8,200,000 | 2,057,750 | 2,101,708 | |||||||||
Contract purchase price plus
acquisition fee
|
8,200,000 | 8,231,000 | 2,101,708 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
194,807 | 32,993 | 13,898 | |||||||||
Total acquisition cost
|
$ | 8,394,807 | $ | 8,263,993 | $ | 2,115,606 | ||||||
II-16
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Advanced Auto | Advanced Auto | Advanced Auto | |||||||||
Greenfield, IN | Trenton, OH | Lansing, MI | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
7,000 | 7,000 | 11,680 | |||||||||
Date of purchase
|
06/29/06 | 06/29/06 | 06/29/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | | $ | | ||||||
Cash down payment
|
1,375,500 | 1,060,000 | 1,735,000 | |||||||||
Contract purchase price plus
acquisition fee
|
1,375,500 | 1,060,000 | 1,735,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
9,106 | 11,124 | | |||||||||
Total acquisition cost
|
$ | 1,384,606 | $ | 1,071,124 | $ | 1,735,000 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Advanced Auto | Advanced Auto | CVS | |||||||||
Fergus Falls, MN | Columbia Heights, MN | Okeechobee, FL | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
7,000 | 7,000 | 13,050 | |||||||||
Date of purchase
|
07/06/06 | 07/06/06 | 07/07/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 963,000 | $ | 1,384,000 | $ | 5,016,000 | ||||||
Cash down payment
|
240,171 | 346,578 | 1,443,262 | |||||||||
Contract purchase price plus
acquisition fee
|
1,203,171 | 1,730,578 | 6,459,262 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
33,220 | | 59,354 | |||||||||
Total acquisition cost
|
$ | 1,236,291 | $ | 1,730,578 | $ | 6,518,616 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Office Depot | CVS | Office Depot | |||||||||
Dayton, OH | Orlando, FL | Greenville, MS | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
19,880 | 13,013 | 25,083 | |||||||||
Date of purchase
|
07/07/06 | 07/12/06 | 07/12/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,621,000 | $ | 3,712,000 | $ | 2,698,000 | ||||||
Cash down payment
|
795,526 | 1,244,763 | 793,470 | |||||||||
Contract purchase price plus
acquisition fee
|
3,416,526 | 4,956,763 | 3,491,470 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
20,001 | 47,665 | 23,110 | |||||||||
Total acquisition cost
|
$ | 3,436,527 | $ | 5,004,428 | $ | 3,514,520 | ||||||
II-17
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Advanced Auto | Advanced Auto | Advanced Auto | |||||||||
Holland Township, MI | Holland, MI | Zeeland, MI | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
7,000 | 7,000 | 7,000 | |||||||||
Date of purchase
|
07/12/06 | 07/12/06 | 07/12/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 1,642,000 | $ | 1,590,000 | $ | 1,409,000 | ||||||
Cash down payment
|
495,244 | 481,843 | 431,715 | |||||||||
Contract purchase price plus
acquisition fee
|
2,137,244 | 2,071,843 | 1,840,715 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
27,394 | 27,541 | 26,108 | |||||||||
Total acquisition cost
|
$ | 2,164,638 | $ | 2,099,384 | $ | 1,866,823 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Office Depot | CVS | Advanced Auto | |||||||||
Warrensburg, MO | Gulfport, MS | Grand Forks, ND | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
20,000 | 11,359 | 7,000 | |||||||||
Date of purchase
|
07/19/06 | 08/10/06 | 08/15/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,228,000 | $ | 3,213,000 | $ | 1,120,000 | ||||||
Cash down payment
|
652,552 | 1,201,117 | 279,657 | |||||||||
Contract purchase price plus
acquisition fee
|
2,880,552 | 4,414,117 | 1,399,657 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
11,415 | 27,217 | 16,404 | |||||||||
Total acquisition cost
|
$ | 2,891,967 | $ | 4,441,334 | $ | 1,416,061 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
CVS | Oxford Theatre | Advanced Auto | |||||||||
Clinton, NY | Oxford, MS | Duluth, MN | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
10,055 | 35,000 | 7,000 | |||||||||
Date of purchase
|
08/24/06 | 08/31/06 | 09/08/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,440,000 | $ | 5,175,000 | $ | | ||||||
Cash down payment
|
610,000 | 4,517,503 | 1,432,565 | |||||||||
Contract purchase price plus
acquisition fee
|
3,050,000 | 9,692,503 | 1,432,565 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
26,257 | 17,678 | 11,375 | |||||||||
Total acquisition cost
|
$ | 3,076,257 | $ | 9,710,181 | $ | 1,443,940 | ||||||
II-18
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Walgreens | Kohls | Lowes | |||||||||
Picayune, MS | Wichita, KS | Midland, TX | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,820 | 86,584 | 134,050 | |||||||||
Date of purchase
|
09/15/06 | 09/27/06 | 09/27/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,404,000 | $ | 5,200,000 | $ | 7,150,000 | ||||||
Cash down payment
|
851,000 | 2,666,000 | 3,949,000 | |||||||||
Contract purchase price plus
acquisition fee
|
4,255,000 | 7,866,000 | 11,099,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
20,652 | 67,629 | 77,644 | |||||||||
Total acquisition cost
|
$ | 4,275,652 | $ | 7,933,629 | $ | 11,176,644 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Lowes | Advanced Auto | Advanced Auto | |||||||||
Lubbock, TX | Rainsville, AL | Grand Bay, AL | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
137,480 | 7,000 | 7,000 | |||||||||
Date of purchase
|
09/27/06 | 09/29/06 | 09/29/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 7,475,000 | $ | | $ | | ||||||
Cash down payment
|
4,033,000 | 1,328,000 | 1,115,605 | |||||||||
Contract purchase price plus
acquisition fee
|
11,508,000 | 1,328,000 | 1,115,605 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
79,065 | 10,599 | 9,773 | |||||||||
Total acquisition cost
|
$ | 11,587,065 | $ | 1,338,599 | $ | 1,125,378 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Advanced Auto | Golds Gym | Rite Aid | |||||||||
Hurley, MS | OFallon, IL | Glassport, PA | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
7,000 | 38,000 | 14,564 | |||||||||
Date of purchase
|
09/29/06 | 09/29/06 | 10/04/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 5,840,000 | $ | 2,325,000 | ||||||
Cash down payment
|
1,083,195 | 1,460,000 | 1,463,000 | |||||||||
Contract purchase price plus
acquisition fee
|
1,083,195 | 7,300,000 | 3,788,000 | |||||||||
Other cash expenditures expensed
|
| | ||||||||||
Other cash expenditures capitalized
|
9,774 | 18,155 | 69,635 | |||||||||
Total acquisition cost
|
$ | 1,092,969 | $ | 7,318,155 | $ | 3,857,635 | ||||||
II-19
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Radio Shack / | American TV | ||||||||||
Davids Bridal | Rite Aid | and Appliance | ||||||||||
Topeka, KS | Hanover, PA | Peoria, IL | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
10,150 | 14,564 | 126,852 | |||||||||
Date of purchase
|
10/13/06 | 10/17/06 | 10/23/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 4,115,000 | $ | 7,358,971 | ||||||
Cash down payment
|
3,021,000 | 2,215,000 | 3,978,012 | |||||||||
Contract purchase price plus
acquisition fee
|
3,021,000 | 6,330,000 | 11,336,983 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
9,801 | 103,464 | 22,650 | |||||||||
Total acquisition cost
|
$ | 3,030,801 | $ | 6,433,464 | $ | 11,359,633 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Tractor Supply | Staples | FedEx | |||||||||
LaGrange, TX | Peru, IL | Council Bluffs, IA | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
24,727 | 23,925 | 23,510 | |||||||||
Date of purchase
|
11/06/06 | 11/09/06 | 11/15/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 1,930,000 | $ | 2,185,000 | ||||||
Cash down payment
|
2,580,000 | 1,285,000 | 1,176,000 | |||||||||
Contract purchase price plus
acquisition fee
|
2,580,000 | 3,215,000 | 3,361,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
17,476 | 17,417 | 26,630 | |||||||||
Total acquisition cost
|
$ | 2,597,476 | $ | 3,232,417 | $ | 3,387,630 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
FedEx | CVS | Advanced Auto | |||||||||
Edwardsville, KS | Glenville Socia, NY | Ashland, KY | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
155,965 | 12,900 | 7,000 | |||||||||
Date of purchase
|
11/15/06 | 11/16/06 | 11/17/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 12,880,000 | $ | 4,200,000 | $ | | ||||||
Cash down payment
|
6,935,000 | 1,050,000 | 1,681,000 | |||||||||
Contract purchase price plus
acquisition fee
|
19,815,000 | 5,250,000 | 1,681,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
64,012 | 40,759 | 13,501 | |||||||||
Total acquisition cost
|
$ | 19,879,012 | $ | 5,290,759 | $ | 1,694,501 | ||||||
II-20
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Advanced Auto | Advanced Auto | Advanced Auto | |||||||||
Jackson, OH | New Boston, OH | Scottsburg, IN | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
7,000 | 7,000 | 7,000 | |||||||||
Date of purchase
|
11/17/06 | 11/17/06 | 11/17/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | | $ | | ||||||
Cash down payment
|
1,352,000 | 1,516,000 | 1,272,000 | |||||||||
Contract purchase price plus
acquisition fee
|
1,352,000 | 1,516,000 | 1,272,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
13,665 | 14,337 | 12,070 | |||||||||
Total acquisition cost
|
$ | 1,365,665 | $ | 1,530,337 | $ | 1,284,070 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Old Time Pottery | Office Depot | Tractor Supply | |||||||||
Fairview Heights, IL | Benton, AR | Livingston, TX | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
97,849 | 20,515 | 24,727 | |||||||||
Date of purchase
|
11/21/06 | 11/21/06 | 11/22/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,424,000 | $ | 2,130,000 | $ | | ||||||
Cash down payment
|
856,000 | 1,145,000 | 3,100,000 | |||||||||
Contract purchase price plus
acquisition fee
|
4,280,000 | 3,275,000 | 3,100,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
11,674 | 15,708 | 19,462 | |||||||||
Total acquisition cost
|
$ | 4,291,674 | $ | 3,290,708 | $ | 3,119,462 | ||||||
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Tractor Supply | Infiniti | Office Depot | |||||||||
New Braunfels, TX | Davie, FL | Oxford, MS | ||||||||||
Retail | Auto | Retail | ||||||||||
Gross leasable square footage
|
24,727 | 20,927 | 20,000 | |||||||||
Date of purchase
|
11/22/06 | 11/30/06 | 12/01/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | | $ | 2,295,000 | ||||||
Cash down payment
|
3,150,000 | 9,432,000 | 1,192,450 | |||||||||
Contract purchase price plus
acquisition fee
|
3,150,000 | 9,432,000 | 3,487,450 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
21,529 | 100,336 | 16,218 | |||||||||
Total acquisition cost
|
$ | 3,171,529 | $ | 9,532,336 | $ | 3,503,668 | ||||||
II-21
Cole Credit Property |
Cole Credit Property |
Cole Credit Property |
||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | Trust II, Inc. | |||||||||
Name, location, type of property
|
Tractor Supply | Mercedes Benz | Dicks Sporting Goods | |||||||||
Crockett, TX | Atlanta, GA | Amherst, NY | ||||||||||
Retail | Auto | Retail | ||||||||||
Gross leasable square footage
|
24,727 | 40,588 | 55,745 | |||||||||
Date of purchase
|
12/01/06 | 12/15/06 | 12/20/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 1,325,000 | $ | | $ | 6,321,000 | ||||||
Cash down payment
|
1,125,000 | 11,760,000 | 3,404,000 | |||||||||
Contract purchase price plus
acquisition fee
|
2,450,000 | 11,760,000 | 9,725,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
18,224 | 10,525 | 88,643 | |||||||||
Total acquisition cost
|
$ | 2,468,224 | $ | 11,770,525 | $ | 9,813,643 | ||||||
Cole Credit Property |
Cole Credit Property |
|||||||||||
Program:
|
Trust II, Inc. | Trust II, Inc. | ||||||||||
Name, location, type of property
|
Chilis | Staples | ||||||||||
Paris, TX | Clarksville, IN | |||||||||||
Retail | Retail | |||||||||||
Gross leasable square footage
|
6,698 | 20,388 | ||||||||||
Date of purchase
|
12/28/06 | 12/29/06 | ||||||||||
Mortgage financing at date of
purchase
|
$ | 1,790,000 | $ | 2,900,000 | ||||||||
Cash down payment
|
960,000 | 1,530,000 | ||||||||||
Contract purchase price plus
acquisition fee
|
2,750,000 | 4,430,000 | ||||||||||
Other cash expenditures expensed
|
| | ||||||||||
Other cash expenditures capitalized
|
15,204 | 15,249 | ||||||||||
Total acquisition cost
|
$ | 2,765,204 | $ | 4,445,249 | ||||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes, LLC | Senior Notes, LLC | Senior Notes, LLC | |||||||||
Name, location, type of property
|
Wawa | Wawa | Wawa | |||||||||
Narberth, PA | Hockessin, DE | Manahawkin, NJ | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
4,461 | 5,160 | 4,695 | |||||||||
Date of purchase
|
02/27/04 | 02/27/04 | 02/27/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,254,080 | $ | 2,607,859 | $ | 2,372,848 | ||||||
Cash down payment
|
1,406,766 | 1,627,558 | 1,480,889 | |||||||||
Contract purchase price plus
acquisition fee
|
3,660,845 | 4,235,417 | 3,853,737 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
20,281 | 23,465 | 21,350 | |||||||||
Total acquisition cost
|
$ | 3,681,127 | $ | 4,258,882 | $ | 3,875,087 | ||||||
II-22
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes, LLC | Senior Notes, LLC | Senior Notes, LLC | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Houston, TX | Slidell, LA | Covington, TN | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
13,562 | 14,560 | 14,568 | |||||||||
Date of purchase
|
10/04/04 | 10/15/04 | 10/22/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | 5,800,000 | $ | 3,200,000 | $ | 3,064,000 | ||||||
Cash down payment
|
1,676,600 | 904,550 | 860,300 | |||||||||
Contract purchase price plus
acquisition fee
|
7,476,600 | 4,104,550 | 3,924,300 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
35,882 | 20,851 | 30,227 | |||||||||
Total acquisition cost
|
$ | 7,512,482 | $ | 4,125,401 | $ | 3,954,527 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes, LLC | Senior Notes, LLC | Senior Notes, LLC | |||||||||
Name, location, type of property
|
Home Depot | Walgreens | Walgreens | |||||||||
Spokane, WA | Glen Burnie, MD | Ponca City, OK | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
132,805 | 13,660 | 14,639 | |||||||||
Date of purchase
|
10/27/04 | 11/15/04 | 11/24/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | 16,760,000 | $ | 3,369,000 | $ | 3,648,000 | ||||||
Cash down payment
|
4,694,900 | 2,889,750 | 887,260 | |||||||||
Contract purchase price plus
acquisition fee
|
21,454,900 | 6,258,750 | 4,535,260 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
54,751 | 19,393 | 95,257 | |||||||||
Total acquisition cost
|
$ | 21,509,651 | $ | 6,278,143 | $ | 4,630,517 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes, LLC | Senior Notes, LLC | Senior Notes, LLC | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Gander Mountain | |||||||||
Chicago, IL | Southington, CT | Spring, TX | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
15,330 | 14,560 | 87,383 | |||||||||
Date of purchase
|
03/18/05 | 04/08/05 | 05/26/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 6,404,000 | $ | 5,513,000 | $ | 7,052,400 | ||||||
Cash down payment
|
888,875 | 612,000 | 4,701,600 | |||||||||
Contract purchase price plus
acquisition fee
|
7,292,875 | 6,125,000 | 11,754,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
8,042 | 51,883 | 24,231 | |||||||||
Total acquisition cost
|
$ | 7,300,917 | $ | 6,176,883 | $ | 11,778,231 | ||||||
II-23
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes, LLC | Senior Notes, LLC | Senior Notes, LLC | |||||||||
Name, location, type of property
|
Gander Mountain | Kohls | BJs | |||||||||
Hermantown, MN | Lakewood, CO | Homestead, FL | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
66,025 | 88,248 | 119,217 | |||||||||
Date of purchase
|
09/01/05 | 10/27/05 | 12/16/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 6,291,600 | $ | 13,520,000 | $ | 15,215,000 | ||||||
Cash down payment
|
4,194,400 | 4,080,000 | 3,803,000 | |||||||||
Contract purchase price plus
acquisition fee
|
10,486,000 | 17,600,000 | 19,018,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
49,803 | 24,223 | 213,746 | |||||||||
Total acquisition cost
|
$ | 10,535,803 | $ | 17,624,223 | $ | 19,231,746 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
CarMax | Walgreens | Walgreens | |||||||||
Merriam, KS | Windsor, CO | Hamilton, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
55,466 | 14,633 | 13,675 | |||||||||
Date of purchase
|
04/29/04 | 06/03/04 | 06/25/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | 14,175,000 | $ | | $ | 4,289,589 | ||||||
Cash down payment
|
4,725,500 | 5,194,224 | 1,335,711 | |||||||||
Contract purchase price plus
acquisition fee
|
18,900,500 | 5,194,224 | 5,625,300 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
53,171 | 10,803 | 19,914 | |||||||||
Total acquisition cost
|
$ | 18,953,671 | $ | 5,205,027 | $ | 5,645,214 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
Walgreens | Wendys | Walgreens | |||||||||
Goldsboro, NC | Hardeeville, SC | Carlsbad, NM | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,532 | 3,012 | 14,525 | |||||||||
Date of purchase
|
06/29/04 | 07/08/04 | 07/13/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,691,000 | $ | | $ | 3,298,000 | ||||||
Cash down payment
|
1,152,164 | 1,099,010 | 1,031,900 | |||||||||
Contract purchase price plus
acquisition fee
|
4,843,164 | 1,099,010 | 4,329,900 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
13,458 | 8,278 | 12,118 | |||||||||
Total acquisition cost
|
$ | 4,856,622 | $ | 1,107,288 | $ | 4,342,018 | ||||||
II-24
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
Rite Aid | Rite Aid | Walgreens | |||||||||
Warren, OH | Memphis, TN | Willimantic, CT | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
11,267 | 11,064 | 13,559 | |||||||||
Date of purchase
|
07/13/04 | 07/30/04 | 09/03/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | | $ | 4,000,000 | ||||||
Cash down payment
|
3,352,650 | 3,502,000 | 1,048,125 | |||||||||
Contract purchase price plus
acquisition fee
|
3,352,650 | 3,502,000 | 5,048,125 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
14,576 | 29,434 | 25,827 | |||||||||
Total acquisition cost
|
$ | 3,367,226 | $ | 3,531,434 | $ | 5,073,952 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Edgewood, NM | Fairborn, OH | Richmond Heights, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,488 | 14,490 | 13,227 | |||||||||
Date of purchase
|
09/10/04 | 09/14/04 | 10/08/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,200,000 | $ | 3,944,000 | $ | 4,800,000 | ||||||
Cash down payment
|
771,372 | 1,002,913 | 1,545,740 | |||||||||
Contract purchase price plus
acquisition fee
|
3,971,372 | 4,946,913 | 6,345,740 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
15,098 | 32,491 | 33,658 | |||||||||
Total acquisition cost
|
$ | 3,986,470 | $ | 4,979,404 | $ | 6,379,398 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Orlando, FL | Garfield Heights, OH | Jacksonville, AR | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,481 | 13,650 | 14,560 | |||||||||
Date of purchase
|
10/28/04 | 11/19/04 | 11/30/04 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,490,709 | $ | 3,128,000 | $ | 3,600,000 | ||||||
Cash down payment
|
1,036,141 | 2,673,760 | 952,890 | |||||||||
Contract purchase price plus
acquisition fee
|
4,526,850 | 5,801,760 | 4,552,890 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
49,880 | 19,223 | 19,070 | |||||||||
Total acquisition cost
|
$ | 4,576,730 | $ | 5,820,983 | $ | 4,571,960 | ||||||
II-25
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Home Depot | |||||||||
Spring, TX | Columbus, OH | Tacoma, WA | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,461 | 14,264 | 137,071 | |||||||||
Date of purchase
|
12/08/04 | 12/16/04 | 01/11/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,880,000 | $ | 4,135,018 | $ | 21,320,000 | ||||||
Cash down payment
|
797,700 | 1,168,122 | 6,129,500 | |||||||||
Contract purchase price plus
acquisition fee
|
3,677,700 | 5,303,140 | 27,449,500 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
16,997 | 20,639 | 34,338 | |||||||||
Total acquisition cost
|
$ | 3,694,697 | $ | 5,323,779 | $ | 27,483,838 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Pineville, LA | Bartlett, TN | Sidney, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,820 | 14,490 | 14,416 | |||||||||
Date of purchase
|
01/13/05 | 01/21/05 | 01/28/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,923,000 | $ | 4,084,000 | $ | 4,014,000 | ||||||
Cash down payment
|
1,707,880 | 454,000 | 512,900 | |||||||||
Contract purchase price plus
acquisition fee
|
4,630,880 | 4,538,000 | 4,526,900 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
11,245 | 62,824 | 20,096 | |||||||||
Total acquisition cost
|
$ | 4,642,125 | $ | 4,600,824 | $ | 4,546,996 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Marion, IL | Wichita Falls, TX | Nashville, TN | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,259 | 14,553 | 13,676 | |||||||||
Date of purchase
|
02/11/05 | 02/24/05 | 04/07/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,690,000 | $ | 4,097,000 | $ | 5,112,000 | ||||||
Cash down payment
|
512,500 | 546,040 | | |||||||||
Contract purchase price plus
acquisition fee
|
4,202,500 | 4,643,040 | 5,680,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
66,036 | 14,094 | 35,359 | |||||||||
Total acquisition cost
|
$ | 4,268,536 | $ | 4,657,134 | $ | 5,715,359 | ||||||
II-26
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
St. Joseph, MO | Newton, KS | Hutchinson, KS | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,573 | 14,444 | 14,395 | |||||||||
Date of purchase
|
07/20/05 | 07/20/05 | 07/20/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 4,123,000 | $ | 3,558,000 | $ | 4,260,000 | ||||||
Cash down payment
|
1,030,908 | 889,015 | 1,065,600 | |||||||||
Contract purchase price plus
acquisition fee
|
5,153,908 | 4,447,015 | 5,325,600 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
20,397 | 26,088 | 28,888 | |||||||||
Total acquisition cost
|
$ | 5,174,305 | $ | 4,473,103 | $ | 5,354,488 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
Walgreens | CVS Pharmacy | Walmart | |||||||||
Metairie, LA | Winterhaven, FL | Hazard, KY | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
13,570 | 13,824 | 209,847 | |||||||||
Date of purchase
|
07/20/05 | 08/29/05 | 09/02/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 6,646,000 | $ | 4,214,000 | $ | 24,264,000 | ||||||
Cash down payment
|
1,661,692 | 1,053,000 | 6,066,000 | |||||||||
Contract purchase price plus
acquisition fee
|
8,307,692 | 5,267,000 | 30,330,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
27,380 | 39,902 | 530,980 | |||||||||
Total acquisition cost
|
$ | 8,335,072 | $ | 5,306,902 | $ | 30,860,980 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location, type of property
|
La-Z-Boy | Walgreens | Walgreens | |||||||||
Flagstaff, AZ | Sumter, SC | Twin Oaks, MO | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
21,330 | 14,820 | 14,375 | |||||||||
Date of purchase
|
10/25/05 | 11/22/05 | 12/16/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,540,510 | $ | 3,880,000 | $ | 4,606,000 | ||||||
Cash down payment
|
1,367,965 | 970,000 | 1,151,500 | |||||||||
Contract purchase price plus
acquisition fee
|
3,908,475 | 4,850,000 | 5,757,500 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
14,764 | 25,025 | 16,882 | |||||||||
Total acquisition cost
|
$ | 3,923,239 | $ | 4,875,025 | $ | 5,774,382 | ||||||
II-27
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes II, LLC | Senior Notes II, LLC | |||||||||
Name, location,type of property
|
Home Depot | Tortuga Cantina | Walgreens | |||||||||
Bellingham, WA | The Woodlands, TX | New Kensington, PA | ||||||||||
Retail | Restaurant | Retail | ||||||||||
Gross leasable square footage
|
106,794 | 5,001 | 14,820 | |||||||||
Date of purchase
|
01/10/06 | 4/26/06 | 04/28/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 17,040,000 | $ | | $ | 4,006,000 | ||||||
Cash down payment
|
4,667,000 | 1,987,964 | 1,001,407 | |||||||||
Contract purchase price plus
acquisition fee
|
21,707,000 | 1,987,964 | 5,007,407 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
224,722 | | 29,742 | |||||||||
Total acquisition cost
|
$ | 21,931,722 | $ | 1,987,964 | $ | 5,037,149 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes II, LLC | Senior Notes III, LLC | Senior Notes III, LLC | |||||||||
Name, location,type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Lorain, OH | Warrensburg, MO | Blue Springs, MO | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,550 | 14,371 | 14,505 | |||||||||
Date of purchase
|
11/18/06 | 04/21/05 | 04/21/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 3,973,000 | $ | 3,711,000 | ||||||
Cash down payment
|
4,830,000 | 441,814 | 412,703 | |||||||||
Contract purchase price plus
acquisition fee
|
4,830,000 | 4,414,814 | 4,123,703 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
17,887 | 20,635 | 22,307 | |||||||||
Total acquisition cost
|
$ | 4,847,887 | $ | 4,435,449 | $ | 4,146,010 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes III, LLC | Senior Notes III, LLC | Senior Notes III, LLC | |||||||||
Name, location,type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Derby, KS | Garden City, KS | Gladstone, MO | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,585 | 14,492 | 14,672 | |||||||||
Date of purchase
|
04/21/05 | 04/21/05 | 04/21/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 4,600,000 | $ | 4,445,000 | $ | 5,253,000 | ||||||
Cash down payment
|
511,111 | 494,259 | 584,037 | |||||||||
Contract purchase price plus
acquisition fee
|
5,111,111 | 4,939,259 | 5,837,037 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
33,175 | 39,231 | 23,938 | |||||||||
Total acquisition cost
|
$ | 5,144,286 | $ | 4,978,490 | $ | 5,860,975 | ||||||
II-28
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Senior Notes III, |
Senior Notes III, |
Senior Notes III, |
||||||||||
Program:
|
LLC | LLC | LLC | |||||||||
Name, location,type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Great Bend, KS | Pittsburg, KS | Midvale, UT | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,597 | 14,726 | 14,749 | |||||||||
Date of purchase
|
04/21/05 | 04/21/05 | 06/06/05 | |||||||||
Mortgage financingat date of
purchase
|
$ | 3,840,000 | $ | 3,925,000 | $ | 4,671,000 | ||||||
Cash down payment
|
426,666 | 435,711 | 518,867 | |||||||||
Contract purchase price plus
acquisition fee
|
4,266,666 | 4,360,711 | 5,189,867 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
21,359 | 36,940 | 46,210 | |||||||||
Total acquisition cost
|
$ | 4,288,025 | $ | 4,397,651 | $ | 5,236,077 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes III, LLC | Senior Notes III, LLC | Senior Notes III, LLC | |||||||||
Name, location,type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Salt Lake City, UT | Sandy, UT | Aldine, TX | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,293 | 14,225 | 14,425 | |||||||||
Date of purchase
|
06/01/05 | 06/03/05 | 05/05/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 6,615,000 | $ | 6,556,000 | $ | 2,846,000 | ||||||
Cash down payment
|
783,755 | 728,178 | 315,750 | |||||||||
Contract purchase price plus
acquisition fee
|
7,398,755 | 7,284,178 | 3,161,750 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
50,325 | 61,656 | 24,258 | |||||||||
Total acquisition cost
|
$ | 7,449,080 | $ | 7,345,834 | $ | 3,186,008 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes III, LLC | Senior Notes III, LLC | Senior Notes III, LLC | |||||||||
Name, location,type of property
|
Walgreens | Walgreens | Walgreens | |||||||||
Natchitoches, LA | East Ridge, TN | Asheboro, NC | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,820 | 15,120 | 14,550 | |||||||||
Date of purchase
|
10/26/05 | 11/16/05 | 02/22/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,091,000 | $ | 3,614,000 | $ | 4,123,000 | ||||||
Cash down payment
|
772,636 | 904,000 | 1,030,850 | |||||||||
Contract purchase price plus
acquisition fee
|
3,863,636 | 4,518,000 | 5,153,850 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
12,719 | 34,887 | 21,000 | |||||||||
Total acquisition cost
|
$ | 3,876,355 | $ | 4,552,887 | $ | 5,174,850 | ||||||
II-29
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes III, LLC | Senior Notes III, LLC | Senior Notes III, LLC | |||||||||
Name, location, type of property
|
CW | BJ | CVS | |||||||||
Perinton, NY | Homestead, FL | Baton Rogue, LA | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
8,877 | 117,593 | 13,814 | |||||||||
Date of purchase
|
4/26/06 | 4/26/06 | 07/14/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 15,215,000 | $ | | ||||||
Cash down payment
|
4,009,250 | 3,803,000 | 5,626,592 | |||||||||
Contract purchase price plus
acquisition fee
|
4,009,250 | 19,018,000 | 5,626,592 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
| 218,561 | 13,318 | |||||||||
Total acquisition cost
|
$ | 4,009,250 | $ | 19,236,561 | $ | 5,639,910 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes III, LLC | Senior Notes III, LLC | Senior Notes III, LLC | |||||||||
Name, location, type of property
|
CVS | Walgreens | Walgreens | |||||||||
Mobile, AL | Morgantown, WV | Grandview, MO | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
11,970 | 11,247 | 14,490 | |||||||||
Date of purchase
|
5/3/06 | 09/11/06 | 09/13/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 5,264,000 | $ | 4,385,000 | $ | 4,918,000 | ||||||
Cash down payment
|
1,316,000 | 1,096,481 | 1,230,000 | |||||||||
Contract purchase price plus
acquisition fee
|
6,580,000 | 5,481,481 | 6,148,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
27,742 | 40,236 | 36,382 | |||||||||
Total acquisition cost
|
$ | 6,607,742 | $ | 5,521,717 | $ | 6,184,382 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Senior Notes III, |
Senior Notes III, |
Senior Notes III, |
||||||||||
Program:
|
LLC | LLC | LLC | |||||||||
Name, location, type of property
|
Walgreens | BJ | Walgreens | |||||||||
Lees Summit, MO | Kendall, FL | Kinston, NC | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
13,871 | 113,000 | 14,820 | |||||||||
Date of purchase
|
09/13/06 | 10/3/06 | 11/29/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,536,000 | $ | 20,606,000 | $ | 3,756,000 | ||||||
Cash down payment
|
879,000 | 5,151,353 | 939,000 | |||||||||
Contract purchase price plus
acquisition fee
|
4,415,000 | 25,757,353 | 4,695,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
19,355 | 291,203 | 21,567 | |||||||||
Total acquisition cost
|
$ | 4,434,355 | $ | 26,048,556 | $ | 4,716,567 | ||||||
II-30
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes IV, LLC | Senior Notes IV, LLC | Senior Notes IV, LLC | |||||||||
Name, location, type of property
|
Conns | CVS | Office Depot | |||||||||
San Antonio, TX | Orlando, FL | Warrensburg, MO | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
25,358 | 13,013 | 20,000 | |||||||||
Date of purchase
|
12/29/05 | 03/13/06 | 03/22/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 3,712,000 | $ | 2,228,000 | ||||||
Cash down payment
|
4,475,000 | 927,500 | 557,000 | |||||||||
Contract purchase price plus
acquisition fee
|
4,475,000 | 4,639,500 | 2,785,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
15,643 | 44,333 | 12,379 | |||||||||
Total acquisition cost
|
$ | 4,490,643 | $ | 4,683,833 | $ | 2,797,379 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes IV, LLC | Senior Notes IV, LLC | Senior Notes IV, LLC | |||||||||
Name, location, type of property
|
JC Penney | Walgreens | CVS | |||||||||
Independence, MO | Auburn, AL | Kissimmee, FL | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
123,289 | 14,758 | 10,908 | |||||||||
Date of purchase
|
4/6/2006 | 05/17/06 | 05/10/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | | $ | 4,314,000 | $ | 3,464,000 | ||||||
Cash down payment
|
9,125,000 | 1,078,000 | 865,900 | |||||||||
Contract purchase price plus
acquisition fee
|
9,125,000 | 5,392,000 | 4,329,900 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
13,478 | 35,112 | 41,269 | |||||||||
Total acquisition cost
|
$ | 9,138,498 | $ | 5,427,112 | $ | 4,371,169 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes IV, LLC | Senior Notes IV, LLC | Senior Notes IV, LLC(1) | |||||||||
Name, location, type of property
|
Walgreens | Walgreens | Best Buy | |||||||||
Lake Charles, LA | El Camino, TX | Baytown, TX | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
14,490 | 15,050 | 30,038 | |||||||||
Date of purchase
|
05/11/06 | 05/15/06 | 10/06/05 | |||||||||
Mortgage financing at date of
purchase
|
$ | 3,340,000 | $ | 3,729,000 | $ | | ||||||
Cash down payment
|
835,000 | 1,011,000 | 7,500,000 | |||||||||
Contract purchase price plus
acquisition fee
|
4,175,000 | 4,740,000 | 7,500,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
15,971 | 47,791 | 46,457 | |||||||||
Total acquisition cost
|
$ | 4,190,971 | $ | 4,787,791 | $ | 7,546,457 | ||||||
II-31
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Senior Notes IV, |
Senior Notes IV, |
Senior Notes IV, |
||||||||||
Program:
|
LLC(1) | LLC(1) | LLC(1) | |||||||||
Name, location, type of property
|
Kohls | North Village | Rite Aid | |||||||||
St. Joseph, MO | St. Joseph, MO | Defiance, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
88,799 | 226,225 | 14,564 | |||||||||
Date of purchase
|
11/04/05 | 11/04/05 | 01/04/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 7,624,000 | $ | 37,976,000 | $ | 3,377,000 | ||||||
Cash down payment
|
1,906,000 | 9,494,000 | 843,804 | |||||||||
Contract purchase price plus
acquisition fee
|
9,530,000 | 47,470,000 | 4,220,804 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
30,838 | 115,389 | 16,808 | |||||||||
Total acquisition cost
|
$ | 9,560,838 | $ | 47,585,389 | $ | 4,237,612 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Senior Notes IV, |
Senior Notes IV, |
Senior Notes IV, |
||||||||||
Program:
|
LLC(1) | LLC(1) | LLC(1) | |||||||||
Name, location, type of property
|
CVS | CVS | Office Depot | |||||||||
Okeechobee, FL | Madison, MS | Dayton, OH | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
13,050 | 13,824 | 19,880 | |||||||||
Date of purchase
|
01/13/06 | 01/19/06 | 01/31/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 5,016,000 | $ | 3,457,000 | $ | 2,621,000 | ||||||
Cash down payment
|
1,254,000 | 864,000 | 655,724 | |||||||||
Contract purchase price plus
acquisition fee
|
6,270,000 | 4,321,000 | 3,276,724 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
59,354 | 29,075 | 20,001 | |||||||||
Total acquisition cost
|
$ | 6,329,354 | $ | 4,350,075 | $ | 3,296,725 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Senior Notes IV, |
Senior Notes IV, |
Senior Notes IV, |
||||||||||
Program:
|
LLC(1) | LLC(1) | LLC(1) | |||||||||
Name, location, type of property
|
Office Depot | CVS | CVS | |||||||||
Greenville, MS | Portsmouth, OH | Gulfport, MS | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
25,083 | 10,650 | 11,359 | |||||||||
Date of purchase
|
02/14/06 | 3/8/06 | 03/13/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 2,698,000 | $ | | $ | 3,213,000 | ||||||
Cash down payment
|
675,000 | 2,027,000 | 803,220 | |||||||||
Contract purchase price plus
acquisition fee
|
3,373,000 | 2,027,000 | 4,016,220 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
23,110 | 13,898 | 27,217 | |||||||||
Total acquisition cost
|
$ | 3,396,110 | $ | 2,040,898 | $ | 4,043,437 | ||||||
II-32
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes IV, LLC(1) | Senior Notes IV, LLC(1) | Senior Notes IV, LLC(1) | |||||||||
Name, location, type of property
|
Advance Auto | Advance Auto | Advance Auto | |||||||||
Holland Township, MI | Holland, MI | Zeeland, MI | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
7,000 | 7,000 | 7,000 | |||||||||
Date of purchase
|
04/04/06 | 04/04/06 | 04/04/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 1,642,000 | $ | 1,590,000 | $ | 1,409,000 | ||||||
Cash down payment
|
410,100 | 397,500 | 352,200 | |||||||||
Contract purchase price plus
acquisition fee
|
2,052,100 | 1,987,500 | 1,761,200 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
27,394 | 27,541 | 26,108 | |||||||||
Total acquisition cost
|
$ | 2,079,494 | $ | 2,015,041 | $ | 1,787,308 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes IV, LLC(1) | Senior Notes IV, LLC(1) | Senior Notes IV, LLC(1) | |||||||||
Name, location, type of property
|
CVS | Walgreens | CVS | |||||||||
Robertsdale, AL | Albany, OR | Haines City, FL | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
12,296 | 13,650 | 10,908 | |||||||||
Date of purchase
|
04/07/06 | 04/10/06 | 04/27/06 | |||||||||
Mortgage financingat date of
purchase
|
$ | 3,348,000 | $ | 5,220,000 | $ | 3,302,000 | ||||||
Cash down payment
|
837,000 | 1,305,000 | 825,000 | |||||||||
Contract purchase price plus
acquisition fee
|
4,185,000 | 6,525,000 | 4,127,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
29,918 | 28,585 | 36,570 | |||||||||
Total acquisition cost
|
$ | 4,214,918 | $ | 6,553,585 | $ | 4,163,570 | ||||||
II-33
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes IV, LLC(1) | Senior Notes IV, LLC(1) | Senior Notes IV, LLC(1) | |||||||||
Name, location, type of property
|
CVS | Walgreens | Walgreens | |||||||||
Mobile, AL | Harvey, LA | Sam Houston, TX | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
11,970 | 14,490 | 15,050 | |||||||||
Date of purchase
|
05/03/06 | 05/11/06 | 05/11/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 5,264,000 | $ | 4,360,000 | $ | 3,414,000 | ||||||
Cash down payment
|
1,316,000 | 1,090,000 | 1,839,000 | |||||||||
Contract purchase price plus
acquisition fee
|
6,580,000 | 5,450,000 | 5,253,000 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
35,750 | 16,204 | 22,758 | |||||||||
Total acquisition cost
|
$ | 6,615,750 | $ | 5,466,204 | $ | 5,275,758 | ||||||
Cole Collateralized |
Cole Collateralized |
Cole Collateralized |
||||||||||
Program:
|
Senior Notes IV, LLC(1) | Senior Notes IV, LLC(1) | Senior Notes IV, LLC(1) | |||||||||
Name, location, type of property
|
Barrywoods Crossing | CVS | Walgreens | |||||||||
Kansas City, MO | Chandler, AZ | Penn Hills, PA | ||||||||||
Retail | Retail | Retail | ||||||||||
Gross leasable square footage
|
245,583 | 13,814 | 14,820 | |||||||||
Date of purchase
|
06/08/06 | 06/29/06 | 07/17/06 | |||||||||
Mortgage financing at date of
purchase
|
$ | 38,200,000 | $ | 3,946,000 | $ | 4,267,000 | ||||||
Cash down payment
|
5,300,000 | 987,000 | 1,066,333 | |||||||||
Contract purchase price plus
acquisition fee
|
43,500,000 | 4,933,000 | 5,333,333 | |||||||||
Other cash expenditures expensed
|
| | | |||||||||
Other cash expenditures capitalized
|
55,095 | 30,779 | 33,816 | |||||||||
Total acquisition cost
|
$ | 43,555,095 | $ | 4,963,779 | $ | 5,367,149 | ||||||
Cole Collateralized |
||||
Program:
|
Senior Notes IV, LLC(1) | |||
Name, location, type of property
|
CVS San Antonio, TX | |||
Retail | ||||
Gross leasable square footage
|
13,813 | |||
Date of purchase
|
08/02/06 | |||
Mortgage financing at date of
purchase
|
$ | 3,311,000 | ||
Cash down payment
|
828,100 | |||
Contract purchase price plus
acquisition fee
|
4,139,100 | |||
Other cash expenditures expensed
|
| |||
Other cash expenditures capitalized
|
44,598 | |||
Total acquisition cost
|
$ | 4,183,698 | ||
(1) | The Property was acquired by a joint venture between Cole Collateralized Senior Notes, LLC Cole Collateralized Senior Notes II, LLC, Cole Collateralized Senior Notes III, LLC, and Cole Collateralized Senior Notes IV, LLC. |
II-34
COLE CREDIT PROPERTY TRUST II, INC. |
||||
By: | /s/ Christopher H. Cole | |||
Christopher H. Cole, Chief Executive Officer and President | ||||
Signature | Title | Date | |||
/s/ |
Christopher H. Cole
|
Chief Executive Officer, President and Director (Principal Executive Officer) |
November 2, 2007 | ||
/s/ |
D. Kirk McAllaster, Jr. |
Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |
November 2, 2007 | ||
* | |||||
Marcus E. Bromley | Director |
November 2, 2007 | |||
* | |||||
Elizabeth L. Watson | Director |
November 2, 2007 |
* By: | /s/
Christopher H. Cole |
|
Christopher
H. Cole |
||
Attorney-in-Fact |
II-35
Exhibit No. | Description | |
1.1
|
Form of Dealer Manager Agreement. (Incorporated by reference to Exhibit 1.1 to the Companys pre-effective amendment to Form S-11 (File No. 333-138444), filed on April 12, 2007) | |
3.1
|
Fifth Articles of Amendment and Restatement, as corrected. (Incorporated by reference to Exhibit 3.1 to the Companys Form 10-K (File No. 333-121094), filed on March 23, 2006) | |
3.2
|
Amended and Restated Bylaws. (Incorporated by reference to Exhibit 99.1 to the Companys Form 8-K (File No. 333-121094), filed on September 6, 2005) | |
3.3
|
Articles of Amendment to Fifth Articles of Amendment and Restatement. (Incorporated by reference to Exhibit 3.3 of the Companys Form S-11 (File No. 333-138444), filed on November 3, 2006) | |
4.1
|
Form of Subscription Agreement and Subscription Agreement Signature Page (included as Appendix B to Supplement No. 3 to the prospectus). | |
4.2
|
Form of Additional Investment Subscription Agreement for (included as Appendix C to Supplement No. 13 to the prospectus). (Incorporated by reference to Exhibit 4.4 to the Companys pre-effective amendment to Form S-11 (File No. 333-138444), filed on May 10, 2007) | |
5.1
|
Opinion of Venable LLP as to legality of securities. (Incorporated by reference to Exhibit 5.1 to the Companys pre-effective amendment to Form S-11 (File No. 333-138444), filed on May 10, 2007) | |
8.1
|
Opinion of Morris, Manning & Martin, LLP as to tax matters. (Incorporated by reference to Exhibit 8.1 to the Companys pre-effective amendment to Form S-11 (File No. 333-138444), filed on May 10, 2007) | |
10.1
|
2004 Independent Directors Stock Option Plan. (Incorporated by reference to Exhibit 10.5 to the Companys Form S-11 (File No. 333-121094), filed on December 9, 2004) | |
10.2
|
Form of Stock Option Agreement under 2004 Independent Directors Stock Option Plan. (Incorporated by reference to Exhibit 10.6 to the Companys pre-effective amendment to Form S-11 (File No. 333-121094), filed on April 11, 2005) | |
10.3
|
Amended and Restated Property Management and Leasing Agreement, dated September 16, 2005, by and among Cole Credit Property Trust II, Inc., Cole Operating Partnership II, LP and Fund Realty Advisors, Inc. (Incorporated by reference to Exhibit 10.1 to the Companys Form 8-K (File No. 333-121094), filed on September 23, 2005) | |
10.4
|
Amended and Restated Advisory Agreement, dated September 16, 2005, by and between Cole Credit Property Trust II, Inc. and Cole REIT Advisors II, LLC. (Incorporated by reference to Exhibit 10.2 to the Companys Form 8-K (File No. 333-121094), filed on September 23, 2005) | |
10.5
|
Amended and Restated Agreement of Limited Partnership of Cole Operating Partnership II, LP, dated September 16, 2005, by and between Cole Credit Property Trust II, Inc. and the limited partners thereto. (Incorporated by reference to Exhibit 10.3 to the Companys Form 8-K (File No. 333-121094), filed on September 23, 2005) |
Exhibit No. | Description | |
10.6
|
Amended and Restated Distribution Reinvestment Plan (included as Appendix D to the prospectus). (Incorporated by reference to Exhibit 10.6 to the Companys pre-effective amendment to Form S-11 (File No. 333-138444), filed on May 10, 2007) | |
10.7
|
First Amendment to Amended and Restated Advisory Agreement, dated April 17, 2006, between Cole Credit Property Trust II, Inc. and Cole REIT Advisors II, LLC. (Incorporated by reference to Exhibit 10.1 to the Companys Form 10-Q (File No. 000-51963), filed on May 12, 2006) | |
10.8
|
Purchase Agreement between Cole AS Katy TX, LP and 44.385 Acres, Ltd. and Mason MSG, Ltd. pursuant to and Assignment of Agreement to Purchase and Sale Agreement dated January 17, 2007. (Incorporated by reference to Exhibit 10.9 to the Companys Form 10-K (File No. 000-51963), filed on March 20, 2007) | |
10.9
|
Promissory Note between Cole AS Katy TX, LP and Bear Stearns Commercial Mortgage, Inc. dated January 18, 2007. (Incorporated by reference to Exhibit 10.10 to the Companys Form 10-K (File No. 000-51963), filed on March 20, 2007) | |
10.10
|
First Amendment to Amended and Restated Property Management and Leasing Agreement, dated May 9, 2007, by and among Cole Credit Property Trust II, Inc., Cole Operating Partnership II, LP and Cole Realty Advisors, Inc. (Incorporated by reference to Exhibit 10.10 to the Companys pre-effective amendment to Form S-11 (File No. 333-138444), filed on May 10, 2007). | |
10.11
|
First Amendment to Amended and Restated Agreement of Limited Partnership of Cole Operating Partnership II, LP, dated May 9, 2007, by and between Cole Credit Property Trust II, Inc. and the limited partners thereto. (Incorporated by reference to Exhibit 10.11 to the Companys pre-effective amendment to Form S-11 (File no. 333-138444), filed on May 10, 2007) | |
14.1
|
Cole Credit Property Trust II, Inc. Code of Business Conduct and Ethics. (Incorporated by reference to Exhibit 14.1 to the Companys Form 10-K (File No. 000-51963), filed on March 23, 2006) | |
21.1
|
List of Subsidiaries. (Incorporated by reference to Exhibit 21.1 to the Companys post-effective amendment (File No. 333-121094), filed December 20, 2006) | |
23.1
|
Consent of Morris, Manning & Martin, LLP with respect to tax opinion (included in Exhibit 8.1). (Incorporated by reference to Exhibit 23.1 to the Companys pre-effective amendment to Form S-11 (File No. 333-138444), filed on May 10, 2007) | |
23.2
|
Consent of Venable LLP (included in Exhibit 5.1). (Incorporated by reference to Exhibit 23.2 to the Companys pre-effective amendment to Form S-11 (File No. 333-138444), filed on May 10, 2007) | |
23.3*
|
Consent of Deloitte & Touche LLP, Independent Registered Public Accounting Firm. | |
23.4*
|
Consent of Deloitte & Touche LLP, Independent Auditors. | |
24.1
|
Power of Attorney (included on signature page to the registration statement). (Incorporated by reference to Exhibit 24.1 to the Companys Form S-11 (File No. 333-138444), filed on November 6, 2006) |
* | Filed herewith. |