COLE CREDIT PROPERTY TRUST II, INC.
Filed Pursuant to Rule 424(b)(3)
Registration No. 333-138444
Cole Credit
Property Trust II, Inc.
Maximum Offering of
150,000,000 Shares of Common Stock
Cole Credit Property Trust II, Inc. is a Maryland
corporation which qualifies as a real estate investment trust.
We invest primarily in freestanding, single-tenant retail
properties net leased to investment grade and other creditworthy
tenants.
We are offering up to 125,000,000 shares of our common
stock in our primary offering for $10.00 per share, with
discounts available for certain categories of purchasers. We
also are offering up to 25,000,000 shares pursuant to our
distribution reinvestment plan at a purchase price equal to the
higher of $9.50 per share or 95% of the estimated value of
a share of our common stock. We will offer these shares until
May 11, 2009, which is two years after the effective date
of this offering, unless the offering is extended. We reserve
the right to reallocate the shares of our common stock we are
offering between the primary offering and the distribution
reinvestment plan.
See Risk Factors beginning on page 20 for a
description of some of the risks you should consider before
buying shares of our common stock. These risks include the
following:
|
|
|
|
|
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.
|
Neither the Securities and Exchange Commission, the Attorney
General of the State of New York nor any other state securities
regulator has approved or disapproved of our common stock,
determined if this prospectus is truthful or complete or passed
on or endorsed the merits of this offering. Any representation
to the contrary is a criminal offense.
The use of projections in this offering is prohibited. Any
representation to the contrary, and any predictions, written or
oral, as to the amount or certainty of any future benefit or tax
consequence that may flow from an investment in this program is
not permitted. All proceeds from the this offering are funds
held in trust until subscriptions are accepted and funds are
released.
This investment involves a high degree of risk. You should
purchase these securities only if you can afford a complete loss
of your investment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
The dealer manager of this offering, Cole Capital Corporation, a
member firm of the National Association of Securities Dealers,
Inc., is our affiliate and will offer the shares on a best
efforts basis. The minimum investment amount generally is
$2,500. See the Plan of Distribution section of this
prospectus beginning on page 156 for a description of
compensation that may be received by our dealer manager and
other broker-dealers in this offering.
May 11, 2007
SUITABILITY
STANDARDS
An investment in our common stock involves significant risk and
is only suitable for persons who have adequate financial means,
desire a relatively long-term investment and who will not need
immediate liquidity from their investment. There is no public
market for our common stock and we cannot assure you that one
will develop, which means that it may be difficult for you to
sell your shares. This investment is not suitable for persons
who require immediate liquidity or guaranteed income, or who
seek a short-term investment.
In consideration of these factors, we have established
suitability standards for initial stockholders and subsequent
purchasers of shares from our stockholders. These suitability
standards require that a purchaser of shares have, excluding the
value of a purchasers home, furnishings and automobiles,
either:
|
|
|
|
|
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.
|
The minimum investment amount generally is $2,500
(250 shares). You may not transfer any of your shares if
such transfer would result in your owning less than the minimum
investment amount, unless you transfer all of your shares. In
addition, you may not transfer or subdivide your shares so as to
retain less than the number of shares required for the minimum
purchase. In order to satisfy the minimum purchase requirements
for retirement plans, unless otherwise prohibited by state law,
a husband and wife may jointly contribute funds from their
separate IRAs, provided that each such contribution is made in
increments of $1,000. You should note that an investment in
shares of our common stock will not, in itself, create a
retirement plan and that, in order to create a retirement plan,
you must comply with all applicable provisions of the Internal
Revenue Code.
After you have purchased the minimum investment amount, any
additional purchase must be at least $1,000 (100 shares),
or made pursuant to our distribution reinvestment plan, which
may be in lesser amounts.
Several states have established suitability requirements that
are more stringent than the standards that we have established
and described above. Shares will be sold only to investors in
these states who meet the special suitability standards set
forth below:
|
|
|
|
|
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.
|
In all states listed above, net worth is to be determined
excluding the value of a purchasers home, furnishings and
automobiles.
In Kansas, in addition to the suitability requirements described
above, it is recommended that investors should invest no more
than 10% of their liquid net worth in our shares and securities
of other real estate investment trusts. Liquid net
worth is defined as that portion of net worth (total
assets minus total liabilities) that is comprised of cash, cash
equivalents and readily marketable securities.
i
Each participating broker-dealer, authorized representative or
any other person selling shares on our behalf is required to:
|
|
|
|
|
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.
|
In making this determination, your participating broker-dealer,
authorized representative or other person selling shares on our
behalf will, based on a review of the information provided by
you, consider whether you:
|
|
|
|
|
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.
|
In the case of sales to fiduciary accounts, the suitability
standards must be met by the fiduciary account, by the person
who directly or indirectly supplied the funds for the purchase
of the shares or by the beneficiary of the account. Given the
long-term nature of an investment in our shares, our investment
objectives and the relative illiquidity of our shares, our
suitability standards are intended to help ensure that shares of
our common stock are an appropriate investment for those of you
who become investors.
ii
TABLE OF
CONTENTS
|
|
|
|
|
|
|
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
QUESTIONS
AND ANSWERS ABOUT THIS OFFERING
Below we have provided some of the more frequently asked
questions and answers relating to an offering of this type.
Please see Prospectus Summary and the remainder of
this prospectus for more detailed information about this
offering.
|
|
|
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. |
2401 Kerner Boulevard
San Rafael, California 94901
(866) 341-2653
|
|
|
|
|
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: |
Cole Capital Corporation
2555 East Camelback Road, Suite 400
Phoenix, Arizona 85016
(866) 341-2653
Attn: Investor Services
www.colecapital.com
4
PROSPECTUS
SUMMARY
This prospectus summary highlights material information
contained elsewhere in this prospectus. Because it is a summary,
it may not contain all of the information that is important to
you. To understand this offering fully, you should read the
entire prospectus carefully, including the Risk
Factors section and the financial statements, before
making a decision to invest in our common stock.
Cole
Credit Property Trust II, Inc.
Cole Credit Property Trust II, Inc. is a Maryland
corporation, incorporated on September 29, 2004, that
elected to be taxed as a REIT beginning with the year ended
December 31, 2005. We expect to use the net proceeds from
this offering to acquire and operate a portfolio of commercial
real estate primarily consisting of freestanding, single-tenant
retail properties net leased to investment grade and other
creditworthy tenants located throughout the United States. As of
May 9, 2007, we owned 156 properties located in
37 states and the U.S. Virgin Islands.
On June 27, 2005, we commenced our initial public offering
of shares of our common stock pursuant to a registration
statement on
Form S-11,
which was declared effective by the Securities and Exchange
Commission on that date. At the commencement of our initial
public offering, we offered a maximum of 45,000,000 shares
of common stock to the public on a best efforts
basis at $10.00 per share, with discounts available for
certain categories of purchasers. We also offered a maximum of
5,000,000 shares of common stock pursuant to our
distribution reinvestment plan at a purchase price of
$9.50 per share during that offering. On November 13,
2006, we increased the aggregate amount of the public offering
to 49,390,000 shares for the primary offering and
5,952,000 shares pursuant to the distribution reinvestment
plan, in a related registration statement on
Form S-11.
Subsequently, we reallocated the shares of common stock such
that a maximum of 54,140,000 shares of common stock was
available under the primary offering, for an aggregate offering
price of $541,400,000, and a maximum of 1,202,000 shares
was available under the distribution reinvestment plan, for an
aggregate offering price of $11,419,000.
Following the termination of our initial public offering, we
commenced this best efforts public offering of up to
$1,487,500,000 in shares of our common stock. We are offering
125,000,000 shares of our common stock in our primary
offering at $10.00 per share, with discounts available for
certain categories of purchasers, and 25,000,000 additional
shares at $9.50 per share under our distribution
reinvestment plan. We reserve the right to reallocate the shares
of common stock we are offering between the primary offering and
our distribution reinvestment plan. We are offering our shares
pursuant to a registration statement on
Form S-11,
which was declared effective by the Securities and Exchange
Commission on May 11, 2007. This public offering commenced
on May 11, 2007 and will be terminated on or before
May 11, 2009 unless extended with respect to shares offered
under our distribution reinvestment plan or as otherwise
permitted under applicable law. The proceeds raised during this
offering will be used to make real estate investments, pay fees
and expenses and for general corporate purposes.
Our offices are located at 2555 East Camelback Road,
Suite 400, Phoenix, Arizona 85016. Our telephone number is
866-341-2653. Our fax number is 602-778-8780, and the
e-mail
address of our investor relations department is
investorservices@colecapital.com.
Additional information about us and our affiliates may be
obtained at www.colecapital.com, but the contents of that
site are not incorporated by reference in or otherwise a part of
this prospectus.
Our
Advisor
Cole Advisors II, a Delaware limited liability company, is
our advisor and is responsible for managing our affairs on a
day-to-day
basis and for identifying and making acquisitions on our behalf.
Our
Management
We operate under the direction of our board of directors, the
members of which are accountable to us and our stockholders as
fiduciaries. Currently, we have three directors, Christopher H.
Cole, Marcus E. Bromley
5
and Elizabeth L. Watson. Mr. Bromley and Ms. Watson
each is independent of Cole Advisors II. Each of our
executive officers and one of our directors are affiliated with
Cole Advisors II. Our charter, which requires that a
majority of our directors be independent of us, our sponsor,
Cole Advisors II, or any of our or their affiliates,
provides that our independent directors are responsible for
reviewing the performance of Cole Advisors II and must
approve other matters set forth in our charter. See the
Conflicts of Interest Certain Conflict
Resolution Procedures section of this prospectus. Our
directors are elected annually by the stockholders.
Our REIT
Status
We have elected to be taxed as a REIT, and therefore we
generally will not be subject to federal income tax on income
that we distribute to our stockholders. Under the Internal
Revenue Code, a REIT is subject to numerous organizational and
operational requirements, including a requirement that it
distribute at least 90% of its annual taxable income to its
stockholders. If we fail to qualify for taxation as a REIT in
any year, our income will be taxed at regular corporate rates,
and we may be precluded from qualifying for treatment as a REIT
for the four-year period following our failure to qualify. Even
though we are taxed as a REIT for federal income tax purposes,
we may still be subject to state and local taxes on our income
and property and to federal income and excise taxes on our
undistributed income.
Summary
Risk Factors
Following are some of the risks relating to your investment:
|
|
|
|
|
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.
|
Before you invest in us, you should carefully read and consider
the more detailed Risk Factors section of this
prospectus.
Description
of Real Estate Investments
As of May 9, 2007, we owned 156 properties, comprising
approximately 6.5 million rentable square feet of
commercial space located in 37 states and the U.S. Virgin
Islands. Our properties as of May 9, 2007, are listed below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
For additional information regarding our prior acquisitions, see
the discussion below under the caption Real Property
Investments.
We expect to use substantially all of the net proceeds from this
offering to acquire and operate a portfolio of commercial real
estate consisting primarily of freestanding, single-tenant
commercial properties net leased to investment grade tenants,
which generally are companies that have a debt rating by
Moodys of Baa3 or better or a credit rating by
Standard & Poors of BBB or better, or are
guaranteed by a company with such rating, and other creditworthy
tenants located throughout the United States. We also may invest
in a smaller number of multi-tenant properties that compliment
our overall investment objectives. In addition, we may invest in
entities that make similar investments. If our advisor
determines that, due to the state of the real estate market or
in order to diversify our investment portfolio, it would be
advantageous to us, we also may invest in mortgage loans secured
by commercial properties similar to those in which we invest
directly. We intend to hold each property for eight to ten years.
Our advisor, Cole Advisors II, makes recommendations to our
board of directors for our investments. All acquisitions of
commercial properties are evaluated for tenant creditworthiness
and the reliability and stability of their future income and
capital appreciation potential. We consider the risk profile,
credit quality and reputation of potential tenants and the
impact of each particular acquisition as it relates to the
portfolio as a whole. Our board of directors will exercise its
fiduciary duties to our stockholders in determining to approve
or reject each of these investment recommendations. See the
section of this prospectus captioned Investment Objectives
and Policies Real Property Investments for a
description of our properties as of the date of this prospectus.
As we acquire properties, we will supplement this prospectus to
describe material changes to our portfolio.
Estimated
Use of Proceeds of This Offering
Depending primarily on the number of shares we sell in this
offering and assuming all shares sold under our distribution
reinvestment plan are sold at $9.50 per share, we estimate
for each share sold in this offering
10
that between approximately $8.72 (assuming no shares available
under our distribution reinvestment plan are sold) and
approximately $8.86 (assuming all shares available under our
distribution reinvestment plan are sold) will be available for
the purchase of real estate. We will use the remainder of the
offering proceeds to pay the costs of the offering, including
selling commissions and the dealer manager fee, and to pay a fee
to our advisor for its services in connection with the selection
and acquisition of properties. We will not pay selling
commissions or a dealer manager fee on shares sold under our
distribution reinvestment plan. The table below sets forth our
estimated use of proceeds from this offering:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
Objectives
Our primary investment objectives are:
|
|
|
|
|
to provide current income for you through the payment of cash
distributions; and
|
|
|
|
to preserve, protect and return your invested capital.
|
We also seek capital gain from our investments. See the
Investment Objectives and Policies section of this
prospectus for a more complete description of our investment
policies and investment restrictions.
Conflicts
of Interest
Cole Advisors II, as our advisor, experiences conflicts of
interest in connection with the management of our business
affairs, including the following:
|
|
|
|
|
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.
|
Our officers and one of our directors also will face these
conflicts because of their affiliation with Cole
Advisors II. In addition, three persons who are officers
and/or a
director of our company also serve as officers
and/or
directors of Cole Credit Property Trust, Inc. (Cole REIT I), a
privately offered real estate program with
11
similar investment objectives, and Cole REIT Advisors, LLC (Cole
Advisors), the advisor to Cole REIT I. These conflicts of
interest could result in decisions that are not in our best
interests. See the Conflicts of Interest section of
this prospectus for a detailed discussion of the various
conflicts of interest relating to your investment, as well as
the procedures that we have established to mitigate a number of
these potential conflicts.
The following chart shows the ownership structure of the various
Cole entities that are affiliated with Cole Advisors II.
|
|
|
(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. |
Prior
Offering Summary
As of December 31, 2006, we had sold approximately
37,000,000 shares of common stock in our initial public
offering, with gross offering proceeds of approximately
$306.5 million. From this amount, we paid approximately
$5.8 million in acquisition fees to Cole Realty Advisors,
approximately $1.8 million in finance coordination fees to
Cole Advisors II, approximately $23.3 million in
selling commissions and dealer manager fees to Cole Capital
Corporation and approximately $3.8 million in organization
and offering cost reimbursement to Cole Advisors II.
In addition to our initial public offering, from January 1,
1997 through December 31, 2006, our chairman, chief
executive officer and president, Christopher H. Cole, through
entities he directly or indirectly controls, has sponsored 71
privately offered real estate programs, including 16 limited
partnerships, four debt offerings, 49
tenant-in-common
programs, and Cole Credit Property Trust, Inc. (Cole REIT I), a
privately offered REIT.
12
As of December 31, 2006, such programs have raised an
aggregate of approximately $576.2 million from over
approximately 6,500 investors, and have owned and operated a
total of 182 commercial real estate properties. The Prior
Performance Summary section of this prospectus contains a
discussion of the programs sponsored by Mr. Cole from
January 1, 1997 through December 31, 2006. Certain
financial results and other information relating to such
programs with investment objectives similar to ours are also
provided in the Prior Performance Tables included as
Appendix A to this prospectus. The prior performance of the
programs previously sponsored by Mr. Cole is not
necessarily indicative of the results that we will achieve.
Therefore, you should not assume that you will experience
returns, if any, comparable to those experienced by investors in
such prior real estate programs.
The
Offering
We are offering an aggregate of 125,000,000 shares of
common stock in our primary offering on a best-efforts basis at
$10.00 per share. Discounts are available for certain
categories of purchasers as described in the Plan of
Distribution section of this prospectus. We also are
offering 25,000,000 shares of common stock under our
distribution reinvestment plan at $9.50 per share, subject
to certain limitations, as described in the Summary of
Amended and Restated Distribution Reinvestment Plan
section of this prospectus. We will offer shares of common stock
in our primary offering until the earlier of May 11, 2009,
which is two years from the effective date of this offering,
unless the offering is extended, or the date we sell
125,000,000 shares. We may sell shares under the
distribution reinvestment plan beyond the termination of our
primary offering until we have sold 25,000,000 shares
through the reinvestment of distributions, but only if there is
an effective registration statement with respect to the shares.
Under the Securities Act of 1933, as amended (Securities Act),
and in some states, we may not be able to continue the offering
for these periods without filing a new registration statement,
or in the case of shares sold under the distribution
reinvestment plan, renew or extend the registration statement in
such state. We may terminate this offering at any time prior to
the stated termination date. We reserve the right to reallocate
the shares of our common stock we are offering between the
primary offering and the distribution reinvestment plan.
Compensation
to Cole Advisors II and its Affiliates
Cole Advisors II and its affiliates will receive
compensation and reimbursement for services relating to this
offering and the investment and management of our assets. The
most significant items of compensation are included in the table
below. The selling commissions and dealer manager fee may vary
for different categories of purchasers. See the Plan of
Distribution section of this prospectus. The table below
assumes the shares are sold through distribution channels
associated with the highest possible selling commissions and
dealer manager fees and accounts for the fact that shares are
sold through our distribution reinvestment plan at
$9.50 per share with no selling commissions and no dealer
manager fee.
|
|
|
|
|
|
|
|
|
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.
|
Distribution
Policy and Distributions
To maintain our qualification as a REIT, we are required to make
aggregate annual distributions to our stockholders of at least
90% of our annual taxable income (which does not necessarily
equal net income as calculated in accordance with generally
accepted accounting principles in the United States (GAAP)). Our
board of directors may authorize distributions in excess of
those required for us to maintain REIT status depending on our
financial condition and such other factors as our board of
directors deems relevant. We have not established a minimum
distribution level. Distributions are paid to our stockholders
as of the record date or dates selected by our board of
directors. We expect to declare and pay distributions at least
quarterly. We currently declare distributions with a daily
record date, and pay distributions monthly. In the event we do
not have enough cash to make distributions, we may borrow, use
proceeds from this offering, issue additional securities or sell
assets in order to fund distributions. Until we are generating
operating cash flow sufficient to make distributions to our
stockholders, we intend to pay all or a substantial portion of
our distributions from the proceeds of this offering or from
borrowings, including possible borrowings from our advisor or
its affiliates, in anticipation of future cash flow, which may
reduce the amount of capital we ultimately invest in properties,
and negatively impact the value of your investment. See the
section of this prospectus captioned Description of
Shares Distribution Policy and Distributions
for a description of our distributions.
Listing
We will seek to list our shares of common stock for trading on a
national securities exchange or any successor exchange or market
when and if our independent directors believe listing would be
in the best interest of our stockholders. However, at this time,
we have no intention to list our shares. We do not anticipate
that there will be any market for our common stock unless and
until our shares are listed. If we do
16
not list our shares of common stock on a national securities
exchange by June 27, 2015, our charter requires that we
either:
|
|
|
|
|
seek stockholder approval of an extension or amendment of this
listing deadline; or
|
|
|
|
seek stockholder approval of the liquidation of our corporation.
|
If we seek and do not obtain stockholder approval of an
extension or amendment to the listing deadline, we would then be
required to seek stockholder approval of our liquidation. If we
seek and fail to obtain stockholder approval of our liquidation,
our charter would not require us to list or liquidate and we
could continue to operate as before. In such event, there would
be no public market for shares of our common stock and you could
be required to hold the shares indefinitely. If we seek and
obtain stockholder approval of our liquidation, we would begin
an orderly sale of our properties and distribute, subject to our
advisors subordinated participation, our net proceeds to
you.
Distribution
Reinvestment Plan
Pursuant to our distribution reinvestment plan, you may have the
distributions you receive from us reinvested in additional
shares of our common stock. The purchase price per share under
our distribution reinvestment plan will be the higher of 95% of
the fair market value per share as determined by our board of
directors and $9.50 per share. No sales commissions or
dealer manager fees will be paid on shares sold under our
distribution reinvestment plan. If you participate in the
distribution reinvestment plan, you will not receive the cash
from your distributions, other than special distributions that
are designated by our board of directors. As a result, you may
have a tax liability with respect to your share of our taxable
income, but you will not receive cash distributions to pay such
liability. We may terminate the distribution reinvestment plan
at our discretion at any time upon ten days prior written notice
to you. Additionally, we will be required to discontinue sales
of shares under the distribution reinvestment plan on the
earlier of May 11, 2009, which is two years from the
effective date of this offering, unless the offering is
extended, or the date we sell all of the shares registered for
sale under the distribution reinvestment plan, unless we file a
new registration statement with the Securities and Exchange
Commission and applicable states. We reserve the right to
reallocate the shares of our common stock we are offering
between the primary offering and the distribution reinvestment
plan.
Share
Redemption Program
Our board of directors has adopted a share redemption program
that enables our stockholders to sell their shares to us in
limited circumstances. Our share redemption program permits you
to sell your shares back to us after you have held them for at
least one year, subject to the significant conditions and
limitations described below and in the section captioned
Description of Shares Share
Redemption Program.
There are several restrictions on your ability to sell your
shares to us under the program. You generally have to hold your
shares for one year before selling your shares to us under the
plan; however, we may waive the one-year holding period in the
event of the stockholders death or bankruptcy, or other
exigent circumstances. In addition, we limit the number of
shares redeemed pursuant to our share redemption program as
follows: (1) during any calendar year, we will not redeem
in excess of 3% of the weighted average number of shares
outstanding during the prior calendar year (shares requested for
redemption upon the death of a stockholder will not be subject
to this limitation); and (2) funding for the redemption of
shares will be limited to the amount of net proceeds we receive
from the sale of shares under our distribution reinvestment
plan. These limits may prevent us from accommodating all
requests made in any year. During the term of this offering, and
subject to certain provisions described in the section of this
prospectus captioned Description of Shares
Share Redemption Program, the redemption price per
share will depend on the length of time you have held such
shares as follows: after one year from the purchase
date 92.5% of the amount you paid for each share;
after two years from the purchase date 95% of the
amount you paid for each share; after three years from the
purchase date 97.5% of the amount you paid for each
share; and after four years from the purchase date
100% of the amount you paid for each share.
17
Upon receipt of a request for redemption, we will conduct a
Uniform Commercial Code search to ensure that no liens are held
against the shares. For this Uniform Commercial Code search, we
will charge an administrative fee equal to the lesser of $250 or
4% of the original purchase price of the shares to be redeemed
to the stockholder, which will be deducted from the proceeds of
the redemption. If a lien exists, the fee will be charged to the
stockholder, although no shares will be redeemed. The
administrative fee will be paid to us and any additional costs
in conducting the Uniform Commercial Code search will be borne
by us. The payment of this administrative fee will be waived if
the redemption occurs upon the death of a stockholder or if our
advisor, in its sole discretion, determines that the redeeming
stockholder has suffered an economic hardship. Repurchases will
be made quarterly. If funds are not available to redeem all
requested redemptions at the end of each quarter, the shares
will be purchased on a pro rata basis and the unfulfilled
requests will be held until the next quarter, unless withdrawn;
provided, however, we may give priority to the redemption of a
deceased stockholders shares. Our board of directors may
amend, suspend or terminate the share redemption program at any
time upon 30 days prior written notice to our stockholders.
Cole
Operating Partnership II, LP
We expect to own substantially all of our real estate properties
through Cole Operating Partnership II, LP (Cole
OP II), our operating partnership. We may, however, own
properties directly, through subsidiaries of Cole OP II or
through other entities. We are the sole general partner of Cole
OP II and Cole Advisors II is the initial limited
partner of Cole OP II. Our ownership of properties in Cole
OP II is referred to as an UPREIT. This UPREIT
structure may enable sellers of properties to transfer their
properties to Cole OP II in exchange for limited
partnership interests of Cole OP II and defer gain
recognition for tax purposes with respect to such transfers of
properties. The holders of units in Cole OP II may have
their units redeemed for cash or, at our option, shares of our
common stock. At present, we have no plans to acquire any
specific properties in exchange for units of Cole OP II.
ERISA
Considerations
The section of this prospectus entitled ERISA
Considerations describes the effect the purchase of shares
will have on individual retirement accounts and retirement plans
subject to the Employee Retirement Income Security Act of 1974,
as amended (ERISA),
and/or the
Internal Revenue Code. ERISA is a federal law that regulates the
operation of certain tax-advantaged retirement plans. Any
retirement plan trustee or individual considering purchasing
shares for a retirement plan or an individual retirement account
should read the Investment by Tax-Exempt Entities and
ERISA Considerations section of this prospectus very
carefully.
Description
of Shares
Uncertificated
Shares
Our board of directors has authorized the issuance of shares of
our stock without certificates. We expect that, unless and until
our shares are listed on a national securities exchange, we will
not issue shares in certificated form. Our transfer agent
maintains a stock ledger that contains the name and address of
each stockholder and the number of shares that the stockholder
holds. With respect to uncertificated stock, we will continue to
treat the stockholder registered on our stock ledger as the
owner of the shares until the record owner and the new owner
delivers a properly executed stock transfer form to us, along
with a fee to cover reasonable transfer costs, in an amount
determined by our board of directors. We will provide the
required form to you upon request.
Stockholder
Voting Rights and Limitations
We hold annual meetings of our stockholders for the purpose of
electing our directors
and/or
conducting other business matters that may be presented at such
meetings. We may also call special meetings of stockholders from
time to time. You are entitled to one vote for each share of
common stock you own at any of these meetings.
18
Restriction
on Share Ownership
Our charter contains restrictions on ownership of the shares
that prevent any one person from owning more than 9.8% in value
of our outstanding shares and more than 9.8% in value or number,
whichever is more restrictive, of any class or series of our
outstanding shares of stock unless exempted by our board of
directors. These restrictions are designed to enable us to
comply with ownership restrictions imposed on REITs by the
Internal Revenue Code. For a more complete description of the
shares, including restrictions on the ownership of shares,
please see the Description of Shares section of this
prospectus. Our charter also limits your ability to transfer
your shares to prospective stockholders unless (i) they
meet the minimum suitability standards regarding income or net
worth, which are described in the Suitability
Standards section immediately following the cover page of
this prospectus, and (ii) the transfer complies with
minimum purchase requirements, which are described above in the
section entitled Suitability Standards.
19
RISK
FACTORS
An investment in our common stock involves various risks and
uncertainties. You should carefully consider the following risk
factors in conjunction with the other information contained in
this prospectus before purchasing our common stock. The risks
discussed in this prospectus can adversely affect our business,
operating results, prospects and financial condition. These
risks could cause the value of our common stock to decline and
could cause you to lose all or part of your investment. The
risks and uncertainties described below are not the only ones we
face but do represent those risks and uncertainties that we
believe are material to our business, operating results,
prospects and financial condition. Additional risks and
uncertainties not presently known to us or that we currently
deem immaterial may also harm our business.
Risks
Related to an Investment in Cole Credit Property Trust II,
Inc.
You
will not have the opportunity to evaluate our future investments
before we make them, which makes an investment in us more
speculative.
We will not provide you with information to evaluate our future
investments prior to our acquisition of properties. We will seek
to use the net proceeds from this offering, after the payment of
fees and expenses, to acquire a portfolio of commercial real
estate comprised primarily of a large number of freestanding,
single-tenant commercial properties net leased to investment
grade or other creditworthy tenants and a smaller number of
multi-tenant properties that compliment our overall investment
objectives. We may also, in the discretion of our advisor,
invest in other types of real estate or in entities that invest
in real estate. In addition, our advisor may make or invest in
mortgage loans or participations therein on our behalf if our
board of directors determines, due to the state of the real
estate market or in order to diversify our investment portfolio
or otherwise, that such investments are advantageous to us. We
have established policies relating to the creditworthiness of
tenants of our properties, but our board of directors will have
wide discretion in implementing these policies, and you will not
have the opportunity to evaluate potential tenants. For a more
detailed discussion of our investment policies, see the
Investment Objectives and Policies Acquisition
and Investment Policies section of this prospectus.
There
is no public trading market for our shares and there may never
be one; therefore, it will be difficult for you to sell your
shares.
There currently is no public market for our shares and there may
never be one. If you are able to find a buyer for your shares,
you may not sell your shares unless the buyer meets applicable
suitability and minimum purchase standards. Our charter also
prohibits the ownership of more than 9.8% of our stock by a
single investor, unless exempted by our board of directors,
which may inhibit large investors from desiring to purchase your
shares. Moreover, our share redemption program includes numerous
restrictions that would limit your ability to sell your shares
to us. Our board of directors may reject any request for
redemption of shares, or amend, suspend or terminate our share
redemption program upon 30 days notice. Therefore, it
will be difficult for you to sell your shares promptly or at
all. If you are able to sell your shares, you will likely have
to sell them at a substantial discount to the price you paid for
the shares. It also is likely that your shares would not be
accepted as the primary collateral for a loan. You should
purchase the shares only as a long-term investment because of
the illiquid nature of the shares. See Suitability
Standards, Description of Shares
Restrictions on Ownership and Transfer and Share
Redemption Program elsewhere for a more complete
discussion on the restrictions on your ability to transfer your
shares.
We may
suffer from delays in locating suitable additional investments,
which could adversely affect our ability to make distributions
and the value of your investment.
Our ability to achieve our investment objectives and to pay
distributions is dependent upon the performance of Cole
Advisors II, our advisor, in the acquisition of our
investments, the selection of our tenants and the determination
of any financing arrangements. Except for the investments
described in this prospectus, you will have no opportunity to
evaluate the terms of transactions or other economic or
financial data concerning our investments. You must rely
entirely on the management ability of Cole Advisors II and the
20
oversight of our board of directors. We could suffer from delays
in locating suitable additional investments, particularly as a
result of our reliance on our advisor at times when management
of our advisor is simultaneously seeking to locate suitable
investments for other affiliated programs. Delays we encounter
in the selection, acquisition and, in the event we develop
properties, development of income-producing properties, likely
would adversely affect our ability to make distributions and the
value of your overall returns. In such event, we may pay all or
a substantial portion of our distributions from the proceeds of
this offering or from borrowings in anticipation of future cash
flow, which may constitute a return of your capital.
Distributions from the proceeds of this offering or from
borrowings also could reduce the amount of capital we ultimately
invest in properties. This, in turn, would reduce the value of
your investment. In particular, where we acquire properties
prior to the start of construction or during the early stages of
construction, it will typically take several months to complete
construction and rent available space. Therefore, you could
suffer delays in the receipt of cash distributions attributable
to those particular properties. If Cole Advisors II is
unable to obtain suitable investments, we will hold the proceeds
of this offering in an interest-bearing account or invest the
proceeds in short-term, investment-grade investments. If we
cannot invest proceeds from this offering within a reasonable
amount of time, or if our board of directors determines it is in
the best interests of our stockholders, we will return the
uninvested proceeds to investors.
If our
advisor loses or is unable to obtain key personnel, our ability
to implement our investment strategies could be delayed or
hindered, which could adversely affect our ability to make
distributions and the value of your investment.
Our success depends to a significant degree upon the
contributions of certain of our executive officers and other key
personnel of our advisor, including Christopher H. Cole, Blair
D. Koblenz, Christopher P. Robertson, John M. Pons, D. Kirk
McAllaster, Jr., Sean D. Leahy and Marc T. Nemer, each of
whom would be difficult to replace. Our advisor does not have an
employment agreement with any of these key personnel and we
cannot guarantee that all, or any particular one, will remain
affiliated with us
and/or
advisor. If any of our key personnel were to cease their
affiliation with our advisor, our operating results could
suffer. Further, we do not intend to separately maintain key
person life insurance on Mr. Cole or any other person. We
believe that our future success depends, in large part, upon our
advisors ability to hire and retain highly skilled
managerial, operational and marketing personnel. Competition for
such personnel is intense, and we cannot assure you that our
advisor will be successful in attracting and retaining such
skilled personnel. If our advisor loses or is unable to obtain
the services of key personnel, our ability to implement our
investment strategies could be delayed or hindered, and the
value of your investment may decline.
Our
rights and the rights of our stockholders to recover claims
against our officers, directors and our advisor are limited,
which could reduce your and our recovery against them if they
cause us to incur losses.
Maryland law provides that a director has no liability in that
capacity if he or she performs his or her duties in good faith,
in a manner he or she reasonably believes to be in the
corporations best interests and with the care that an
ordinarily prudent person in a like position would use under
similar circumstances. Our charter, in the case of our
directors, officers, employees and agents, and the advisory
agreement, in the case of our advisor, require us to indemnify
our directors, officers, employees and agents and our advisor
and its affiliates for actions taken by them in good faith and
without negligence or misconduct. Additionally, our charter
limits the liability of our directors and officers for monetary
damages to the fullest extent permitted under Maryland law,
subject to the limitations required by the Statement of Policy
Regarding Real Estate Investment Trusts published by the North
American Securities Administrators Associations, also known as
the NASAA REIT Guidelines. Although our charter does not allow
us to exonerate and indemnify our directors and officers to a
greater extent than permitted under Maryland law and the NASAA
REIT Guidelines, we and our stockholders may have more limited
rights against our directors, officers, employees and agents,
and our advisor and its affiliates, than might otherwise exist
under common law, which could reduce your and our recovery
against them. In addition, we may be obligated to fund the
defense costs incurred by our directors, officers, employees and
agents or our advisor in some cases which would decrease the
cash otherwise
21
available for distribution to you. See the section captioned
Management Limited Liability and
Indemnification of Directors, Officers, Employees and Other
Agents elsewhere herein.
Risks
Related to Conflicts of Interest
We will be subject to conflicts of interest arising out of our
relationships with our advisor and its affiliates, including the
material conflicts discussed below. The Conflicts of
Interest section of this prospectus provides a more
detailed discussion of the conflicts of interest between us and
our advisor and its affiliates, and our policies to reduce or
eliminate certain potential conflicts.
Cole
Advisors II will face conflicts of interest relating to the
purchase and leasing of properties, and such conflicts may not
be resolved in our favor, which could adversely affect our
investment opportunities.
During the period from January 1, 1997 to December 31,
2006, affiliates of our advisor have sponsored 71 privately
offered real estate investment programs, including 16 limited
partnerships, a REIT, four debt offerings and 49
tenant-in-common
programs. As of December 31, 2006, such prior programs had
raised approximately $576.2 million from approximately
6,500 investors. Affiliates of our advisor may sponsor other
real estate investment programs in the future. We may buy
properties at the same time as one or more of the other
Cole-sponsored programs managed by officers and key personnel of
Cole Advisors II. There is a risk that Cole Advisors II
will choose a property that provides lower returns to us than a
property purchased by another Cole-sponsored program. We cannot
be sure that officers and key personnel acting on behalf of Cole
Advisors II and on behalf of managers of other
Cole-sponsored programs will act in our best interests when
deciding whether to allocate any particular property to us. In
addition, we may acquire properties in geographic areas where
other Cole-sponsored programs own properties. Also, we may
acquire properties from, or sell properties to, other
Cole-sponsored programs. If one of the other Cole-sponsored
programs attracts a tenant that we are competing for, we could
suffer a loss of revenue due to delays in locating another
suitable tenant. You will not have the opportunity to evaluate
the manner in which these conflicts of interest are resolved
before or after making your investment. Similar conflicts of
interest may apply if our advisor determines to make or purchase
mortgage loans or participations in mortgage loans on our
behalf, since other Cole-sponsored programs may be competing
with us for these investments.
Cole
Advisors II faces conflicts of interest relating to joint
ventures, which could result in a disproportionate benefit to
the other venture partners at our expense.
We may enter into joint ventures with other Cole-sponsored
programs for the acquisition, development or improvement of
properties. Cole Advisors II may have conflicts of interest
in determining which Cole-sponsored program should enter into
any particular joint venture agreement. The co-venturer may have
economic or business interests or goals that are or may become
inconsistent with our business interests or goals. In addition,
Cole Advisors II may face a conflict in structuring the terms of
the relationship between our interests and the interest of the
affiliated co-venturer and in managing the joint venture. Since
Cole Advisors II and its affiliates will control both the
affiliated co-venturer and, to a certain extent, us, agreements
and transactions between the co-venturers with respect to any
such joint venture will not have the benefit of
arms-length negotiation of the type normally conducted
between unrelated co-venturers, which may result in the
co-venturer receiving benefits greater than the benefits that we
receive. In addition, we may assume liabilities related to the
joint venture that exceed the percentage of our investment in
the joint venture.
We may
participate in 1031 exchange programs with affiliates of our
advisor that will not be the result of arms-length
negotiations and will result in conflicts of
interest.
Cole Capital Partners, LLC (Cole Capital Partners), an affiliate
of our advisor, has developed programs to facilitate the
acquisition of real estate properties in co-ownership
arrangements with persons who are looking to invest proceeds
from a sale of real estate in order to qualify for like-kind
exchange treatment under Section 1031 of the Internal
Revenue Code (a Section 1031 Program). Section 1031
Programs are structured as co-ownership arrangements with other
investors in the property (Section 1031 Participants) who
are seeking to defer taxes under Section 1031 of the
Internal Revenue Code. These programs are structured either as a
22
tenant-in-common
program or by use of a Delaware Statutory Trust. When Cole
Capital Partners develops such a program, it generally organizes
a new entity (a Cole Exchange Entity) to acquire all or part of
a property. We may participate in the program by either
co-investing in the property with the Cole Exchange Entity or
purchasing a co-ownership interest from the Cole Exchange
Entity, generally at the Cole Exchange Entitys cost. In
that event, as a co-owner of properties, we will be subject to
the risks inherent in the co-ownership arrangements with
unrelated third parties. Our purchase of co-ownership interests
will present conflicts of interest between us and affiliates of
our advisor. The business interests of Cole Capital Partners and
the Cole Exchange Entity may be adverse to, or to the detriment
of, our interests. Further, any agreement that we enter into
with a Cole Exchange Entity will not be negotiated in an
arms-length transaction and, as a result of the
affiliation between our advisor, Cole Capital Partners and the
Cole Exchange Entity, our advisor may be reluctant to enforce
the agreements against such entities.
Cole
Advisors II and its officers and employees and certain of
our key personnel face competing demands relating to their time,
and this may cause our operating results to
suffer.
Cole Advisors II and its officers and employees and certain
of our key personnel and their respective affiliates are key
personnel, general partners and sponsors of other real estate
programs having investment objectives and legal and financial
obligations similar to ours and may have other business
interests as well. Because these persons have competing demands
on their time and resources, they may have conflicts of interest
in allocating their time between our business and these other
activities. During times of intense activity in other programs
and ventures, they may devote less time and fewer resources to
our business than is necessary or appropriate. If this occurs,
the returns on our investments may suffer.
Our
officers face conflicts of interest related to the positions
they hold with affiliated entities, which could hinder our
ability to successfully implement our business strategy and to
generate returns to you.
Each of our executive officers, including Christopher H. Cole,
who also serves as the chairman of our board of directors, also
are officers of our advisor, our property manager, our dealer
manager and other affiliated entities. As a result, these
individuals owe fiduciary duties to these other entities and
their stockholders and limited partners, which fiduciary duties
may conflict with the duties that they owe to us and our
stockholders. Their loyalties to these other entities could
result in actions or inactions that are detrimental to our
business, which could harm the implementation of our business
strategy and our investment and leasing opportunities. Conflicts
with our business and interests are most likely to arise from
involvement in activities related to (i) allocation of new
investments and management time and services between us and the
other entities, (ii) our purchase of properties from, or
sale of properties, to affiliated entities, (iii) the
timing and terms of the investment in or sale of an asset,
(iv) development of our properties by affiliates,
(v) investments with affiliates of our advisor,
(vi) compensation to our advisor, and (vii) our
relationship with our dealer manager and property manager. If we
do not successfully implement our business strategy, we may be
unable to generate cash needed to make distributions to you and
to maintain or increase the value of our assets.
Cole
Advisors II faces conflicts of interest relating to the
incentive fee structure under our advisory agreement, which
could result in actions that are not necessarily in the
long-term best interests of our stockholders.
Under our advisory agreement, Cole Advisors II is entitled
to fees that are structured in a manner intended to provide
incentives to our advisor to perform in our best interests and
in the best interests of our stockholders. However, because our
advisor does not maintain a significant equity interest in us
and is entitled to receive substantial minimum compensation
regardless of performance, our advisors interests are not
wholly aligned with those of our stockholders. In that regard,
our advisor could be motivated to recommend riskier or more
speculative investments in order for us to generate the
specified levels of performance or sales proceeds that would
entitle our advisor to fees. In addition, our advisors
entitlement to fees upon the sale of our assets and to
participate in sale proceeds could result in our advisor
recommending sales of our investments at the earliest possible
time at which sales of investments would produce the level of
return that would entitle the advisor to compensation relating
to such sales, even if continued ownership of those investments
might be in
23
our best long-term interest. Our advisory agreement requires us
to pay a performance-based termination fee to our advisor in the
event that we terminate the advisor prior to the listing of our
shares for trading on an exchange or, absent such listing, in
respect of its participation in net sales proceeds. To avoid
paying this fee, our independent directors may decide against
terminating the advisory agreement prior to our listing of our
shares or disposition of our investments even if, but for the
termination fee, termination of the advisory agreement would be
in our best interest. In addition, the requirement to pay the
fee to the advisor at termination could cause us to make
different investment or disposition decisions than we would
otherwise make, in order to satisfy our obligation to pay the
fee to the terminated advisor. Moreover, our advisor has the
right to terminate the advisory agreement upon a change of
control of our company and thereby trigger the payment of the
performance fee, which could have the effect of delaying,
deferring or preventing the change of control.
There
is no separate counsel for us and our affiliates, which could
result in conflicts of interest.
Morris, Manning & Martin, LLP acts as legal counsel to
us and also represents our advisor and some of its affiliates.
There is a possibility in the future that the interests of the
various parties may become adverse and, under the Code of
Professional Responsibility of the legal profession, Morris,
Manning & Martin, LLP may be precluded from
representing any one or all of such parties. If any situation
arises in which our interests appear to be in conflict with
those of our advisor or its affiliates, additional counsel may
be retained by one or more of the parties to assure that their
interests are adequately protected. Moreover, should a conflict
of interest not be readily apparent, Morris, Manning &
Martin, LLP may inadvertently act in derogation of the interest
of the parties which could affect our ability to meet our
investment objectives.
Risks
Related to This Offering and Our Corporate Structure
The
limit on the number of shares a person may own may discourage a
takeover that could otherwise result in a premium price to our
stockholders.
Our charter, with certain exceptions, authorizes our directors
to take such actions as are necessary and desirable to preserve
our qualification as a REIT. Unless exempted by our board of
directors, no person may own more than 9.8% in value of our
outstanding stock and more than 9.8% in value or number,
whichever is more restrictive, of any class of our outstanding
stock. This restriction may have the effect of delaying,
deferring or preventing a change in control of us, including an
extraordinary transaction (such as a merger, tender offer or
sale of all or substantially all of our assets) that might
provide a premium price for holders of our common stock. See the
Description of Shares Restriction on Ownership
and Transfer section of this prospectus.
Our
charter permits our board of directors to issue stock with terms
that may subordinate the rights of common stockholders or
discourage a third party from acquiring us in a manner that
might result in a premium price to our
stockholders.
Our charter permits our board of directors to issue up to
250,000,000 shares of stock. In addition, our board of
directors, without any action by our stockholders, may amend our
charter from time to time to increase or decrease the aggregate
number of shares or the number of shares of any class or series
of stock that we have authority to issue. Our board of directors
may classify or reclassify any unissued common stock or
preferred stock and establish the preferences, conversion or
other rights, voting powers, restrictions, limitations as to
distributions, qualifications and terms or conditions of
redemption of any such stock. Thus, our board of directors could
authorize the issuance of preferred stock with terms and
conditions that could have a priority as to distributions and
amounts payable upon liquidation over the rights of the holders
of our common stock. Preferred stock could also have the effect
of delaying, deferring or preventing a change in control of us,
including an extraordinary transaction (such as a merger, tender
offer or sale of all or substantially all of our assets) that
might provide a premium price for holders of our common stock.
See the Description of Shares Preferred
Stock section of this prospectus.
24
Maryland
law prohibits certain business combinations, which may make it
more difficult for us to be acquired and may limit your ability
to exit the investment.
Under Maryland law, business combinations between a
Maryland corporation and an interested stockholder or an
affiliate of an interested stockholder are prohibited for five
years after the most recent date on which the interested
stockholder becomes an interested stockholder. These business
combinations include a merger, consolidation, share exchange or,
in circumstances specified in the statute, an asset transfer or
issuance or reclassification of equity securities. An interested
stockholder is defined as:
|
|
|
|
|
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.
|
A person is not an interested stockholder under the statute if
the board of directors approved in advance the transaction by
which he or she otherwise would have become an interested
stockholder. However, in approving a transaction, the board of
directors may provide that its approval is subject to
compliance, at or after the time of approval, with any terms and
conditions determined by the board.
After the five-year prohibition, any business combination
between the Maryland corporation and an interested stockholder
generally must be recommended by the board of directors of the
corporation and approved by the affirmative vote of at least:
|
|
|
|
|
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.
|
These super-majority vote requirements do not apply if the
corporations stockholders receive a minimum price, as
defined under Maryland law, for their shares in the form of cash
or other consideration in the same form as previously paid by
the interested stockholder for its shares. The business
combination statute permits various exemptions from its
provisions, including business combinations that are exempted by
the board of directors prior to the time that the interested
stockholder becomes an interested stockholder. Pursuant to the
statute, our board of directors has exempted any business
combination involving Cole Advisors II or any affiliate of
Cole Advisors II. Consequently, the five-year prohibition
and the super-majority vote requirements will not apply to
business combinations between us and Cole Advisors II or
any affiliate of Cole Advisors II. As a result, Cole
Advisors II and any affiliate of Cole Advisors II may be
able to enter into business combinations with us that may not be
in the best interest of our stockholders, without compliance
with the super-majority vote requirements and the other
provisions of the statute. The business combination statute may
discourage others from trying to acquire control of us and
increase the difficulty of consummating any offer. For a more
detailed discussion of the Maryland laws governing us and the
ownership of our shares of common stock, see the section of this
prospectus captioned Description of Shares
Business Combinations.
Maryland
law also limits the ability of a third-party to buy a large
stake in us and exercise voting power in electing
directors.
Maryland law provides a second anti-takeover statute, its
Control Share Acquisition Act, which provides that control
shares of a Maryland corporation acquired in a
control share acquisition have no voting rights
except to the extent approved by the corporations
disinterested stockholders by a vote of two-thirds of the votes
entitled to be cast on the matter. Shares of stock owned by
interested stockholders, that is, by the acquirer, by officers
or by directors who are employees of the corporation, are
excluded from shares entitled to vote on the matter.
Control shares are voting shares of stock that would
entitle the acquirer to exercise voting power in electing
directors within specified ranges of voting power. Control
shares do not include shares the acquiring person is then
entitled to vote as a result of having previously obtained
stockholder
25
approval. A control share acquisition means the
acquisition of control shares. The control share acquisition
statute does not apply (a) to shares acquired in a merger,
consolidation or share exchange if the corporation is a party to
the transaction or (b) to acquisitions approved or exempted
by the articles of incorporation or bylaws of the corporation.
Our bylaws contain a provision exempting from the Control Share
Acquisition act any and all acquisitions of our common stock by
Cole Advisors II or any affiliate of Cole Advisors II.
This statute could have the effect of discouraging offers from
third parties to acquire us and increasing the difficulty of
successfully completing this type of offer by anyone other than
our affiliates or any of their affiliates. For a more detailed
discussion on the Maryland laws governing control share
acquisitions, see the section of this prospectus captioned
Description of Shares Control Share
Acquisitions.
If we
are required to register as an investment company under the
Investment Company Act, we could not continue our business,
which may significantly reduce the value of your
investment.
We are not registered as an investment company under the
Investment Company Act of 1940, as amended (Investment Company
Act), pursuant to an exemption in Section 3(c)(5)(C) of the
Investment Company Act and certain No-Action Letters from the
Securities and Exchange Commission. Pursuant to this exemption,
(1) at least 55% of our assets must consist of real estate
fee interests or loans secured exclusively by real estate or
both, (2) at least 25% of our assets must consist of loans
secured primarily by real estate (this percentage will be
reduced by the amount by which the percentage in (1) above
is increased); and (3) up to 20% of our assets may consist
of miscellaneous investments. We intend to monitor compliance
with these requirements on an ongoing basis. If we were
obligated to register as an investment company, we would have to
comply with a variety of substantive requirements under the
Investment Company Act imposing, among other things:
|
|
|
|
|
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.
|
In order to maintain our exemption from regulation under the
Investment Company Act, we must engage primarily in the business
of buying real estate, and these investments must be made within
a year after the offering ends. If we are unable to invest a
significant portion of the proceeds of this offering in
properties within one year of the termination of the offering,
we may avoid being required to register as an investment company
by temporarily investing any unused proceeds in government
securities with low returns. This would reduce the cash
available for distribution to investors and possibly lower your
returns.
To maintain compliance with the Investment Company Act
exemption, we may be unable to sell assets we would otherwise
want to sell and may need to sell assets we would otherwise wish
to retain. In addition, we may have to acquire additional income
or loss generating assets that we might not otherwise have
acquired or may have to forgo opportunities to acquire interests
in companies that we would otherwise want to acquire and would
be important to our investment strategy. If we were required to
register as an investment company but failed to do so, we would
be prohibited from engaging in our business, and criminal and
civil actions could be brought against us. In addition, our
contracts would be unenforceable unless a court were to require
enforcement, and a court could appoint a receiver to take
control of us and liquidate our business.
If you
do not agree with the decisions of our board of directors, you
only have limited control over changes in our policies and
operations and may not be able to change such policies and
operations.
Our board of directors determines our major policies, including
our policies regarding investments, financing, growth, debt
capitalization, REIT qualification and distributions. Our board
of directors may amend
26
or revise these and other policies without a vote of the
stockholders. Under the Maryland General Corporation Law and our
charter, our stockholders have a right to vote only on the
following:
|
|
|
|
|
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.
|
All other matters are subject to the discretion of our board of
directors.
Our
board of directors may change our investment policies without
stockholder approval, which could alter the nature of your
investments.
Our charter requires that our independent directors review our
investment policies at least annually to determine that the
policies we are following are in the best interest of the
stockholders. These policies may change over time. The methods
of implementing our investment policies may also vary, as new
real estate development trends emerge and new investment
techniques are developed. Our investment policies, the methods
for their implementation, and our other objectives, policies and
procedures may be altered by our board of directors without the
approval of our stockholders. As a result, the nature of your
investment could change without your consent.
You
are limited in your ability to sell your shares pursuant to our
share redemption program and may have to hold your shares for an
indefinite period of time.
Our board of directors may amend the terms of our share
redemption program without stockholder approval. Our board of
directors also is free to suspend or terminate the program upon
30 days notice or to reject any request for redemption. In
addition, the share redemption program includes numerous
restrictions that would limit your ability to sell your shares.
Generally, you must have held your shares for at least one year
in order to participate in our share redemption program. Subject
to funds being available, we will limit the number of shares
redeemed pursuant to our share redemption program as follows:
(1) during any calendar year, we will not redeem in excess
of 3% of the weighted average number of shares outstanding
during the prior calendar year (shares requested for redemption
upon the death of a stockholder will not be subject to this
limitation); and (2) funding for the redemption of shares
will be limited to the net proceeds we receive from the sale of
shares under our distribution reinvestment plan. These limits
might prevent us from accommodating all redemption requests made
in any year. See the Description of Shares
Share Redemption Program section of this prospectus
for more information about the share redemption program. These
restrictions severely limit your ability to sell your shares
should you require liquidity, and limit your ability to recover
the value you invested or the fair market value of your shares.
We
established the offering price on an arbitrary basis; as a
result, the actual value of your investment may be substantially
less than what you pay.
Our board of directors has arbitrarily determined the selling
price of the shares, which is the same offering price as in our
initial public offering, and such price bears no relationship to
our book or asset values, or to any other established criteria
for valuing issued or outstanding shares. Because the offering
price is not
27
based upon any independent valuation, the offering price is not
indicative of the proceeds that you would receive upon
liquidation.
Because
the dealer manager is one of our affiliates, you will not have
the benefit of an independent review of the prospectus or us
customarily performed in underwritten offerings.
The dealer manager, Cole Capital Corporation, is one of our
affiliates and will not make an independent review of us or the
offering. Accordingly, you will have to rely on your own
broker-dealer to make an independent review of the terms of this
offering. If your broker-dealer does not conduct such a review,
you will not have the benefit of an independent review of the
terms of this offering. Further, the due diligence investigation
of us by the dealer manager cannot be considered to be an
independent review and, therefore, may not be as meaningful as a
review conducted by an unaffiliated broker-dealer or investment
banker.
Your
interest in us will be diluted if we issue additional
shares.
Existing stockholders and potential investors in this offering
do not have preemptive rights to any shares issued by us in the
future. Our charter currently has authorized
250,000,000 shares of stock, of which
240,000,000 shares are designated as common stock and
10,000,000 are designated as preferred stock. Subject to any
limitations set forth under Maryland law, our board of directors
may increase the number of authorized shares of stock, increase
or decrease the number of shares of any class or series of stock
designated, or reclassify any unissued shares without the
necessity of obtaining stockholder approval. All of such shares
may be issued in the discretion of our board of directors.
Existing stockholders and investors purchasing shares in this
offering likely will suffer dilution of their equity investment
in us, in the event that we (1) sell shares in this
offering or sell additional shares in the future, including
those issued pursuant to our distribution reinvestment plan,
(2) sell securities that are convertible into shares of our
common stock, (3) issue shares of our common stock in a
private offering of securities to institutional investors,
(4) issue shares of our common stock upon the exercise of
the options granted to our independent directors, (5) issue
shares to our advisor, its successors or assigns, in payment of
an outstanding fee obligation as set forth under our advisory
agreement, or (6) issue shares of our common stock to
sellers of properties acquired by us in connection with an
exchange of limited partnership interests of Cole OP II,
existing stockholders and investors purchasing shares in this
offering will likely experience dilution of their equity
investment in us. In addition, the partnership agreement for
Cole OP II contains provisions that would allow, under
certain circumstances, other entities, including other
Cole-sponsored programs, to merge into or cause the exchange or
conversion of their interest for interests of Cole OP II.
Because the limited partnership interests of Cole OP II
may, in the discretion of our board of directors, be exchanged
for shares of our common stock, any merger, exchange or
conversion between Cole OP II and another entity ultimately
could result in the issuance of a substantial number of shares
of our common stock, thereby diluting the percentage ownership
interest of other stockholders. Because of these and other
reasons described in this Risk Factors section, you
should not expect to be able to own a significant percentage of
our shares.
Payment
of fees to Cole Advisors II and its affiliates reduces cash
available for investment and distribution.
Cole Advisors II and its affiliates perform services for us
in connection with the offer and sale of the shares, the
selection and acquisition of our investments, and the management
and leasing of our properties, the servicing of our mortgage
loans, if any, and the administration of our other investments.
They are paid substantial fees for these services, which reduces
the amount of cash available for investment in properties or
distribution to stockholders. As of December 31, 2006, we
had sold approximately 37,000,000 shares of common stock in
our initial public offering, with gross offering proceeds of
approximately $306.5 million. From this amount, we paid
approximately $5.8 million in acquisition fees to Cole
Realty Advisors, approximately $1.8 million in finance
coordination fees to Cole Advisors II, approximately
$23.3 million in selling commissions and dealer manager
fees to Cole Capital Corporation and approximately
$3.8 million in organization and offering cost
reimbursement to Cole Advisors II. For a more detailed
discussion of the fees
28
payable to such entities in respect of this offering, see the
Management Compensation section of this prospectus.
We may
be unable to pay or maintain cash distributions or increase
distributions over time.
There are many factors that can affect the availability and
timing of cash distributions to stockholders. Distributions will
be based principally on cash available from our operations. The
amount of cash available for distributions is affected by many
factors, such as our ability to buy properties as offering
proceeds become available, rental income from such properties,
and our operating expense levels, as well as many other
variables. Actual cash available for distributions may vary
substantially from estimates. We cannot assure you that we will
be able to pay or maintain our current level of distributions or
that distributions will increase over time. We cannot give any
assurance that rents from the properties will increase, that the
securities we buy will increase in value or provide constant or
increased distributions over time, or that future acquisitions
of real properties, mortgage loans or any investments in
securities will increase our cash available for distributions to
stockholders. Our actual results may differ significantly from
the assumptions used by our board of directors in establishing
the distribution rate to stockholders. We may not have
sufficient cash from operations to make a distribution required
to maintain our REIT status. We may increase borrowing or use
proceeds from this offering to make distributions, each of which
could be deemed to be a return of your capital. 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. For a
description of the factors that can affect the availability and
timing of cash distributions to stockholders, see the section of
this prospectus captioned Description of
Shares Distributions Policy.
General
Risks Related to Investments in Real Estate
Our
operating results will be affected by economic and regulatory
changes that have an adverse impact on the real estate market in
general, and we cannot assure you that we will be profitable or
that we will realize growth in the value of our real estate
properties.
Our operating results are subject to risks generally incident to
the ownership of real estate, including:
|
|
|
|
|
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.
|
These and other reasons may prevent us from being profitable or
from realizing growth or maintaining the value of our real
estate properties.
Many
of our retail properties will depend upon a single tenant for
all or a majority of their rental income, and our financial
condition and ability to make distributions may be adversely
affected by the bankruptcy or insolvency, a downturn in the
business, or a lease termination of a single
tenant.
We expect that many of our properties will be occupied by only
one tenant or will derive a majority of their rental income from
one tenant and, therefore, the success of those properties will
be materially dependent on the financial stability of such
tenants. Lease payment defaults by tenants could cause us to
reduce the amount of distributions we pay. A default of a tenant
on its lease payments to us would cause us to lose the revenue
from the property and force us to find an alternative source of
revenue to meet any mortgage payment and prevent a foreclosure
if the property is subject to a mortgage. In the event of a
default, we may experience delays in enforcing our rights as
landlord and may incur substantial costs in protecting our
investment and re-letting the property. If a lease is
terminated, there is no assurance that we will be able to lease
the property for
29
the rent previously received or sell the property without
incurring a loss. A default by a tenant, the failure of a
guarantor to fulfill its obligations or other premature
termination of a lease, or a tenants election not to
extend a lease upon its expiration, could have an adverse effect
on our financial condition and our ability to pay distributions.
If a
tenant declares bankruptcy, we may be unable to collect balances
due under relevant leases.
Any of our tenants, or any guarantor of a tenants lease
obligations, could be subject to a bankruptcy proceeding
pursuant to Title 11 of the bankruptcy laws of the United
States. Such a bankruptcy filing would bar all efforts by us to
collect pre-bankruptcy debts from these entities or their
properties, unless we receive an enabling order from the
bankruptcy court. Post-bankruptcy debts would be paid currently.
If a lease is assumed, all pre-bankruptcy balances owing under
it must be paid in full. If a lease is rejected by a tenant in
bankruptcy, we would have a general unsecured claim for damages.
If a lease is rejected, it is unlikely we would receive any
payments from the tenant because our claim is capped at the rent
reserved under the lease, without acceleration, for the greater
of one year or 15% of the remaining term of the lease, but not
greater than three years, plus rent already due but unpaid. This
claim could be paid only in the event funds were available, and
then only in the same percentage as that realized on other
unsecured claims.
A tenant or lease guarantor bankruptcy could delay efforts to
collect past due balances under the relevant leases, and could
ultimately preclude full collection of these sums. Such an event
could cause a decrease or cessation of rental payments that
would mean a reduction in our cash flow and the amount available
for distributions to you. In the event of a bankruptcy, we
cannot assure you that the tenant or its trustee will assume our
lease. If a given lease, or guaranty of a lease, is not assumed,
our cash flow and the amounts available for distributions to you
may be adversely affected.
A high
concentration of our properties in a particular geographic area,
or that have tenants in a similar industry, would magnify the
effects of downturns in that geographic area or
industry.
We expect that our properties will be diverse according to
geographic area and industry of our tenants. However, in the
event that we have a concentration of properties in any
particular geographic area, any adverse situation that
disproportionately effects that geographic area would have a
magnified adverse effect on our portfolio. Similarly, if our
tenants are concentrated in a certain industry or industries,
any adverse effect to that industry generally would have a
disproportionately adverse effect on our portfolio.
If a
sale-leaseback transaction is re-characterized in a
tenants bankruptcy proceeding, our financial condition
could be adversely affected.
We may enter into sale-leaseback transactions, whereby we would
purchase a property and then lease the same property back to the
person from whom we purchased it. In the event of the bankruptcy
of a tenant, a transaction structured as a sale-leaseback may be
re-characterized as either a financing or a joint venture,
either of which outcomes could adversely affect our business. If
the sale-leaseback were re-characterized as a financing, we
might not be considered the owner of the property, and as a
result would have the status of a creditor in relation to the
tenant. In that event, we would no longer have the right to sell
or encumber our ownership interest in the property. Instead, we
would have a claim against the tenant for the amounts owed under
the lease, with the claim arguably secured by the property. The
tenant/debtor might have the ability to propose a plan
restructuring the term, interest rate and amortization schedule
of its outstanding balance. If confirmed by the bankruptcy
court, we could be bound by the new terms, and prevented from
foreclosing our lien on the property. If the sale-leaseback were
re-characterized as a joint venture, our lessee and we could be
treated as co-venturers with regard to the property. As a
result, we could be held liable, under some circumstances, for
debts incurred by the lessee relating to the property. Either of
these outcomes could adversely affect our cash flow and the
amount available for distributions to you.
30
Properties
that have vacancies for a significant period of time could be
difficult to sell, which could diminish the return on your
investment.
A property may incur vacancies either by the continued default
of tenants under their leases or the expiration of tenant
leases. If vacancies continue for a long period of time, we may
suffer reduced revenues resulting in less cash to be distributed
to stockholders. In addition, because properties market
values depend principally upon the value of the properties
leases, the resale value of properties with prolonged vacancies
could suffer, which could further reduce your return.
We may
obtain only limited warranties when we purchase a property and
would have only limited recourse in the event our due diligence
did not identify any issues that lower the value of our
property.
The seller of a property often sells such property in its
as is condition on a where is basis and
with all faults, without any warranties of
merchantability or fitness for a particular use or purpose. In
addition, purchase agreements may contain only limited
warranties, representations and indemnifications that will only
survive for a limited period after the closing. The purchase of
properties with limited warranties increases the risk that we
may lose some or all of our invested capital in the property as
well as the loss of rental income from that property.
We may
be unable to secure funds for future tenant improvements or
capital needs, which could adversely impact our ability to pay
cash distributions to our stockholders.
When tenants do not renew their leases or otherwise vacate their
space, it is usual that, in order to attract replacement
tenants, we will be required to expend substantial funds for
tenant improvements and tenant refurbishments to the vacated
space. In addition, although we expect that our leases with
tenants will require tenants to pay routine property maintenance
costs, we will likely be responsible for any major structural
repairs, such as repairs to the foundation, exterior walls and
rooftops. We will use substantially all of this offerings
gross proceeds to buy real estate and pay various fees and
expenses. We intend to reserve only 0.1% of the gross proceeds
from this offering for future capital needs. Accordingly, if we
need additional capital in the future to improve or maintain our
properties or for any other reason, we will have to obtain
financing from other sources, such as cash flow from operations,
borrowings, property sales or future equity offerings. These
sources of funding may not be available on attractive terms or
at all. If we cannot procure additional funding for capital
improvements, our investments may generate lower cash flows or
decline in value, or both.
Our
inability to sell a property when we desire to do so could
adversely impact our ability to pay cash distributions to
you.
The real estate market is affected by many factors, such as
general economic conditions, availability of financing, interest
rates and other factors, including supply and demand, that are
beyond our control. We cannot predict whether we will be able to
sell any property for the price or on the terms set by us, or
whether any price or other terms offered by a prospective
purchaser would be acceptable to us. We cannot predict the
length of time needed to find a willing purchaser and to close
the sale of a property.
We may be required to expend funds to correct defects or to make
improvements before a property can be sold. We cannot assure you
that we will have funds available to correct such defects or to
make such improvements. Moreover, in acquiring a property, we
may agree to restrictions that prohibit the sale of that
property for a period of time or impose other restrictions, such
as a limitation on the amount of debt that can be placed or
repaid on that property. These provisions would restrict our
ability to sell a property.
We may
not be able to sell our properties at a price equal to, or
greater than, the price for which we purchased such property,
which may lead to a decrease in the value of our
assets.
Many of our leases do not, and will not, contain rental
increases over time. Therefore, the value of the property to a
potential purchaser may not increase over time, which may
restrict our ability to sell a property, or in the event we are
able to sell such property, may lead to a sale price less than
the price that we paid to purchase the property.
31
Certain
of our properties are subject to lock-out provisions, and in the
future we may acquire or finance additional properties with
lock-out provisions, which may prohibit us from selling a
property, or may require us to maintain specified debt levels
for a period of years on some properties.
A significant portion of our properties are subject to lock-out
provisions. Lock-out provisions could materially restrict us
from selling or otherwise disposing of or refinancing
properties. These provisions affect our ability to turn our
investments into cash and thus affect cash available for
distributions to you. Lock out provisions may prohibit us from
reducing the outstanding indebtedness with respect to any
properties, refinancing such indebtedness on a non-recourse
basis at maturity, or increasing the amount of indebtedness with
respect to such properties. Lock-out provisions could impair our
ability to take other actions during the lock-out period that
could be in the best interests of our stockholders and,
therefore, may have an adverse impact on the value of the
shares, relative to the value that would result if the lock-out
provisions did not exist. In particular, lock-out provisions
could preclude us from participating in major transactions that
could result in a disposition of our assets or a change in
control even though that disposition or change in control might
be in the best interests of our stockholders.
Rising
expenses could reduce cash flow and funds available for future
acquisitions.
Our current properties are, and any properties that we buy in
the future will be, subject to operating risks common to real
estate in general, any or all of which may negatively affect us.
If any property is not fully occupied or if rents are being paid
in an amount that is insufficient to cover operating expenses,
we could be required to expend funds with respect to that
property for operating expenses. The properties will be subject
to increases in tax rates, utility costs, operating expenses,
insurance costs, repairs and maintenance and administrative
expenses. While we expect that many of our properties will be
leased on a triple-net-lease basis or will require the tenants
to pay a portion of such expenses, renewals of leases or future
leases may not be negotiated on that basis, in which event we
may have to pay those costs. If we are unable to lease
properties on a triple-net-lease basis or on a basis requiring
the tenants to pay all or some of such expenses, or if tenants
fail to pay required tax, utility and other impositions, we
could be required to pay those costs which could adversely
affect funds available for future acquisitions or cash available
for distributions.
Adverse
economic conditions will negatively affect our returns and
profitability.
Our operating results may be affected by the following market
and economic challenges, which may result from a continued or
exacerbated general economic slow down experienced by the nation
as a whole or by the local economics where our properties may be
located:
|
|
|
|
|
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.
|
The length and severity of any economic downturn cannot be
predicted. Our operations could be negatively affected to the
extent that an economic downturn is prolonged or becomes more
severe.
If we
suffer losses that are not covered by insurance or that are in
excess of insurance coverage, we could lose invested capital and
anticipated profits.
Generally, each of our tenants is responsible for insuring its
goods and premises and, in some circumstances, may be required
to reimburse us for a share of the cost of acquiring
comprehensive insurance for the property, including casualty,
liability, fire and extended coverage customarily obtained for
similar properties in amounts that our advisor determines are
sufficient to cover reasonably foreseeable losses. Tenants of
single-user properties leased on a triple-net-lease basis
typically are required to pay all insurance costs associated
with those properties. Material losses may occur in excess of
insurance proceeds with respect to
32
any property, as insurance may not be sufficient to fund the
losses. However, there are types of losses, generally of a
catastrophic nature, such as losses due to wars, acts of
terrorism, earthquakes, floods, hurricanes, pollution or
environmental matters, which are either uninsurable or not
economically insurable, or may be insured subject to
limitations, such as large deductibles or co-payments. Insurance
risks associated with potential terrorism acts could sharply
increase the premiums we pay for coverage against property and
casualty claims. Additionally, mortgage lenders in some cases
have begun to insist that commercial property owners purchase
specific coverage against terrorism as a condition for providing
mortgage loans. It is uncertain whether such insurance policies
will be available, or available at reasonable cost, which could
inhibit our ability to finance or refinance our potential
properties. In these instances, we may be required to provide
other financial support, either through financial assurances or
self-insurance, to cover potential losses. We may not have
adequate, or any, coverage for such losses. The Terrorism Risk
Insurance Act of 2002 is designed for a sharing of terrorism
losses between insurance companies and the federal government.
We cannot be certain how this act will impact us or what
additional cost to us, if any, could result. If such an event
damaged or destroyed one or more of our properties, we could
lose both our invested capital and anticipated profits from such
property.
Real
estate related taxes may increase and if these increases are not
passed on to tenants, our income will be reduced.
Some local real property tax assessors may seek to reassess some
of our properties as a result of our acquisition of the
property. Generally, from time to time our property taxes
increase as property values or assessment rates change or for
other reasons deemed relevant by the assessors. An increase in
the assessed valuation of a property for real estate tax
purposes will result in an increase in the related real estate
taxes on that property. Although some tenant leases may permit
us to pass through such tax increases to the tenants for
payment, there is no assurance that renewal leases or future
leases will be negotiated on the same basis. Increases not
passed through to tenants will adversely affect our income, cash
available for distributions, and the amount of distributions to
you.
CC&Rs
may restrict our ability to operate a property.
Some of our properties are contiguous to other parcels of real
property, comprising part of the same retail center. In
connection with such properties, there are significant
covenants, conditions and restrictions, known as
CC&Rs, restricting the operation of such
properties and any improvements on such properties, and related
to granting easements on such properties. Moreover, the
operation and management of the contiguous properties may impact
such properties. Compliance with CC&Rs may adversely affect
our operating costs and reduce the amount of funds that we have
available to pay distributions.
Our
operating results may be negatively affected by potential
development and construction delays and resultant increased
costs and risks.
While we do not currently intend to do so, we may use proceeds
from this offering to acquire and develop properties upon which
we will construct improvements. We will be subject to
uncertainties associated with re-zoning for development,
environmental concerns of governmental entities
and/or
community groups, and our builders ability to build in
conformity with plans, specifications, budgeted costs, and
timetables. If a builder fails to perform, we may resort to
legal action to rescind the purchase or the construction
contract or to compel performance. A builders performance
may also be affected or delayed by conditions beyond the
builders control. Delays in completion of construction
could also give tenants the right to terminate preconstruction
leases. We may incur additional risks when we make periodic
progress payments or other advances to builders before they
complete construction. These and other such factors can result
in increased costs of a project or loss of our investment. In
addition, we will be subject to normal
lease-up
risks relating to newly constructed projects. We also must rely
on rental income and expense projections and estimates of the
fair market value of property upon completion of construction
when agreeing upon a price at the time we acquire the property.
If our projections are inaccurate, we may pay too much for a
property, and our return on our investment could suffer.
33
While we do not currently intend to do so, we may invest in
unimproved real property. Returns from development of unimproved
properties are also subject to risks associated with re-zoning
the land for development and environmental concerns of
governmental entities
and/or
community groups. Although we intend to limit any investment in
unimproved property to property we intend to develop, your
investment nevertheless is subject to the risks associated with
investments in unimproved real property.
If we
contract with an affiliated development company for newly
developed property, we cannot guarantee that our earnest money
deposit made to the development company will be fully
refunded.
While we currently do not have an affiliated development
company, our sponsor
and/or its
affiliates may form a development company. In such an event, we
may enter into one or more contracts, either directly or
indirectly through joint ventures with affiliates or others, to
acquire real property from an affiliate of Cole Advisors II
that is engaged in construction and development of commercial
real properties. Properties acquired from an affiliated
development company may be either existing income-producing
properties, properties to be developed or properties under
development. We anticipate that we will be obligated to pay a
substantial earnest money deposit at the time of contracting to
acquire such properties. In the case of properties to be
developed by an affiliated development company, we anticipate
that we will be required to close the purchase of the property
upon completion of the development of the property by our
affiliate. At the time of contracting and the payment of the
earnest money deposit by us, our development company affiliate
typically will not have acquired title to any real property.
Typically, our development company affiliate will only have a
contract to acquire land, a development agreement to develop a
building on the land and an agreement with one or more tenants
to lease all or part of the property upon its completion. We may
enter into such a contract with our development company
affiliate even if at the time of contracting we have not yet
raised sufficient proceeds in our offering to enable us to close
the purchase of such property. However, we will not be required
to close a purchase from our development company affiliate, and
will be entitled to a refund of our earnest money, in the
following circumstances:
|
|
|
|
|
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.
|
The obligation of our development company affiliate to refund
our earnest money will be unsecured, and no assurance can be
made that we would be able to obtain a refund of such earnest
money deposit from it under these circumstances since our
development company affiliate may be an entity without
substantial assets or operations. However, our development
company affiliates obligation to refund our earnest money
deposit may be guaranteed by Cole Realty Advisors, our property
manager, which will enter into contracts to provide property
management and leasing services to various Cole-sponsored
programs, including us, for substantial monthly fees. As of the
time Cole Realty Advisors may be required to perform under any
guaranty, we cannot assure that Cole Realty Advisors will have
sufficient assets to refund all of our earnest money deposit in
a lump sum payment. If we were forced to collect our earnest
money deposit by enforcing the guaranty of Cole Realty Advisors,
we will likely be required to accept installment payments over
time payable out of the revenues of Cole Realty Advisors
operations. We cannot assure you that we would be able to
collect the entire amount of our earnest money deposit under
such circumstances. See Investment Objectives and
Policies Acquisition and Investment Policies.
Competition
with third parties in acquiring properties and other investments
may reduce our profitability and the return on your
investment.
We compete with many other entities engaged in real estate
investment activities, including individuals, corporations, bank
and insurance company investment accounts, other REITs, real
estate limited partnerships, and other entities engaged in real
estate investment activities, many of which have greater
resources than we do. Larger REITs may enjoy significant
competitive advantages that result from, among other things, a
lower cost of capital and enhanced operating efficiencies. In
addition, the number of entities and the amount of funds
34
competing for suitable investments may increase. Any such
increase would result in increased demand for these assets and
therefore increased prices paid for them. If we pay higher
prices for properties and other investments, our profitability
will be reduced and you may experience a lower return on your
investment.
Our
properties face competition that may affect tenants
ability to pay rent and the amount of rent paid to us may affect
the cash available for distributions and the amount of
distributions.
Our properties typically are, and we expect will be, located in
developed areas. Therefore, there are and will be numerous other
retail properties within the market area of each of our
properties that will compete with us for tenants. The number of
competitive properties could have a material effect on our
ability to rent space at our properties and the amount of rents
charged. We could be adversely affected if additional
competitive properties are built in locations competitive with
our properties, causing increased competition for customer
traffic and creditworthy tenants. This could result in decreased
cash flow from tenants and may require us to make capital
improvements to properties that we would not have otherwise
made, thus affecting cash available for distributions, and the
amount available for distributions to you.
Costs
of complying with governmental laws and regulations, including
those relating to environmental matters, may adversely affect
our income and the cash available for any
distributions.
Environmental laws and regulations may impose joint and several
liability on tenants, owners or operators for the costs to
investigate or remediate contaminated properties, regardless of
fault or whether the acts causing the contamination were legal.
This liability could be substantial. In addition, the presence
of hazardous substances, or the failure to properly remediate
these substances, may adversely affect our ability to sell, rent
or pledge such property as collateral for future borrowings.
Some of these laws and regulations have been amended so as to
require compliance with new or more stringent standards as of
future dates. Compliance with new or more stringent laws or
regulations or stricter interpretation of existing laws may
require material expenditures by us. Future laws, ordinances or
regulations may impose material environmental liability.
Additionally, our tenants operations, the existing
condition of land when we buy it, operations in the vicinity of
our properties, such as the presence of underground storage
tanks, or activities of unrelated third parties may affect our
properties. In addition, there are various local, state and
federal fire, health, life-safety and similar regulations with
which we may be required to comply, and that may subject us to
liability in the form of fines or damages for noncompliance. Any
material expenditures, fines, or damages we must pay will reduce
our ability to make distributions and may reduce the value of
your investment.
We will not obtain an independent third-party environmental
assessment for every property we acquire. In addition, any such
assessment that we do obtain may not reveal all environmental
liabilities or that a prior owner of a property did not create a
material environmental condition not known to us. The cost of
defending against claims of liability, of compliance with
environmental regulatory requirements, of remediating any
contaminated property, or of paying personal injury claims would
materially adversely affect our business, assets or results of
operations and, consequently, amounts available for distribution
to you. See Investment Objectives and Policies
Environmental Matters.
If we
sell properties by providing financing to purchasers, defaults
by the purchasers would adversely affect our cash
flows.
If we decide to sell any of our properties, we intend to use our
best efforts to sell them for cash. However, in some instances
we may sell our properties by providing financing to purchasers.
When we provide financing to purchasers, we will bear the risk
that the purchaser may default, which could negatively impact
our cash distributions to stockholders. Even in the absence of a
purchaser default, the distribution of the proceeds of sales to
our stockholders, or their reinvestment in other assets, will be
delayed until the promissory notes or other property we may
accept upon the sale are actually paid, sold, refinanced or
otherwise disposed of. In some cases, we may receive initial
down payments in cash and other property in the year of sale in
an amount less than the selling price and subsequent payments
will be spread over a number of
35
years. If any purchaser defaults under a financing arrangement
with us, it could negatively impact our ability to pay cash
distributions to our stockholders.
Our
recovery of an investment in a mortgage that has defaulted may
be limited.
There is no guarantee that the mortgage, loan or deed of trust
securing an investment will, following a default, permit us to
recover the original investment and interest that would have
been received absent a default. The security provided by a
mortgage, deed of trust or loan is directly related to the
difference between the amount owed and the appraised market
value of the property. Although we intend to rely on a current
real estate appraisal when we make the investment, the value of
the property is affected by factors outside our control,
including general fluctuations in the real estate market,
rezoning, neighborhood changes, highway relocations and failure
by the borrower to maintain the property. In addition, we may
incur the costs of litigation in our efforts to enforce our
rights under defaulted loans.
Our
costs associated with complying with the Americans with
Disabilities Act may affect cash available for
distributions.
Our properties will be subject to the Americans with
Disabilities Act of 1990 (Disabilities Act). Under the
Disabilities Act, all places of public accommodation are
required to comply with federal requirements related to access
and use by disabled persons. The Disabilities Act has separate
compliance requirements for public accommodations
and commercial facilities that generally requires
that buildings and services, including restaurants and retail
stores, be made accessible and available to people with
disabilities. The Disabilities Acts requirements could
require removal of access barriers and could result in the
imposition of injunctive relief, monetary penalties, or, in some
cases, an award of damages. We will attempt to acquire
properties that comply with the Disabilities Act or place the
burden on the seller or other third party, such as a tenant, to
ensure compliance with the Disabilities Act. However, we cannot
assure you that we will be able to acquire properties or
allocate responsibilities in this manner. If we cannot, our
funds used for Disabilities Act compliance may affect cash
available for distributions and the amount of distributions to
you.
Risks
Associated with Debt Financing
We
have incurred, and expect to continue to incur, mortgage
indebtedness and other borrowings, which may increase our
business risks.
As of December 31, 2006, we had total outstanding
indebtedness of approximately $218.3 million. We expect to
incur additional indebtedness even if we raise significant
proceeds in this offering. We expect that in most instances, we
will acquire real properties by using either existing financing
or borrowing new funds. In addition, we may incur mortgage debt
and pledge all or some of our real properties as security for
that debt to obtain funds to acquire additional real properties.
We may borrow if we need funds to satisfy the REIT tax
qualification requirement that we distribute at least 90% of our
annual REIT taxable income to our stockholders. We may also
borrow if we otherwise deem it necessary or advisable to assure
that we maintain our qualification as a REIT for federal income
tax purposes.
Our advisor believes that utilizing borrowing is consistent with
our investment objective of maximizing the return to investors.
There is no limitation on the amount we may borrow against any
single improved property. However, under our charter, we are
required to limit our borrowings to 60% of the greater of cost
(before deducting depreciation or other non-cash reserves) or
fair market value of our gross assets, unless excess borrowing
is approved by a majority of the independent directors. Our
borrowings will not exceed 300% of our net assets, which is the
maximum level of indebtedness permitted under the NASAA REIT
Guidelines. We expect that during the period of this offering we
will request that our independent directors approve borrowings
in excess of this limitation since we will then be in the
process of raising our equity capital to acquire our portfolio.
As a result, we expect that our debt levels will be higher until
we have invested most of our capital.
If there is a shortfall between the cash flow from a property
and the cash flow needed to service mortgage debt on a property,
then the amount available for distributions to stockholders may
be reduced. In addition,
36
incurring mortgage debt increases the risk of loss since
defaults on indebtedness secured by a property may result in
lenders initiating foreclosure actions. In that case, we could
lose the property securing the loan that is in default, thus
reducing the value of your investment. For tax purposes, a
foreclosure of any of our properties would be treated as a sale
of the property for a purchase price equal to the outstanding
balance of the debt secured by the mortgage. If the outstanding
balance of the debt secured by the mortgage exceeds our tax
basis in the property, we would recognize taxable income on
foreclosure, but would not receive any cash proceeds. In such
event, we may be unable to pay the amount of distributions
required in order to maintain our REIT status. We may give full
or partial guarantees to lenders of mortgage debt to the
entities that own our properties. When we provide a guaranty on
behalf of an entity that owns one of our properties, we will be
responsible to the lender for satisfaction of the debt if it is
not paid by such entity. If any mortgages contain
cross-collateralization or cross-default provisions, a default
on a single property could affect multiple properties. If any of
our properties are foreclosed upon due to a default, our ability
to pay cash distributions to our stockholders will be adversely
affected, which could result in our losing our REIT status and
would result in a decrease in the value of your investment.
High
mortgage rates may make it difficult for us to finance or
refinance properties, which could reduce the number of
properties we can acquire and the amount of cash distributions
we can make.
If we place mortgage debt on properties, we run the risk of
being unable to refinance the properties when the loans come
due, or of being unable to refinance on favorable terms. If
interest rates are higher when the properties are refinanced, we
may not be able to finance the properties and our income could
be reduced. If any of these events occur, our cash flow would be
reduced. This, in turn, would reduce cash available for
distribution to you and may hinder our ability to raise more
capital by issuing more stock or by borrowing more money.
Lenders
may require us to enter into restrictive covenants relating to
our operations, which could limit our ability to make
distributions to our stockholders.
In connection with providing us financing, a lender could impose
restrictions on us that affect our distribution and operating
policies and our ability to incur additional debt. Loan
documents we enter into may contain covenants that limit our
ability to further mortgage the property, discontinue insurance
coverage or replace Cole Advisors II as our advisor. These
or other limitations may adversely affect our flexibility and
our ability to achieve our investment and operating objectives.
Increases
in interest rates could increase the amount of our debt payments
and adversely affect our ability to pay distributions to our
stockholders.
As of December 31, 2006, we had approximately
$218.3 million of indebtedness, approximately
$2.7 million of which was variable-rate debt. We incurred
variable-rate indebtedness in the past and expect that we will
incur variable-rate indebtedness in the future. To the extent
that we incur variable rate debt, increases in interest rates
would increase our interest costs, which could reduce our cash
flows and our ability to pay distributions to you. In addition,
if we need to repay existing debt during periods of rising
interest rates, we could be required to liquidate one or more of
our investments in properties at times that may not permit
realization of the maximum return on such investments.
We
have broad authority to incur debt, and high debt levels could
hinder our ability to make distributions and could decrease the
value of your investment.
Our charter generally limits us to incurring debt no greater
than 60% of the greater of cost (before deducting depreciation
or other non-cash reserves) or fair market value of all of our
assets, unless any excess borrowing is approved by a majority of
our independent directors and disclosed to our stockholders in
our next quarterly report, along with a justification for such
excess borrowing. We expect that during the period of this
offering we will request that our independent directors approve
borrowings in excess of this limitation since we will then be in
the process of raising our equity capital to acquire our
portfolio. As a result, we expect that our debt levels will be
higher until we have invested most of our capital. High debt
levels would cause us to
37
incur higher interest charges, would result in higher debt
service payments, and could be accompanied by restrictive
covenants. These factors could limit the amount of cash we have
available to distribute and could result in a decline in the
value of your investment.
Risks
Associated with Co-Ownership Transactions
Our
participation in a co-ownership arrangement would subject us to
risk that otherwise may not be present in other real estate
investments.
We may enter in co-ownership arrangements with respect to a
portion of the properties we acquire. Co-ownership arrangements
involve risks generally not otherwise present with an investment
in real estate such as the following:
|
|
|
|
|
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.
|
Any of the above might subject a property to liabilities in
excess of those contemplated and thus reduce the amount
available for distribution to our stockholders.
In the event that our interests become adverse to those of the
other co-owners, we will not have the contractual right to
purchase the co-ownership interests from the other co-owners.
Even if we are given the opportunity to purchase such
co-ownership interests in the future, we cannot guarantee that
we will have sufficient funds available at the time to purchase
co-ownership interests from the co-owners.
We might want to sell our co-ownership interests in a given
property at a time when the other co-owners in such property do
not desire to sell their interests. Therefore, because we
anticipate that it will be much more difficult to find a willing
buyer for our co-ownership interests in a property than it would
be to find a buyer for a property we owned outright, we may not
be able to sell our interest in a property at the time we would
like to sell.
38
Federal
Income Tax Risks
Failure
to qualify as a REIT would adversely affect our operations and
our ability to make distributions.
We elected to be taxed as a REIT beginning with the tax year
ended December 31, 2005. In order for us to continue to
qualify as a REIT, we must satisfy certain requirements set
forth in the Internal Revenue Code and Treasury Regulations and
various factual matters and circumstances that are not entirely
within our control. We intend to structure our activities in a
manner designed to satisfy all of these requirements. However,
if certain of our operations were to be recharacterized by the
Internal Revenue Service, such recharacterization could
jeopardize our ability to satisfy all of the requirements for
qualification as a REIT. Morris, Manning & Martin,
LLP, our legal counsel, has rendered its opinion that we will
qualify as a REIT, based upon our representations as to the
manner in which we are and will be owned, invest in assets and
operate, among other things. However, our qualification as a
REIT will depend upon our ability to meet, through investments,
actual operating results, distributions and satisfaction of
specific rules, the various tests imposed by the Internal
Revenue Code. Morris, Manning & Martin, LLP will not
review these operating results or compliance with the
qualification standards on an ongoing basis. This means that we
may fail to satisfy the REIT requirements in the future. Also,
this opinion represents Morris, Manning & Martin,
LLPs legal judgment based on the law in effect as of the
date of this prospectus. Morris, Manning & Martin,
LLPs opinion is not binding on the Internal Revenue
Service or the courts and we will not apply for a ruling from
the Internal Revenue Service regarding our status as a REIT.
Future legislative, judicial or administrative changes to the
federal income tax laws could be applied retroactively, which
could result in our disqualification as a REIT.
If we fail to qualify as a REIT for any taxable year, we will be
subject to federal income tax on our taxable income at corporate
rates. In addition, we would generally be disqualified from
treatment as a REIT for the four taxable years following the
year of losing our REIT status. Losing our REIT status would
reduce our net earnings available for investment or distribution
to stockholders because of the additional tax liability. In
addition, distributions to stockholders would no longer qualify
for the dividends paid deduction, and we would no longer be
required to make distributions. If this occurs, we might be
required to borrow funds or liquidate some investments in order
to pay the applicable tax.
Re-characterization
of the Section 1031 programs may result in a 100% tax on
income from a prohibited transaction, which would diminish our
cash distributions to you.
The Internal Revenue Service could re-characterize transactions
under the Section 1031 program such that Cole OP II,
rather than the co-owner in the program (Section 1031
Participant), is treated as the bona fide owner, for tax
purposes, of properties acquired and resold by a
Section 1031 Participant in connection with the
Section 1031 program. Such characterization could result in
the fees paid to Cole OP II by a Section 1031
Participant as being deemed income from a prohibited
transaction, in which event the fee income paid to us in
connection with the Section 1031 programs would be subject
to a 100% penalty tax. If this occurs, our ability to pay cash
distributions to you will be adversely affected. We to obtain a
legal opinion in connection with each co-ownership program to
the effect that the program will qualify as a like-kind exchange
under Section 1031 of the Internal Revenue Code. However,
the Internal Revenue Service may take a position contrary to
such an opinion.
Re-characterization
of sale-leaseback transactions may cause us to lose our REIT
status.
We may purchase properties and lease them back to the sellers of
such properties. While we will use our best efforts to structure
any such sale-leaseback transaction so that the lease will be
characterized as a true lease, thereby allowing us
to be treated as the owner of the property for federal income
tax purposes, the IRS could challenge such characterization. In
the event that any sale-leaseback transaction is challenged and
re-characterized as a financing transaction or loan for federal
income tax purposes, deductions for depreciation and cost
recovery relating to such property would be disallowed. If a
sale-leaseback transaction were so recharacterized, we might
fail to satisfy the REIT qualification asset tests
or the income tests and, consequently, lose our REIT
status effective with the year of recharacterization.
Alternatively, the amount of
39
our REIT taxable income could be recalculated which might also
cause us to fail to meet the distribution requirement for a
taxable year.
You
may have tax liability on distributions you elect to reinvest in
our common stock.
If you participate in our distribution reinvestment plan, you
will be deemed to have received, and for income tax purposes
will be taxed on, the amount reinvested in common stock to the
extent the amount reinvested was not a tax-free return of
capital. As a result, unless you are a tax-exempt entity, you
may have to use funds from other sources to pay your tax
liability on the value of the common stock received.
In
certain circumstances, we may be subject to federal and state
income taxes as a REIT, which would reduce our cash available
for distribution to you.
Even if we qualify and maintain our status as a REIT, we may be
subject to federal income taxes or state taxes. For example, net
income from the sale of properties that are dealer
properties sold by a REIT (a prohibited transaction
under the Internal Revenue Code) will be subject to a 100% tax.
We may not be able to make sufficient distributions to avoid
excise taxes applicable to REITs. We may also decide to retain
income we earn from the sale or other disposition of our
property and pay income tax directly on such income. In that
event, our stockholders would be treated as if they earned that
income and paid the tax on it directly. However, stockholders
that are tax-exempt, such as charities or qualified pension
plans, would have no benefit from their deemed payment of such
tax liability. We may also be subject to state and local taxes
on our income or property, either directly or at the level of
Cole OP II or at the level of the other companies through
which we indirectly own our assets. Any federal or state taxes
we pay will reduce our cash available for distribution to you.
Legislative
or regulatory action could adversely affect
investors.
Because our operations are governed to a significant extent by
the federal tax laws, new legislative or regulatory action could
adversely affect investors.
You are urged to consult with your own tax advisor with respect
to the status of legislative, regulatory or administrative
developments and proposals and their potential effect on an
investment in our common stock. You should also note that our
counsels tax opinion assumes that no legislation will be
enacted after the date of this prospectus that will be
applicable to an investment in our shares.
Foreign
purchasers of our common stock may be subject to FIRPTA tax upon
the sale of their shares.
A foreign person disposing of a U.S. real property
interest, including shares of a U.S. corporation whose
assets consist principally of U.S. real property interests,
is generally subject to the Foreign Investment in Real Property
Tax of 1980, as amended, known as FIRPTA, on the gain recognized
on the disposition. Such FIRPTA tax does not apply, however, to
the disposition of stock in a REIT if the REIT is
domestically controlled. A REIT is
domestically controlled if less than 50% of the
REITs stock, by value, has been owned directly or
indirectly by persons who are not qualifying U.S. persons
during a continuous five-year period ending on the date of
disposition or, if shorter, during the entire period of the
REITs existence. We cannot assure you that we will qualify
as a domestically controlled REIT. If we were to
fail to so qualify, gain realized by foreign investors on a sale
of our shares would be subject to FIRPTA tax, unless our shares
were traded on an established securities market and the foreign
investor did not at any time during a specified testing period
directly or indirectly own more than 5% of the value of our
outstanding common stock. See Federal Income Tax
Considerations Special Tax Considerations for
Non-U.S. Stockholders
Sale of our Shares by a
Non-U.S. Stockholder.
40
In
order to avoid triggering additional taxes
and/or
penalties, if you intend to invest in our shares through pension
or profit-sharing trusts or IRAs, you should consider additional
factors.
If you are investing the assets of a pension, profit-sharing,
401(k), Keogh or other qualified retirement plan or the assets
of an IRA in our common stock, you should satisfy yourself that,
among other things:
|
|
|
|
|
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.
|
For a more complete discussion of the foregoing risks and other
issues associated with an investment in shares by retirement
plans, please see the Investment by Tax-Exempt Entities
and ERISA Considerations section of this prospectus.
41
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements contained in this registration statement,
other than historical facts, may be considered forward-looking
statements within the meaning of Section 27A of the
Securities Act, and Section 21E of the Exchange Act. We
intend for all such forward-looking statements to be covered by
the safe harbor provisions for forward-looking statements
contained in Section 27A of the Securities Act and
Section 21E of the Exchange Act, as applicable by law. Such
statements include, in particular, statements about our plans,
strategies, and prospects and are subject to certain risks and
uncertainties, as well as known and unknown risks, which could
cause actual results to differ materially from those projected
or anticipated. Therefore, such statements are not intended to
be a guarantee of our performance in future periods. Such
forward-looking statements can generally be identified by our
use of forward-looking terminology such as may,
will, would, could,
should, expect, intend,
anticipate, estimate,
believe, continue, or other similar
words. Readers are cautioned not to place undue reliance on
these forward-looking statements, which speak only as of the
date this report is filed with the Securities and Exchange
Commission. We make no representation or warranty (express or
implied) about the accuracy of any such forward-looking
statements contained in this registration statement, and we do
not undertake to publicly update or revise any forward-looking
statements, whether as a result of new information, future
events, or otherwise. Any forward-looking statements are subject
to unknown risks and uncertainties, including those discussed in
the Risk Factors section of this registration
statement.
42
ESTIMATED
USE OF PROCEEDS
The following table sets forth information about how we intend
to use the proceeds raised in this offering, assuming that we
sell the maximum offering of 150,000,000 shares of common
stock pursuant to this offering. Many of the figures set forth
below represent managements best estimate since they
cannot be precisely calculated at this time. Assuming a maximum
offering, we expect that approximately 88.6% of the money that
stockholders invest will be used to buy real estate or make
other investments, while the remaining approximately 11.4% will
be used for working capital, and to pay expenses and fees
including the payment of fees to Cole Advisors II, our
advisor, and Cole Capital Corporation, our dealer manager.
|
|
|
|
|
|
|
|
|
|
|
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
MANAGEMENT
General
We operate under the direction of our board of directors, the
members of which are accountable to us and our stockholders as
fiduciaries. The board is responsible for the management and
control of our affairs. The board has retained Cole
Advisors II to manage our
day-to-day
affairs and the acquisition and disposition of our investments,
subject to the boards supervision. Our charter has been
reviewed and ratified by at least a majority of our board of
directors, including the independent directors. This
ratification by our board of directors is required by the
Statement of Policy Regarding Real Estate Investment Trusts
published by the North American Securities Administrators
Association, also known as the NASAA REIT Guidelines.
Our charter and bylaws provide that the number of our directors
may be established by a majority of the entire board of
directors but may not be fewer than three nor more than 15,
provided, however, that there may be fewer than three directors
at any time that we have only one stockholder of record. We have
a total of three directors, including two independent directors.
Our charter provides that a majority of the directors must be
independent directors. An independent director is a
person who is not one of our officers or employees or an officer
or employee of Cole Advisors II or its affiliates or any
other real estate investment trust organized by our sponsor or
advised by Cole Advisors II, has not otherwise been
affiliated with such entities for the previous two years and
does not serve as a director of more than three REITs organized
by Christopher H. Cole or advised by Cole Advisors II. Of
our three directors, two are considered independent directors.
There are no family relationships among any of our directors or
officers, or officers of our advisor. Each director who is not
an independent director must have at least three years of
relevant experience demonstrating the knowledge and experience
required to successfully acquire and manage the type of assets
being acquired by us. At least one of the independent directors
must have at least three years of relevant real estate
experience. Currently, each of our directors has substantially
in excess of three years of relevant real estate experience.
During the discussion of a proposed transaction, independent
directors may offer ideas for ways in which transactions may be
structured to offer the greatest value to us, and our management
will take these suggestions into consideration when structuring
transactions. Each director will serve until the next annual
meeting of stockholders or until his or her successor is duly
elected and qualified. Although the number of directors may be
increased or decreased, a decrease will not have the effect of
shortening the term of any incumbent director.
Any director may resign at any time and may be removed with or
without cause by the stockholders upon the affirmative vote of
at least a majority of all the votes entitled to be cast at a
meeting properly called for the purpose of the proposed removal.
The notice of the meeting will indicate that the purpose, or one
of the purposes, of the meeting is to determine if the director
shall be removed. Neither our advisor, any member of our board
of directors nor any of their affiliates may vote or consent on
matters submitted to the stockholders regarding the removal of
our advisor or any director after we accept any subscriptions
for the purchase of shares in this offering. In determining the
requisite percentage in interest required to approve such a
matter after we accept any subscriptions for the purchase of
shares in this offering, any shares owned by such persons will
not be included.
Any vacancy created by an increase in the number of directors or
the death, resignation, removal, adjudicated incompetence or
other incapacity of a director may be filled only by a vote of a
majority of the remaining directors. Independent directors shall
nominate replacements for vacancies in the independent director
positions. If at any time there are no directors in office,
successor directors shall be elected by the stockholders. Each
director will be bound by the charter and the bylaws.
The directors are not required to devote all of their time to
our business and are only required to devote the time to our
affairs as their duties require. The directors meet quarterly or
more frequently if necessary. Our directors are not required to
devote a substantial portion of their time to discharge their
duties as our directors. Consequently, in the exercise of their
responsibilities, the directors heavily rely on our advisor. Our
directors have a fiduciary duty to our stockholders to supervise
the relationship between us and our advisor. The board
45
is empowered to fix the compensation of all officers that it
selects and approve the payment of compensation to directors for
services rendered to us in any other capacity.
Our board of directors has written policies on investments and
borrowing, the general terms of which are set forth in this
prospectus. The directors may establish further written policies
on investments and borrowings and monitor our administrative
procedures, investment operations and performance to ensure that
the policies are fulfilled and are in the best interest of our
stockholders.
The board also is responsible for reviewing our fees and
expenses on at least an annual basis and with sufficient
frequency to determine that the expenses incurred are in the
best interest of the stockholders. In addition, a majority of
the directors, including a majority of the independent directors
who are not otherwise interested in the transaction, must
approve all transactions with Cole Advisors II or its
affiliates. The independent directors also are responsible for
reviewing the performance of Cole Advisors II and
determining that the compensation to be paid to Cole
Advisors II is reasonable in relation to the nature and
quality of services to be performed and that the provisions of
the advisory agreement are being carried out. Specifically, the
independent directors consider factors such as:
|
|
|
|
|
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.
|
Neither our advisor nor any of its affiliates will vote or
consent to the voting of shares of our common stock they now own
or hereafter acquire on matters submitted to the stockholders
regarding either (1) the removal of Cole Advisors II,
any non-independent director or any of their respective
affiliates, or (2) any transaction between us and Cole
Advisors II, any non-independent director or any of their
respective affiliates.
Committees
of the Board of Directors
Our entire board of directors considers all major decisions
concerning our business, including property acquisitions.
However, our bylaws provide that our board may establish such
committees as the board believes appropriate. The board will
appoint the members of the committee in the boards
discretion. Our bylaws require that a majority of the members of
each committee of our board is to be comprised of independent
directors.
Audit
Committee
Our board of directors has established an audit committee, which
consists of our two independent directors. The audit committee,
by approval of at least a majority of the members, selects the
independent registered public accounting firm to audit our
annual financial statements, reviews with the independent
registered public accounting firm the plans and results of the
audit engagement, approves the audit and non-audit services
provided by the independent registered public accounting firm,
reviews the independence of the independent registered public
accounting firm, considers the range of audit and non-audit fees
and reviews the adequacy of our internal accounting controls.
Our board of directors has adopted a charter for the audit
committee that sets forth its specific functions and
responsibilities.
46
Compensation
Committee
Our board of directors has established a compensation committee,
which consists of our two independent directors. The primary
purpose of the compensation committee will be to oversee our
compensation programs. Our board of directors has adopted a
charter for the compensation committee that sets forth its
specific functions and responsibilities.
Executive
Officers and Directors
We have provided below certain information about our executive
officers and directors.
|
|
|
|
|
|
|
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
|
Christopher H. Cole has served as the chairman, chief
executive officer and president of our company since our
formation. He also has been the chief executive officer of Cole
Advisors II since its formation and also was its president
from its formation until March 2007. Mr. Cole also has
served as the chief executive officer and treasurer of Cole
Capital Partners since 2003. He also was its president from its
formation until March 2007. Mr. Cole 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 and treasurer of Cole Capital Advisors, Inc.
(Cole Capital Advisors), Equity Fund Advisors, Inc. (Equity
Fund Advisors), Cole Realty Advisors and Cole Advisors. He
is the President of CHC Partners, which has served as the
general partner in prior real estate programs, since 1985.
Mr. Cole has been the president and chief executive officer
of Cole Equities Incorporated (Cole Equities), a consulting
company since 1980. He currently serves as executive vice
president and treasurer of Cole Capital Corporation. He has
served as the chairman, chief executive officer and president of
Cole REIT I since its formation in March 2004. Mr. Cole
served as the president of Cole Partnerships, Inc. from its
formation to August 1995 and currently serves as the chief
executive officer.
Blair D. Koblenz has served as executive vice president
and chief financial officer of our company since its formation.
He has been active in the structuring and financial management
of commercial real estate investments for over 20 years. He
is also president and the secretary of Cole Capital Partners,
Cole Capital Advisors, Cole Realty Advisors and Equity
Fund Advisors and is the president of Cole Advisors and
Cole Advisors II. He has served as president of Cole
Capital Corporation since December 2002 and previously served as
vice president. He also serves as vice president and chief
financial officer of Cole Partnerships, Cole Real Estate
Services, Inc., and CHC Partners. He serves as secretary of Cole
Equities. Mr. Koblenz has served as a director and
executive vice president and chief financial officer of Cole
REIT I since its formation in March 2004. Prior to joining Cole
in 1994, he practiced in public accounting at Toback &
Company, CPA from 1979 to 1982 with an emphasis in taxation and
business planning. He then served in a financial officer
capacity for real estate investment companies and operators in
Arizona from 1982 to 1994. Mr. Koblenz received his B.S.
degree in Accounting from Arizona State University and is a
Certified Public Accountant, licensed in the State of Arizona.
He holds the designation of Certified Financial Planner as
authorized by the CFP Board of Standards and holds securities
licenses. He is a member of the American Institute of CPAs, the
Arizona Society of CPAs, the Financial Planning Association and
the National Association of Real Estate Investment Trusts
(NAREIT).
John M. Pons has served as secretary of our company since
its formation. He also is executive vice president, chief
operating officer and general counsel of Cole Capital Partners,
Cole Capital Advisors and Equity Fund Advisors, and is
executive vice president, chief operating officer, secretary and
general counsel of Cole Advisors and Cole Advisors II.
Mr. Pons also has served as a director and secretary of
Cole REIT I since
47
its formation in March 2004. From December 2001 until joining
Cole in September 2003, Mr. Pons was associate general
counsel and assistant secretary of GE Capital Franchise Finance
Corporation. Prior to December 2001, Mr. Pons was engaged
in a private legal practice. Mr. Pons has over
twelve years experience in all aspects of real estate law,
including the acquisition, sale, leasing, development and
financing of real property. Before attending law school,
Mr. Pons was a Captain in the United States Air Force where
he served from 1988 until 1992. Mr. Pons received a B.S.
degree in Mathematics from Colorado State University and a M.S.
degree in Administration from Central Michigan University before
attending the University of Denver where he earned his J.D.
(Order of St. Ives) in 1995.
Marcus E. Bromley has been a member of our board of
directors, chairman of our boards compensation committee
and a member of our boards audit committee since May 2005.
From 1993 through 2005, Mr. Bromley served as a member of
the board of trustees of Gables Residential Trust (GBP), a
$2 billion multi-family residential REIT with operations in
Texas, Georgia, South Florida, Washington, D.C. and
Southern California 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 from 1982 until 1993. Mr. Bromley also
serves on the board of directors of Private Bank of Buckhead
(Atlanta), a community bank, and on the board of directors of
Nancy Creek Capital (Atlanta), a private equity firm.
Mr. Bromley holds a B.S. in Economics from
Washington & Lee University and a M.B.A. from the
University of North Carolina.
Elizabeth L. Watson has been a member of our board of
directors, the chairperson of our boards audit committee
and a member of our boards compensation committee since
May 2005. 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). Prior to
joining NGP Capital, she was a retail research analyst for Legg
Mason Wood Walker from June 2002 until September 2003. From
November 1997 until June 2002, Ms. Watson was a partner in
and served as executive vice president and chief financial
officer of National Government Properties (NGP). Before joining
NGP, Ms. Watson served as the senior vice president, chief
financial officer and treasurer of Government Properties
Investors, Inc. (GPI) from June 1994 until March 1997. 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.
Ms. Watson received her B.S. Accounting and M.B.A. from the
University of Maryland. She holds a Masters of Real Estate from
Johns Hopkins University and an International Executive M.B.A.
from Georgetown University. For the past ten years, she has been
a lecturer for Johns Hopkins Universitys Real Estate
Masters Program and has taught real estate accounting and
taxation, real estate finance and real estate investments. She
is a licensed certified public accountant and is a member of the
Maryland Association of CPAs, NAREIT and the National
Association of Real Estate Companies.
Compensation
of Directors
We pay to each of our independent directors a retainer of
$25,000 per year, plus $2,000 for each board or board
committee meeting the director attends in person ($2,500 for
attendance by the chairperson of the audit committee at each
meeting of the audit committee) and $250 for each meeting the
director attends by telephone. In the event there is a meeting
of the board and one or more committees in a single day, the
fees will be limited to $2,500 per day ($3,000 for the
chairperson of the audit committee if there is a meeting of such
committee). In addition, we have reserved 1,000,000 shares
of common stock for future issuance upon the exercise of stock
options that may be granted to our independent directors
pursuant to our stock option plan (described below). We have
granted each of our independent directors two options to
purchase 5,000 shares of common stock. The first options
were granted to them on the date such independent director was
elected as a director and the second options were granted on the
date of our annual meeting of stockholders. Such options have an
exercise price equal to $9.15 per share and vest after one
year from the date of grant. We expect that the independent
directors will continue to receive additional
5,000-share
option grants on the date of each annual meeting of
stockholders, each with an exercise price equal to
$9.15 per share during such time as we are offering shares
to the public at $10.00 per share and thereafter at 100% of
the
48
then-current fair market value per share. All directors receive
reimbursement of reasonable
out-of-pocket
expenses incurred in connection with attendance at meetings of
our board of directors. If a director is also an employee of
Cole REIT II or Cole Advisors II or their affiliates,
we do not pay compensation for services rendered as a director.
We do not compensate Mr. Cole for his service to us on the
board of directors.
Director
Compensation Table
The following table sets froth certain information with respect
to our director compensation during the fiscal year ended
December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonqualified
|
|
|
|
|
|
|
|
|
|
Fees Earned
|
|
|
|
|
|
|
|
|
Non-Equity
|
|
|
Deferred
|
|
|
|
|
|
|
|
|
|
or Paid in
|
|
|
Stock
|
|
|
Option
|
|
|
Incentive Plan
|
|
|
Compensation
|
|
|
All Other
|
|
|
|
|
Name
|
|
Cash ($)
|
|
|
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. |
2004
Independent Directors Stock Option Plan
We have adopted an independent directors stock option plan
that is designed to attract and retain independent directors by
providing them with the opportunity to purchase our shares.
Options granted to our independent directors under the plan
provide these directors an incentive to increase the value of
our shares, and a stake in our future that corresponds to the
stake of each of our stockholders. A total of
1,000,000 shares have been authorized and reserved for
issuance under the plan. As of the date of this prospectus, we
have issued options to purchase a total of 20,000 shares of
common stock to our independent directors pursuant to this plan.
The plan is administered by our board of directors. All of our
independent directors will be eligible to participate in the
plan. The plan authorizes the grant of non-qualified stock
options to our independent directors, subject to the absolute
discretion of the board and the applicable limitations of the
plan. We intend to grant options under our stock option plan to
each qualifying director annually. The initial option grant
generally will be made on the date the qualifying director first
becomes a director. Annual grants are expected to be made on the
date of each annual stockholder meeting in which the respective
independent director is re-elected. The exercise price for the
options granted under our independent director stock option plan
initially will be $9.15 per share. It is intended that the
exercise price for future options granted under our independent
director stock option plan will be at least 100% of the fair
market value of our common stock as of the date that the option
is granted.
Options granted to independent directors under the plan will
become exercisable on the first anniversary of the date of
grant. Options granted under our stock option plan will lapse
and no longer be exercisable on the first to occur of
(1) the tenth anniversary of the date they are granted or
(2) immediately following the date the director ceases to
be a director for cause. Options granted under the plan may be
exercised by payment of cash or through the delivery of shares
of our common stock with a fair market value equal to the
exercise price to be paid. No options issued under our stock
option plan may be exercised if such exercise would jeopardize
our status as a REIT under the Internal Revenue Code.
The term of the plan is ten years. Upon the earlier of our
dissolution or liquidation, upon our reorganization, merger or
consolidation with one or more corporations as a result of which
we are not the surviving corporation, or upon the sale of all or
substantially all of our properties, the plan will terminate,
and
49
any outstanding options will be forfeited. Alternatively, the
board of directors may provide in writing in connection with any
such transaction for any or all of the following alternatives:
|
|
|
|
|
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.
|
Provisions
Applicable to Our Stock Option Plan
In no event shall an option be granted under our stock option
plan to an independent director if the shares available for
purchase subject to such grant, when added to all other shares
available for purchase and all other shares purchased pursuant
to other issued and outstanding options, would exceed 9.8% of
the issued and outstanding shares of common stock determined as
of the date of grant of such option. Except as otherwise
provided in an option agreement, if a change of control occurs
and the agreements effectuating the change of control do not
provide for the assumption or substitution of all options
granted under the plan, the board in its sole and absolute
discretion, may, with respect to any or all of such options,
take any or all of the following actions to be effective as of
the date of the change of control (or as of any other date fixed
by the board occurring within the
30-day
period immediately preceding the date of the change of control,
but only if such action remains contingent upon the change of
control):
|
|
|
|
|
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).
|
If the number of our outstanding shares is changed into a
different number or kind of shares or securities through a
reorganization or merger in which we are the surviving entity,
or through a combination, recapitalization or otherwise, an
appropriate adjustment will be made in the number and kind of
shares that may be issued pursuant to the exercise of options
granted under the plan. A corresponding adjustment to the
exercise price of such options granted prior to any change will
also be made. Any such adjustment, however, will not change the
total payment, if any, applicable to the portion of the options
not exercised, but will change only the exercise price for each
share.
50
Compliance
with the American Jobs Creation Act
As part of our strategy for compensating our independent
directors, we have issued, and we intend to issue, options to
purchase our common stock under our independent directors
stock option plan, which is described above. This method of
compensating individuals may possibly be considered to be a
nonqualified deferred compensation plan under
Section 409A of the Internal Revenue Code (including
amendment by the American Jobs Creation Act of 2004).
Under Section 409A, nonqualified deferred
compensation plans must meet certain requirements
regarding the timing of distributions or payments and the timing
of agreements or elections to defer payments, and must also
prohibit any possibility of acceleration of distributions or
payments, as well as certain other requirements. Stock options
with an exercise price that is ever less than the fair market
value of the underlying stock as of the date of grant would be
considered as nonqualified deferred compensation
plans.
If Section 409A applies to any of the awards issued under
the plan, or if Section 409A applies to any other
arrangement or agreement that we may make, and if such award,
arrangement or agreement does not meet the timing and
prohibition requirements of Section 409A, then (i) all
amounts deferred for all taxable years under the award,
arrangement or agreement would be currently includible in the
gross income of the recipient of such award or of such deferred
amount to the extent not subject to a substantial risk of
forfeiture and not previously included in the gross income of
the recipient, (ii) interest at the underpayment rate plus
1% would be imposed on the underpayments that would have
occurred had the compensation been includible in income when
first deferred (or, if later, when not subject to a substantial
risk of forfeiture) would be imposed upon the recipient and
(iii) a 20% additional tax would be imposed on the
recipient with respect to the amounts required to be included in
the recipients income. Furthermore, if the affected
individual is our employee, we would be required to withhold
federal income taxes on the amount deferred but includible in
income due to Section 409A, although there may be no funds
currently being paid to the individual from which we could
withhold such taxes. We would also be required to report on an
appropriate form
(W-2 or
1099) amounts which are deferred, whether or not they meet
the requirements of Section 409A, and if we fail to do so,
penalties could apply.
We do not intend to issue any award, or enter into any agreement
or arrangement that would be considered a nonqualified
deferred compensation plan under Section 409A, unless
such award, agreement or arrangement complies with the timing
and prohibition requirements of Section 409A. It is our
current belief, based upon the statute, the proposed regulations
issued under Section 409A and legislative history, the
options we have granted, and that the awards, agreements and
arrangements that we currently intend to implement will not be
subject to taxation under Section 409A because the options,
award, agreement or arrangement will not be considered a
nonqualified deferred compensation plan.
Furthermore, if this belief is not correct, we intend to either
terminate or modify such option, award, agreement or arrangement
(during a transitional period provided by the Internal Revenue
Service in Notice 2006-79 extending through
December 31, 2007 so that Section 409A would not apply
to such option, award, agreement or arrangement, or so that such
option, award, agreement or arrangement complies with
Section 409As timing and prohibition requirements.
Nonetheless, there can be no assurances that any options award,
agreement or arrangement which we have entered into will not be
affected by Section 409A, or that any such award, agreement
or arrangement will not be subject to income taxation under
Section 409A.
Limited
Liability and Indemnification of Directors, Officers, Employees
and Other Agents
We are permitted to limit the liability of our directors,
officers and other agents, and to indemnify them, only to the
extent permitted by Maryland law and the NASAA REIT Guidelines.
Our charter contains a provision that eliminates directors
and officers liability subject to the limitations of
Maryland law and the NASAA REIT Guidelines. However, both
Maryland law and the NASAA REIT Guidelines limit our ability to
exonerate and indemnify our directors and officers, as set forth
in our charter. Maryland law permits us to include in our
charter a provision limiting the liability of our directors and
officers to our stockholders and us for money damages, except
for liability resulting from (i) actual receipt of an
51
improper benefit or profit in money, property or services or
(ii) active and deliberate dishonesty established by a
final judgment and that is material to the cause of action.
The Maryland General Corporation Law requires us (unless our
charter provides otherwise, which our charter does not) to
indemnify a director or officer who has been successful in the
defense of any proceeding to which he is made a party by reason
of his service in that capacity. The Maryland General
Corporation Law allows directors and officers to be indemnified
against judgments, penalties, fines, settlements and expenses
actually incurred in a proceeding unless the following can be
established:
|
|
|
|
|
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).
|
Our charter provides that we will indemnify and hold harmless a
director, an officer, an employee, an agent, Cole
Advisors II or an affiliate against any and all losses or
liabilities reasonably incurred by such party in connection with
or by reason of any act or omission performed or omitted to be
performed on our behalf in such capacity. This provision does
not reduce the exposure of directors and officers to liability
under federal or state securities laws, nor does it limit the
stockholders ability to obtain injunctive relief or other
equitable remedies for a violation of a directors or an
officers duties to us, although the equitable remedies may
not be an effective remedy in some circumstances.
In addition to the above provisions of the Maryland General
Corporation Law, and as set forth in the NASAA REIT Guidelines,
our charter further limits our ability to indemnify and hold
harmless our directors, our officers, our employees, our agents,
Cole Advisors II and our affiliates for losses arising from
our operation by requiring that the following additional
conditions are met:
|
|
|
|
|
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.
|
We have agreed to indemnify and hold harmless Cole
Advisors II and its affiliates performing services for us
from specific claims and liabilities arising out of the
performance of their obligations under the advisory agreement.
As a result, our stockholders and we may be entitled to a more
limited right of action than they and we would otherwise have if
these indemnification rights were not included in the advisory
agreement.
The general effect to investors of any arrangement under which
we agree to insure or indemnify any persons against liability is
a potential reduction in distributions resulting from our
payment of premiums associated with insurance or indemnification
payments in excess of amounts covered by insurance. In addition,
indemnification could reduce the legal remedies available to our
stockholders and us against the officers and directors.
52
The Securities and Exchange Commission takes the position that
indemnification against liabilities arising under the Securities
Act is against public policy and unenforceable. Indemnification
of our directors, our officers, our employees, our agents, Cole
Advisors II or our affiliates and any persons acting as a
broker-dealer will not be allowed for liabilities arising from
or out of a violation of state or federal securities laws,
unless one or more of the following conditions are met:
|
|
|
|
|
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.
|
Our charter provides that the advancement of our funds to our
directors, officers, employees, agents, advisor or affiliates
for legal expenses and other costs incurred as a result of any
legal action for which indemnification is being sought is
permissible only if all of the following conditions are
satisfied: (i) the legal action relates to acts or
omissions with respect to the performance of duties or services
on behalf of us; (ii) our directors, officers, employees,
agents, advisor or affiliates provide us with written
affirmation of their good faith belief that they have met the
standard of conduct necessary for indemnification;
(iii) the legal action is initiated by a third party who is
not a stockholder or, if the legal action is initiated by a
stockholder acting in his or her capacity as such, a court of
competent jurisdiction specifically approves such advancement;
and (iv) our directors, officers, employees, agents,
advisor or affiliates agree in writing to repay the advanced
funds to us together with the applicable legal rate of interest
thereon, in cases in which such persons are found not to be
entitled to indemnification.
Indemnification will be allowed for settlements and related
expenses of lawsuits alleging securities laws violations and for
expenses incurred in successfully defending any lawsuits,
provided that a court either:
|
|
|
|
|
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.
|
The
Advisor
Our advisor is Cole Advisors II. Our officers and one of
our directors also are officers, key personnel
and/or
members of Cole Advisors II. Cole Advisors II has
contractual responsibility to us and our stockholders pursuant
to the advisory agreement. Cole Advisors II is wholly-owned
by Christopher H. Cole.
The officers and key personnel of our advisor are as follows:
|
|
|
|
|
|
|
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
The backgrounds of Messrs. Cole, Koblenz and Pons are
described in the Management Executive Officers
and Directors section of this prospectus. Below is a brief
description of the other officers and key employees of Cole
Advisors II.
D. Kirk McAllaster, Jr. is executive vice
president and chief financial officer of Cole Capital Partners,
Cole Advisors and Cole Advisors II. Prior to March 2007,
Mr. McAllaster was the vice president, finance and
accounting of such entities. Prior to joining Cole in May 2003,
Mr. McAllaster worked for six years with
Deloitte & Touche LLP, most recently as audit senior
manager. He has over 16 years of accounting and finance
experience in public accounting and private industry.
Mr. McAllaster received a B.S. degree from California State
Polytechnic University Pomona with a major in
Accounting. He is a Certified Public Accountant and is a member
of the American Institute of CPAs and the Arizona Society of
CPAs.
Christopher P. Robertson is senior vice president,
acquisitions for Cole Capital Partners, Cole Advisors and Cole
Advisors II. Prior to joining Cole in October 2003,
Mr. Robertson worked for Shell Capital, Inc., an investment
banking division of Shell Oil Company, as vice president of
business development. From 1998 until joining Shell Capital in
2000, he was employed at Franchise Finance Corporation of
America as its vice president of corporate finance. While at
Franchise Finance Corporation he structured numerous
sale-leaseback and senior debt transactions in the restaurant,
convenience store/gas, and automotive aftermarket industries.
Mr. Robertson received a B.B.A. degree from Baylor
University with majors in both Finance and Real Estate in 1988.
In 1993, Mr. Robertson received a M.B.A. degree in Finance
from Pepperdine University.
Sean D. Leahy is director of real estate and portfolio
management of Cole Capital Partners, Cole Capital Advisors, Cole
Advisors and Cole Advisors II. Prior to joining Cole in
September 2003, Mr. Leahy spent four years as assistant
vice president with the Phoenix office of Lowe Enterprises,
Inc., a national pension fund advisor, where he was involved
with acquisitions and dispositions, and leasing and asset
management for the companys Arizona portfolio of
commercial properties. Prior to joining Lowe Enterprises,
Mr. Leahy spent five years with the Phoenix office of
Ernst & Young, LLP, most recently as a real estate
consulting manager. Mr. Leahy is a licensed real estate
broker and Certified Public Accountant. Mr. Leahy received
a B.S. degree with majors in Finance and Accounting from the
University of Arizona.
Marc T. Nemer is vice president, legal services and
compliance of Cole Capital Partners, Cole Advisors and Cole
Advisors II. Prior to joining Cole in February 2006,
Mr. Nemer was an attorney with the international law firm
Latham & Watkins LLP, where he specialized in
securities offerings (public and private), corporate governance,
and mergers and acquisitions, from July 2000 to February 2006.
Prior to that, Mr. Nemer worked at the international law
firm Skadden, Arps, Slate, Meagher & Flom LLP, where
he worked as an attorney in a similar capacity from August 1998
to July 2000. Mr. Nemer earned a J.D. from Harvard Law
School in 1998 and a B.A. from the University of Michigan in
1995.
In addition to the directors and key personnel listed above,
Cole Advisors II employs personnel who have extensive
experience in selecting and managing commercial properties
similar to the properties sought to be acquired by us. As of the
date of this prospectus our advisor is the sole limited partner
of Cole OP II.
The
Advisory Agreement
Many of the services to be performed by Cole Advisors II in
managing our
day-to-day
activities are summarized below. This summary is provided to
illustrate the material functions that we expect Cole
Advisors II will perform for us as our advisor, and it is
not intended to include all of the services that may be provided
to us by third parties. Under the terms of the advisory
agreement, Cole Advisors II will undertake to use its
commercially reasonable best efforts to present to us investment
opportunities consistent with our investment policies and
objectives as adopted by our board of directors. In its
performance of this undertaking, Cole Advisors II, either
directly or indirectly by engaging an affiliate, shall, among
other duties and subject to the authority of our board of
directors:
|
|
|
|
|
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.
|
The advisory agreement has a one-year term ending May 23,
2007, and may be renewed for an unlimited number of successive
one-year periods. Additionally, either party may terminate the
advisory agreement without penalty immediately upon a change of
control of us, or upon 60 days written notice without
penalty. If we elect to terminate the agreement, we must obtain
the approval of a majority of our independent directors. In the
event of the termination of our advisory agreement, our advisor
is required to cooperate with us and take all reasonable steps
requested by us to assist our board of directors in making an
orderly transition of the advisory function.
We pay Cole Advisors II a monthly asset management fee
equal to 0.02083% of the aggregate asset value of our assets. We
also pay Cole Advisors II acquisition and advisory fees
equal to 2% of the contract purchase price of each property or
asset that we acquire, along with reimbursement of acquisition
expenses. We also pay to Cole Advisors II a finance
coordination fee equal to 1% of the amount available
and/or
outstanding under any debt financing that we obtain and use for
the acquisition of properties and other investments or that is
assumed, directly or indirectly, in connection with the
acquisition of properties. Additionally, we are required to pay
to Cole Advisors II fees based on a percentage of proceeds
or stock value upon our sale of assets or the listing of our
common stock on a national securities exchange, but only if, in
the case of our sale of assets, our investors have received a
return of their net capital invested and an 8% annual
cumulative, non-compounded return or, in the case of the listing
of our common stock, the market value of our common stock plus
the distributions paid to our investors exceeds the sum of the
total amount of capital raised from investors plus the amount of
cash flow necessary to generate an 8% annual cumulative,
non-compounded return to investors. Upon termination of the
Advisory Agreement, we may be required to pay to Cole
Advisors II 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.
Cole Advisors II and its officers, employees and affiliates
engage in other business ventures and, as a result, their
resources are not dedicated exclusively to our business.
However, pursuant to the advisory agreement, Cole
Advisors II is required to devote sufficient resources to
our administration to discharge its obligations. Cole
Advisors II currently has no paid employees; however, as of
May 9, 2007, its affiliates had
approximately 118 full-time employees, each of whom
may dedicate a portion of his or her time providing
55
services to our advisor. Our advisor is responsible for a pro
rata portion of each employees compensation based upon the
approximate percentage of time the employee dedicates to our
advisor. Cole Advisors II may assign the advisory agreement
to an affiliate upon approval of a majority of our independent
directors. We may assign or transfer the advisory agreement to a
successor entity; provided that at least a majority of our
independent directors determines that any such successor advisor
possesses sufficient qualifications to perform the advisory
function and to justify the compensation payable to the advisor.
Our independent directors will base their determination on the
general facts and circumstances that they deem applicable,
including the overall experience and specific industry
experience of the successor advisor and its management. Other
factors that will be considered are the compensation to be paid
to the successor advisor and any potential conflicts of interest
that may occur.
The fees payable to Cole Advisors II under the advisory
agreement are described in further detail in the section
captioned Management Compensation below. We also
describe in that section our obligation to reimburse Cole
Advisors II for organization and offering expenses,
administrative and management services, and payments made by
Cole Advisors II to third parties in connection with
potential acquisitions.
Affiliated
Companies
Property
Manager
Our properties are managed and leased initially by Cole Realty
Advisors, our property manager. Cole Capital Advisors is the
sole shareholder of Cole Realty Advisors, and Cole Holdings
Corporation is the sole owner of Cole Capital Advisors.
Christopher H. Cole is the sole owner of Cole Holdings
Corporation. Mr. Cole serves as chief executive officer and
treasurer of Cole Realty Advisors, and Blair D. Koblenz serves
as its president and secretary. See the Conflicts of
Interest section of this prospectus.
Cole Realty Advisors was organized in 2002 to lease and manage
properties that we or our affiliated entities acquire. In
accordance with the property management and leasing agreement,
we pay to Cole Realty Advisors 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. In addition, we pay leasing commissions to Cole
Realty Advisors based upon the customary leasing commission
applicable to the geographic location of the property; provided
however, that the aggregate of all property management and
leasing fees paid to the property manager plus all payments to
third parties may not exceed the amount that other nonaffiliated
management and leasing companies generally charge for similar
services in the same geographic location. Cole Realty Advisors
derives substantially all of its income from the property
management and leasing services it performs for us and other
Cole-sponsored programs.
In the event that Cole Realty Advisors assists a tenant with
tenant improvements, a separate fee may be charged to, and
payable by, us. This fee will not exceed 5% of the cost of the
tenant improvements. The property manager will only provide
these services if it does not cause any of our income from the
applicable property to be treated as other than rents from real
property for purposes of the applicable REIT requirements
described under Federal Income Tax Considerations
below.
Our property management agreement with Cole Realty Advisors has
a one-year term ending May 23, 2007, and is subject to
successive one-year renewals unless Cole Realty Advisors
provides written notice of its intent to terminate
30 days prior to the expiration of the initial or
renewal term. We may also terminate the agreement upon
30 days prior written notice in the event of gross
negligence or willful misconduct by the property manager.
Cole Realty Advisors hires, directs and establishes policies for
employees who have direct responsibility for the operations of
each property we acquire, which may include, but is not be
limited to,
on-site
managers and building and maintenance personnel. Certain
employees of the property manager may be employed on a part-time
basis and also may be employed by our advisor or certain
companies affiliated with it.
The property manager also directs the purchase of equipment and
supplies, and supervises all maintenance activity, for our
properties. The management fees paid to the property manager
cover, without additional
56
expense to us, all of the property managers general
overhead costs. The principal office of the property manager is
located at 2555 East Camelback Road, Suite 400, Phoenix,
Arizona 85016.
Dealer
Manager
Cole Capital Corporation, our dealer manager, is a member firm
of the National Association of Securities Dealers, Inc. (NASD).
Cole Capital Corporation was organized in December 1992 for the
purpose of participating in and facilitating the distribution of
securities of real estate programs sponsored by Cole Capital
Partners, its affiliates and its predecessors.
Cole Capital Corporation provides certain wholesaling, sales,
promotional and marketing assistance services to us in
connection with the distribution of the shares offered pursuant
to this prospectus. It may also sell a limited number of shares
at the retail level. The compensation we will pay to Cole
Capital Corporation in connection with this offering is
described in the section of this prospectus captioned
Management Compensation. See also Plan of
Distribution Compensation We Will Pay for the Sale
of Our Shares.
Cole Capital Corporation is wholly-owned by Cole Capital
Advisors which, in turn, is wholly-owned by Cole Holdings
Corporation, which is wholly-owned by Christopher H. Cole. Cole
Capital Corporation is an affiliate of both our advisor and the
property manager. See Conflicts of Interest.
The current officers of Cole Capital Corporation are:
|
|
|
|
|
|
|
Name
|
|
Age
|
|
Position(s)
|
|
Blair D. Koblenz
|
|
|
48
|
|
|
President and Secretary
|
Christopher H. Cole
|
|
|
54
|
|
|
Executive Vice President and
Treasurer
|
The backgrounds of Messrs. Koblenz and Cole are described
in the Management Executive Officers and
Directors section of this prospectus.
Investment
Decisions
The primary responsibility for the investment decisions of Cole
Advisors II and its affiliates, the negotiation for these
investments, and the property management and leasing of these
investment properties resides with Christopher H. Cole, Blair D.
Koblenz, John M. Pons, Sean D. Leahy and Christopher P.
Robertson. Cole Advisors II seeks to invest in commercial
properties on our behalf that satisfy our investment objectives.
Our board of directors, including a majority of our independent
directors, must approve all acquisitions of real estate
properties.
57
MANAGEMENT
COMPENSATION
We have no paid employees. Cole Advisors II, our advisor,
and its affiliates manages our
day-to-day
affairs. The following table summarizes all of the compensation
and fees we pay to Cole Advisors II and its affiliates,
including amounts to reimburse their costs in providing
services. The selling commissions may vary for different
categories of purchasers. See Plan of Distribution.
This table assumes the shares are sold through distribution
channels associated with the highest possible selling
commissions and dealer manager fee.
|
|
|
|
|
|
|
|
|
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. |
We lease our office space from an affiliate of our advisor and
share the space with other Cole-related entities. The amount we
will pay under the lease will be determined on a monthly basis
based upon on the allocation of the overall lease cost to the
approximate percentage of time, size of the area that we utilize
and other resources allocated to us.
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. |
Cole Advisors II cannot earn both the subordinated
participation in net sale proceeds and the subordinated
incentive listing fee. The subordinated participation in net
sale proceeds or the subordinated listing fee, as the case may
be, will be paid in the form of an interest bearing promissory
note that will be repaid from the net sale proceeds of each sale
after the date of the termination or listing. At the time of
such sale, we may, however, at our discretion, pay all or a
portion of such promissory note with shares of our common stock.
If shares are used for payment, we do not anticipate that they
will be registered under the Securities Act and, therefore, will
be subject to restrictions on transferability. Any portion of
the subordinated participation in net sale proceeds that Cole
Advisors II receives prior to our listing will offset the
amount otherwise due pursuant to the subordinated incentive
listing fee. In no event will the amount paid to Cole
Advisors II under the promissory note, if any, including
interest thereon, exceed the amount considered presumptively
reasonable by the NASAA REIT Guidelines.
|
|
|
(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. |
At least a majority of our independent directors must determine,
from time to time but at least annually, that our total fees and
expenses are reasonable in light of our investment performance,
net assets, net income and the fees and expenses of other
comparable unaffiliated REITs. Each such determination will be
reflected in the minutes of our board of directors. The total
operating expenses (as defined in the NASAA REIT Guidelines) of
the company will not exceed, in any fiscal year, the greater of
2% of the Average Invested Assets (as defined in the NASAA REIT
Guidelines) or 25% of Net Income (as defined in the NASAA REIT
Guidelines), unless our independent directors find that, based
on unusual and non-recurring factors, a higher level of expense
is justified for that year. Our independent directors shall also
supervise the performance of our advisor and the compensation
that we pay to it to determine that the provisions of our
advisory agreement are being carried out.
Each such determination will be recorded in the minutes of our
board of directors and based on the factors set forth below and
other factors that the independent directors deem relevant:
|
|
|
|
|
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.
|
Since Cole Advisors II and its affiliates are entitled to
differing levels of compensation for undertaking different
transactions on our behalf, such as the property management fees
for operating our properties and the subordinated participation
in net sale proceeds, our advisor has the ability to affect the
nature of the compensation it receives by undertaking different
transactions. However, Cole Advisors II is obligated to
exercise good faith and integrity in all its dealings with
respect to our affairs pursuant to the advisory agreement. See
Management The Advisory Agreement.
64
STOCK
OWNERSHIP
The following table shows, as of the date of this prospectus,
the amount of our common stock beneficially owned by
(1) any person who is known by us to be the beneficial
owner of more than 5% of our outstanding shares,
(2) members of our board of directors and proposed
directors, (3) our executive officers, and (4) all of
our directors and executive officers as a group.
|
|
|
|
|
|
|
|
|
|
|
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
CONFLICTS
OF INTEREST
We are subject to various conflicts of interest arising out of
our relationship with Cole Advisors II, our advisor, and
its affiliates, including conflicts related to the arrangements
pursuant to which Cole Advisors II and its affiliates will
be compensated by us. Our agreements and compensation
arrangements with our advisor and its affiliates were not
determined by arms-length negotiations. See the
Management Compensation section of this prospectus.
Some of the conflicts of interest in our transactions with our
advisor and its affiliates, and the limitations on our advisor
adopted to address these conflicts, are described below.
Our advisor and its affiliates will try to balance our interests
with their duties to other Cole-sponsored programs. However, to
the extent that our advisor or its affiliates take actions that
are more favorable to other entities than to us, these actions
could have a negative impact on our financial performance and,
consequently, on distributions to you and the value of our
stock. In addition, our directors, officers and certain of our
stockholders may engage for their own account in business
activities of the types conducted or to be conducted by our
subsidiaries and us. For a description of some of the risks
related to these conflicts of interest, see the section of this
prospectus captioned Risk Factors Risks
Related to Conflicts of Interest.
Our independent directors have an obligation to function on our
behalf in all situations in which a conflict of interest may
arise, and all of our directors have a fiduciary obligation to
act on behalf of our stockholders.
Interests
in Other Real Estate Programs
An affiliate of our advisor acts as an advisor to, and our
officers and certain of our directors act as officers and
directors of, Cole REIT I, a real estate investment trust
that has investment objectives similar to ours. In addition, as
of December 31, 2006, an affiliate of our advisor has
issued approximately $112.3 million of debt pursuant to
four private offerings, the proceeds of which were used to
acquire single-tenant properties in various states. Cole Capital
Partners, an affiliate of our advisor, has sponsored 49
currently operating
tenant-in-common
and delaware statutory trust real estate programs. Affiliates of
our advisor and of our officers also act as officers and
directors of general partners of seven other currently operating
limited partnerships that have invested in unimproved and
improved real properties located in various states, including
Cole Credit Property Fund Limited Partnership (Cole Credit
LP I) and Cole Credit Property Fund II Limited
Partnership (Cole Credit LP II). See Prior
Performance Summary. Affiliates of our officers and
entities owned or managed by such affiliates also may acquire or
develop real estate for their own accounts, and have done so in
the past. Furthermore, affiliates of our officers and entities
owned or managed by such affiliates intend to form additional
real estate investment entities in the future, whether public or
private, which can be expected to have the same investment
objectives and policies as we do and which may be involved in
the same geographic area, and such persons may be engaged in
sponsoring one or more of such entities at approximately the
same time as our shares of common stock are being offered. Our
advisor, its affiliates and affiliates of our officers are not
obligated to present to us any particular investment opportunity
that comes to their attention, even if such opportunity is of a
character that might be suitable for investment by us. Our
advisor and its affiliates likely will experience conflicts of
interest as they simultaneously perform services for us and
other affiliated real estate programs.
Any affiliated entity, whether or not currently existing, could
compete with us in the sale or operation of the properties. We
will seek to achieve any operating efficiency or similar savings
that may result from affiliated management of competitive
properties. However, to the extent that affiliates own or
acquire property that is adjacent, or in close proximity, to a
property we own, our property may compete with the
affiliates property for tenants or purchasers.
Every transaction that we enter into with our advisor or its
affiliates is subject to an inherent conflict of interest. Our
board of directors may encounter conflicts of interest in
enforcing our rights against any affiliate in the event of a
default by or disagreement with an affiliate or in invoking
powers, rights or options pursuant to any agreement between us
and our advisor or any of its affiliates.
66
Other
Activities of Cole Advisors II and its Affiliates
We rely on Cole Advisors II for the
day-to-day
operation of our business. As a result of the interests of
members of its management in other Cole-sponsored programs and
the fact that they also are engaged, and will continue to
engage, in other business activities, Cole Advisors II and
its affiliates have conflicts of interest in allocating their
time between us and other Cole-sponsored programs and other
activities in which they are involved. However, Cole
Advisors II believes that it and its affiliates have
sufficient personnel to discharge fully their responsibilities
to all of the Cole-sponsored programs and other ventures in
which they are involved.
In addition, each of our executive officers, including
Christopher H. Cole, who also serves as the chairman of our
board of directors, also serves as an officer of our advisor,
our property manager, our dealer manager
and/or other
affiliated entities. As a result, these individuals owe
fiduciary duties to these other entities, which may conflict
with the fiduciary duties that they owe to us and our
stockholders.
We may purchase properties or interests in properties from
affiliates of Cole Advisors II. The prices we pay to
affiliates of our advisor for these properties will not be the
subject of arms-length negotiations, which could mean that
the acquisitions may be on terms less favorable to us than those
negotiated with unaffiliated parties. However, our charter
provides that the purchase price of any property acquired from
an affiliate may not exceed its fair market value as determined
by a competent independent appraiser. In addition, the price
must be approved by a majority of our directors who have no
financial interest in the transaction, including a majority of
our independent directors. If the price to us exceeds the cost
paid by our affiliate, our board of directors must determine
that there is substantial justification for the excess cost.
Competition
in Acquiring, Leasing and Operating of Properties
Conflicts of interest will exist to the extent that we may
acquire, or seek to acquire, properties in the same geographic
areas where properties owned by other Cole-sponsored programs
are located. In such a case, a conflict could arise in the
acquisition or leasing of properties in the event that we and
another Cole-sponsored program were to compete for the same
properties or tenants in negotiating leases, or a conflict could
arise in connection with the resale of properties in the event
that we and another Cole-sponsored program were to attempt to
sell similar properties at the same time. Conflicts of interest
may also exist at such time as we or our affiliates managing
property on our behalf seek to employ developers, contractors or
building managers, as well as under other circumstances. Cole
Advisors II will seek to reduce conflicts relating to the
employment of developers, contractors or building managers by
making prospective employees aware of all such properties
seeking to employ such persons. In addition, Cole
Advisors II will seek to reduce conflicts that may arise
with respect to properties available for sale or rent by making
prospective purchasers or tenants aware of all such properties.
However, these conflicts cannot be fully avoided in that there
may be established differing compensation arrangements for
employees at different properties or differing terms for resales
or leasing of the various properties.
Affiliated
Dealer Manager
Since Cole Capital Corporation, our dealer manager, is an
affiliate of Cole Advisors II, we will not have the benefit
of an independent due diligence review and investigation of the
type normally performed by an unaffiliated, independent
underwriter in connection with the offering of securities. See
the Plan of Distribution section of this prospectus.
Affiliated
Property Manager
We expect that all of our properties will be managed and leased
by our affiliated property manager, Cole Realty Advisors,
pursuant to a property management and leasing agreement. Our
agreement with Cole Realty Advisors has a one-year term, which
may be renewed for an unlimited number of successive one-year
terms upon the mutual consent of the parties. Each such renewal
shall be for a term of no more than one year. It is the duty of
our board of directors to evaluate the performance of the
property manager annually before renewing the agreement. We may
terminate the agreement in the event of gross negligence or
willful
67
misconduct on the part of Cole Realty Advisors. Cole Realty
Advisors also serves as property manager for properties owned by
affiliated real estate programs, some of which may be in
competition with our properties. Management fees to be paid to
our property manager are based on a percentage of the rental
income received by the managed properties. For a more detailed
discussion of the anticipated fees to be paid for property
management services, see the Management Compensation
section of this prospectus.
Lack of
Separate Representation
Morris, Manning & Martin, LLP acts, and may in the
future act, as counsel to us, Cole Advisors II, Cole
Capital Corporation and their affiliates in connection with this
offering or otherwise. There is a possibility that in the future
the interests of the various parties may become adverse, and
under the Code of Professional Responsibility of the legal
profession, Morris, Manning & Martin, LLP may be
precluded from representing any one or all of such parties. In
the event that a dispute were to arise between us, Cole
Advisors II, Cole Capital Corporation or any of their
affiliates, separate counsel for such matters will be retained
as and when appropriate.
Joint
Ventures with Affiliates of Cole Advisors II
We may enter into joint ventures with other Cole-sponsored
programs (as well as other parties) for the acquisition,
development or improvement of properties. See Investment
Objectives and Policies Acquisition and Investment
Policies Joint Venture Investments. Cole
Advisors II and its affiliates may have conflicts of
interest in determining that Cole-sponsored program should enter
into any particular joint venture agreement. The co-venturer may
have economic or business interests or goals which are or which
may become inconsistent with our business interests or goals. In
addition, should any such joint venture be consummated, Cole
Advisors II may face a conflict in structuring the terms of
the relationship between our interests and the interest of the
co-venturer and in managing the joint venture. Since Cole
Advisors II and its affiliates will control both us and any
affiliated co-venturer, agreements and transactions between the
co-venturers with respect to any such joint venture will not
have the benefit of arms-length negotiation of the type
normally conducted between unrelated co-venturers.
Receipt
of Fees and Other Compensation by Cole Advisors II and Its
Affiliates
A transaction involving the purchase and sale of properties may
result in the receipt of commissions, fees and other
compensation by Cole Advisors II and its affiliates,
including acquisition and advisory fees, the dealer manager fee,
property management and leasing fees, real estate brokerage
commissions and participation in nonliquidating net sale
proceeds. However, the fees and compensation payable to Cole
Advisors II and its affiliates relating to the sale of
properties will only payable after the return to the
stockholders of their capital contributions plus cumulative
returns on such capital. Subject to oversight by our board of
directors, Cole Advisors II will have considerable
discretion with respect to all decisions relating to the terms
and timing of all transactions. Therefore, Cole Advisors II
may have conflicts of interest concerning certain actions taken
on our behalf, particularly due to the fact that such fees will
generally be payable to Cole Advisors II and its affiliates
regardless of the quality of the properties acquired or the
services provided to us. See the Management
Compensation section of this prospectus.
Certain
Conflict Resolution Procedures
Every transaction that we enter into with Cole Advisors II
or its affiliates will be subject to an inherent conflict of
interest. Our board of directors may encounter conflicts of
interest in enforcing our rights against any affiliate in the
event of a default by or disagreement with an affiliate or in
invoking powers, rights or options pursuant to any agreement
between us and Cole Advisors II or any of its affiliates.
In order to reduce or eliminate certain potential conflicts of
interest, our charter contains a number of restrictions relating
to (1) transactions we enter into with Cole
Advisors II and its affiliates, (2) certain future
68
offerings, and (3) allocation of investment opportunities
among affiliated entities. These restrictions include, among
others, the following:
|
|
|
|
|
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.
|
The following chart shows the ownership structure of the various
Cole entities that are affiliated with Cole Advisors II.
|
|
|
(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
INVESTMENT
OBJECTIVES AND POLICIES
General
We invest in commercial real estate properties. Our primary
investment objectives are:
|
|
|
|
|
to provide current income for you through the payment of cash
distributions; and
|
|
|
|
to preserve and return your capital contributions.
|
We also seek capital gain from our investments. You may be able
to obtain a return on all or a portion of your capital
contribution in connection with the sale of your shares if we
list our shares on an exchange. We cannot assure you that we
will attain any of these objectives. See Risk
Factors.
We will seek to list our shares of common stock for trading on a
national securities exchange only if a majority of our
independent directors believe listing would be in the best
interest of our stockholders. We do not intend to list our
shares at this time. We do not anticipate that there will be any
market for our common stock until our shares are listed or
quoted. In making the decision to apply for listing of our
shares or provide other forms of liquidity, such as selling our
properties and other assets either on a portfolio basis or
individually or engaging in a business combination transaction,
our board of directors will evaluate whether listing the shares,
liquidating or another transaction would result in greater value
for our stockholders. It cannot be determined at this time the
circumstances, if any, under which the board of directors would
determine to list the shares. If we do not list our shares of
common stock on a national securities exchange by the tenth
anniversary of the termination or completion of our initial
offering, our charter requires that we either:
|
|
|
|
|
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.
|
If we sought and did not obtain stockholder approval of an
extension or amendment to the listing deadline, we would then be
required to seek stockholder approval of our plan of
liquidation. If we sought and failed to obtain stockholder
approval of our plan of liquidation, our charter would not
require us to list or liquidate, and we would continue to
operate as before. In such event, there will be no public market
for shares of our common stock and you may be required to hold
the shares indefinitely. If we sought and obtained stockholder
approval of our plan of liquidation, we would begin an orderly
sale of our properties and distribute our net proceeds to our
investors.
Our board of directors may revise our investment policies, which
we describe in more detail below, without the concurrence of our
stockholders. Our independent directors will review our
investment policies, which we discuss in detail below, at least
annually to determine that our policies are in the best interest
of our stockholders.
Acquisition
and Investment Policies
Types
of Investments
We invest primarily in income-generating retail properties, net
leased to investment grade and other creditworthy tenants. Our
investments may be direct investments in such properties or in
other entities that own or invest in, directly or indirectly,
interests in such properties. We seek to acquire a portfolio of
real estate that is diversified by geographical location and by
type and size of property. Currently, our portfolio consists
primarily of freestanding, single-tenant properties net leased
for use as retail establishments. A portion of our portfolio
also includes multi-tenant retail properties and single-tenant
properties leased to office and industrial tenants. Although we
expect our portfolio will continue to consist primarily of
freestanding, single-tenant properties, we expect to continue to
invest in other property types, including office and industrial
properties, leased to one or more tenants. In addition, we
expect to further diversify our portfolio by investing in
multi-tenant properties that compliment our overall investment
objectives and mortgage loans See Making Loans
and Investments in Mortgages.
71
Many of our properties will be leased to tenants in the chain or
franchise retail industry, including but not limited to
convenience stores, drug stores and restaurant properties. Other
properties may be leased to large, national big box
retailers, so-called power centers, which are
comprised of big box retailers and smaller retail
establishments, and other multi-tenant properties that
compliment our overall investment objectives. Our advisor
monitors industry trends and invests in properties on our behalf
that serve to provide a favorable return balanced with risk. Our
management primarily targets retail businesses with established
track records. This industry is highly property dependent,
therefore our advisor believes it offers highly competitive
sale-leaseback investment opportunities.
We believe that our general focus on the acquisition of
freestanding, retail properties net leased to investment grade
and other creditworthy tenants presents lower investment risks
and greater stability than other sectors of todays
commercial real estate market. Unlike funds that invest solely
in multi-tenant properties, we plan to acquire a diversified
portfolio comprised primarily of single-tenant properties and a
smaller number of multi-tenant properties that compliment our
overall investment objectives. By primarily acquiring
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 cash flow 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 generally 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. Our
management believes that a portfolio consisting primarily of
freestanding, single-tenant retail properties, net leased to
creditworthy tenants diversified geographically and by brand and
number of tenants will enhance our liquidity opportunities for
investors by making the sale of individual properties, multiple
properties or our investment portfolio as a whole attractive to
institutional investors and by making a possible listing of our
shares attractive to the public investment community.
To the extent feasible, we will seek to achieve a well-balanced
portfolio diversified by geographic location, age of the
property and lease maturity. We will pursue properties whose
tenants represent a variety of industries so as to avoid
concentration in any one industry. We expect these industries to
include all types of retail establishments, such as big
box retailers, convenience stores, drug stores and
restaurant properties. We expect that tenants of our properties
will also be diversified between national, regional and local
brands. We will generally target properties with lease terms in
excess of ten years. We may acquire properties with shorter
terms if the property is in an attractive location, if the
property is difficult to replace, or if the property has other
significant favorable attributes. We expect that these
investments will provide long-term value by virtue of their
size, location, quality and condition and lease characteristics.
We currently expect all of our acquisitions will be in the
United States, including U.S. protectorates.
Many retail companies today are entering into sale-leaseback
arrangements as a strategy for applying more capital that would
otherwise be applied to their real estate holdings to their core
operating businesses. We believe that our investment strategy
will enable us to take advantage of the increased emphasis on
retailers core business operations in todays
competitive corporate environment as retailers attempt to divest
from real estate assets.
There is no limitation on the number, size or type of properties
that we may acquire or on the percentage of net proceeds of this
offering that may be invested in a single property. The number
and mix of properties will depend upon real estate market
conditions and other circumstances existing at the time of
acquisition of properties and the amount of proceeds raised in
this offering. For a further description, see the section titled
Other Possible Investments below.
We intend to incur debt to acquire properties where our board
determines that incurring such debt is in our best interest. In
addition, from time to time, we may acquire some properties
without financing and later incur mortgage debt secured by one
or more of such properties if favorable financing terms are
available. We
72
will use the proceeds from such loans to acquire additional
properties. See Borrowing Policies under
this section for a more detailed explanation of our borrowing
intentions and limitations.
Investment
Grade and Other Creditworthy Tenants
In evaluating potential property acquisitions consistent with
our investment objectives, we apply credit underwriting criteria
to the tenants of existing properties. Similarly, we will apply
credit underwriting criteria to possible new tenants when we are
re-leasing properties in our portfolio. Tenants of our
properties frequently are national or super-regional retail
chains that are investment grade or otherwise creditworthy
entities having high net worth and operating income. Generally,
these tenants must be experienced
multi-unit
operators with a proven track record in order to meet the credit
tests applied by our advisor.
A tenant will be considered investment grade when
the tenant has a debt rating by Moodys of Baa3 or better
or a credit rating by Standard & Poors of BBB-
or better, or its payments are guaranteed by a company with such
rating. Changes in tenant credit ratings, coupled with future
acquisition and disposition activity, may increase or decrease
our concentration of investment grade tenants in the future.
Moodys ratings are opinions of future relative
creditworthiness based on an evaluation of franchise value,
financial statement analysis and management quality. The rating
given to a debt obligation describes the level of risk
associated with receiving full and timely payment of principal
and interest on that specific debt obligation and how that risk
compares with that of all other debt obligations. The rating,
therefore, measures the ability of a company to generate cash in
the future.
A Moodys debt rating of Baa3, which is the lowest
investment grade rating given by Moodys, is assigned to
companies with adequate financial security. However, certain
protective elements may be lacking or may be unreliable over any
given period of time. A Moodys debt rating of Aaa, which
is the highest investment grade rating given by Moodys, is
assigned to companies with exceptional financial security. Thus,
investment grade tenants will be judged by Moodys to have
at least adequate financial security, and will in some cases
have exceptional financial security.
Standard & Poors assigns a credit rating to both
companies as a whole and to each issuance or class of a
companys debt. A Standard & Poors credit
rating of BBB-, which is the lowest investment grade rating
given by Standard & Poors, is assigned to
companies that exhibit adequate protection parameters. However,
adverse economic conditions or changing circumstances are more
likely to lead to a weakened capacity of the company to meet its
financial commitments. A Standard & Poors credit
rating of AAA+, which is the highest investment grade rating
given by Standard & Poors, is assigned to
companies or issuances with extremely strong capacities to meet
their financial commitments. Thus, investment grade tenants will
be judged by Standard & Poors to have at least
adequate protection parameters, and will in some cases have
extremely strong financial positions.
Other creditworthy tenants are tenants with financial profiles
that our advisor believes meet our investment objectives. In
evaluating the credit worthiness of a tenant or prospective
tenant, our advisor does not use specific quantifiable
standards, but does consider many factors, including the
proposed terms of the acquisition. The factors our advisor
considers include the financial condition of the tenant
and/or
guarantor, the operating history of the property with such
tenant or tenants, the tenants or tenants market
share and track record within its industry segment, the general
health and outlook of the tenants or tenants
industry segment, and the lease length and terms at the time of
the acquisition.
Description
of Leases
We typically purchase single-tenant properties with existing
leases, and when spaces become vacant or existing leases expire
we anticipate entering into net leases.
Net leases means leases that typically require that
tenants pay all or a majority of the operating expenses,
including real estate taxes, special assessments
73
and sales and use taxes, utilities, insurance and building
repairs related to the property, in addition to the lease
payments. There are various forms of net leases, typically
classified as triple net or double net. Triple net leases
typically require the tenant to pay all costs associated with a
property in addition to the base rent and percentage rent, if
any. Double net leases typically have the landlord responsible
for the roof and structure, or other aspects of the property,
while the tenant is responsible for all remaining expenses
associated with the property. In the event that we acquire
multi-tenant properties, we expect to have a variety of lease
arrangements with the tenants of such properties. Since each
lease is an individually negotiated contract between two or more
parties, each contract will have different obligations of both
the landlord and tenant. Many large national tenants have
standard lease forms that generally do not vary from property to
property, and we will have limited ability to revise the terms
of leases to those tenants.
We anticipate that a majority of our acquisitions will have
lease terms of ten years or more at the time of the acquisition.
We may acquire properties under which the lease term has
partially expired. We also may acquire properties with shorter
lease terms if the property is in an attractive location, if the
property is difficult to replace, or if the property has other
significant favorable real estate attributes. Under most
commercial leases, tenants are obligated to pay a predetermined
annual base rent. Some of the leases also will contain
provisions that increase the amount of base rent payable at
points during the lease term
and/or
percentage rent that can be calculated by a number of factors.
Under triple and double net leases, the tenants are generally
required to pay the real estate taxes, insurance, utilities and
common area maintenance charges associated with the properties.
Generally, the leases require each tenant to procure, at its own
expense, commercial general liability insurance, as well as
property insurance covering the building for the full
replacement value and naming the ownership entity and the
lender, if applicable, as the additional insured on the policy.
As a precautionary measure, our advisor may obtain, to the
extent available, secondary liability insurance, as well as loss
of rents insurance that covers one year of annual rent in the
event of a rental loss. The secondary insurance coverage names
the ownership entity as the named insured on the policy. The
insurance coverage insures Cole Holdings and any entity formed
under Cole Holdings.
Some leases do require that we procure the insurance for both
commercial general liability and property damage insurance;
however, the premiums are fully reimbursable from the tenant. In
the event the we procure such insurance, the policy lists us as
the named insured on the policy and the tenant as the additional
insured.
Tenants are required to provide proof of insurance by furnishing
a certificate of insurance to our advisor on an annual basis.
The insurance certificates are carefully tracked and reviewed
for compliance by our advisors property management
department.
In general, leases may not be assigned or subleased without our
prior written consent. If we do consent to an assignment or
sublease, the original tenant generally will remain fully liable
under the lease unless we release that tenant from its
obligations under the lease.
Environmental
Matters
All real property and the operations conducted on real property
are subject to federal, state and local laws and regulations
relating to environmental protection and human health and
safety. These laws and regulations generally govern wastewater
discharges, air emissions, the operation and removal of
underground and above-ground storage tanks, the use, storage,
treatment, transportation and disposal of solid and hazardous
materials, and the remediation of contamination associated with
disposals. State and federal laws in this area are constantly
evolving, and we intend to monitor these laws and take
commercially reasonable steps to protect ourselves from the
impact of these laws, including obtaining environmental
assessments of most properties that we acquire.
Other
Possible Investments
Although we expect that most of our property acquisitions will
be of the type described above, we may make other investments.
For example, we are not limited to investments in single-tenant
retail properties or properties leased to investment grade and
other creditworthy tenants and complimentary multi-tenant
properties. We may invest in other commercial properties such as
business and industrial parks, manufacturing
74
facilities, office buildings and warehouse and distribution
facilities, or in other entities that make such investments or
own such properties, in order to reduce overall portfolio risks
or enhance overall portfolio returns if our advisor and board of
directors determine that it would be advantageous to do so.
Further, to the extent that our advisor and board of directors
determine it is in our best interest, due to the state of the
real estate market, in order to diversify our investment
portfolio or otherwise, we will make or invest in mortgage loans
secured by the same types of commercial properties that we
intend to acquire.
Our criteria for investing in mortgage loans will be
substantially the same as those involved in our investment in
properties. We do not intend to make loans to other persons
(other than mortgage loans), to underwrite securities of other
issuers or to engage in the purchase and sale of any types of
investments other than interests in real estate.
Investment
Decisions
Cole Advisors II has substantial discretion with respect to
the selection of specific investments and the purchase and sale
of our properties, subject to the approval of our board of
directors. In pursuing our investment objectives and making
investment decisions for us, Cole Advisors II evaluates the
proposed terms of the purchase against all aspects of the
transaction, including the condition and financial performance
of the property, the terms of existing leases and the
creditworthiness of the tenant, terms of the lease and property
and location characteristics. Because the factors considered,
including the specific weight we place on each factor, will vary
for each potential investment, we do not, and are not able to,
assign a specific weight or level of importance to any
particular factor.
In addition to procuring and reviewing an independent valuation
estimate and property condition report, our advisor also will,
to the extent such information is available, consider the
following:
|
|
|
|
|
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.
|
Our advisors consider whether properties are leased by, or have
leases guaranteed by, companies that maintain an investment
grade rating by either Standard & Poors or
Moodys Investor Services. Our advisor also will consider
non-rated and non-investment grade rated tenants that we
consider creditworthy, as described in
Investment Grade and Other Creditworthy
Tenants above.
Our advisor reviews the terms of each existing lease by
considering various factors, including:
|
|
|
|
|
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.
|
Conditions
to Closing Our Acquisitions
Generally, we condition our obligation to close the purchase of
any investment on the delivery and verification of certain
documents from the seller or developer, including, where
appropriate:
|
|
|
|
|
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.
|
We generally do not purchase any property unless and until we
also obtain what is generally referred to as a
Phase I environmental site assessment and are
generally satisfied with the environmental status of the
property. However, we may purchase a property without obtaining
such assessment if our advisor determines it is not warranted. A
Phase I environmental site assessment basically consists of
a visual survey of the building and the property in an attempt
to identify areas of potential environmental concerns, visually
observing neighboring properties to asses surface conditions or
activities that may have an adverse environmental impact on the
property, and contacting local governmental agency personnel who
perform a regulatory agency file search in an attempt to
determine any known environmental concerns in the immediate
identity of the property. A Phase I environmental site
assessment does not generally include any sampling or testing of
soil, ground water or building materials from the property and
may not reveal all environmental hazards on a property.
We may enter into purchase and sale arrangements with a seller
or developer of a suitable property under development or
construction. In such cases, we will be obligated to purchase
the property at the completion of construction, provided that
the construction conforms to definitive plans, specifications,
and costs approved by us in advance. In such cases, prior to our
acquiring the property, we generally would receive a certificate
of an architect, engineer or other appropriate party, stating
that the property complies with all plans and specifications. If
renovation or remodeling is required prior to the purchase of a
property, we expect to pay a negotiated maximum amount to the
seller upon completion. We do not currently intend to construct
or develop properties or to render any services in connection
with such development or construction.
In determining whether to purchase a particular property, we
may, in accordance with customary practices, obtain an option on
such property. The amount paid for an option, if any, normally
is surrendered if the property is not purchased and normally is
credited against the purchase price if the property is purchased.
In purchasing, leasing and developing properties, we will be
subject to risks generally incident to the ownership of real
estate. See Risk Factors General Risks Related
to Investments in Real Estate.
Ownership
Structure
Our investment in real estate generally takes the form of
holding fee title or a long-term leasehold estate. We acquire
such interests either directly through our operating
partnership, or indirectly through limited liability companies,
limited partnerships, or through investments in joint ventures,
partnerships, co-tenancies or other co-ownership arrangements
with the developers of the properties, affiliates of Cole
Advisors II or other persons. See the section captioned
Our Operating Partnership Agreement elsewhere in
this prospectus and the Joint Venture
Investments section below. In addition, we may purchase
properties and lease them back to the sellers of such
properties. While we will use our best efforts to structure any
such sale-leaseback transaction so that the lease will be
characterized as a true lease and so that we will be
treated as the owner of the property for federal income tax
purposes, the Internal Revenue Service could challenge this
76
characterization. In the event that any sale-leaseback
transaction is re-characterized as a financing transaction for
federal income tax purposes, deductions for depreciation and
cost recovery relating to such property would be disallowed. See
Federal Income Tax Considerations
Sale-Leaseback Transactions.
Joint
Venture Investments
We may enter into joint ventures, partnerships, co-tenancies and
other co-ownership arrangements with third parties as well as
affiliated entities, including other real estate programs
sponsored by affiliates of our advisor for the acquisition,
development or improvement of properties with affiliates of our
advisor, including other real estate programs sponsored by
affiliates of our advisor. We may also enter into such
arrangements with real estate developers, owners and other
unaffiliated third parties for the purpose of developing, owning
and operating real properties. In determining whether to invest
in a particular joint venture, Cole Advisors II will
evaluate the real property that such joint venture owns or is
being formed to own under the same criteria described above in
Investment Decisions for the selection
of our real estate property investments.
Our general policy is to invest in joint ventures only when we
will have a right of first refusal to purchase the
co-venturers interest in the joint venture if the
co-venturer elects to sell such interest. In the event that the
co-venturer elects to sell property held in any such joint
venture, however, we may not have sufficient funds to exercise
our right of first refusal to buy the other co-venturers
interest in the property held by the joint venture. In the event
that any joint venture with an affiliated entity holds interests
in more than one property, the interest in each such property
may be specially allocated based upon the respective proportion
of funds invested by each co-venturer in each such property.
Cole Advisors II may have conflicts of interest in
determining which Cole-sponsored program should enter into any
particular joint venture agreement. The co-venturer may have
economic or business interests or goals that are or may become
inconsistent with our business interests or goals. In addition,
Cole Advisors II may face a conflict in structuring the
terms of the relationship between our interests and the interest
of the affiliated co-venturer and in managing the joint venture.
Since Cole Advisors II and its affiliates will control both
the affiliated co-venturer and, to a certain extent, us,
agreements and transactions between the co-venturers with
respect to any such joint venture will not have the benefit of
arms-length negotiation of the type normally conducted
between unrelated co-venturers, which may result in the
co-venturer receiving benefits greater than the benefits that we
receive. In addition, we may have liabilities that exceed the
percentage of our investment in the joint venture.
We may enter into joint ventures with other Cole real estate
programs only if a majority of our directors not otherwise
interested in the transaction and a majority of our independent
directors approve the transaction as being fair and reasonable
to us and on substantially the same terms and conditions as
those received by other joint venturers.
Borrowing
Policies
Our advisor believes that utilizing borrowing is consistent with
our investment objective of maximizing the return to investors.
By operating on a leveraged basis, we will have more funds
available for investment in properties. This will allow us to
make more investments than would otherwise be possible,
resulting in a more diversified portfolio. There is no
limitation on the amount we may borrow against any single
improved property. However, under our charter, we are required
to limit our borrowings to 60% of the greater of cost (before
deducting depreciation or other non-cash reserves) or fair
market value of our gross assets, unless excess borrowing is
approved by a majority of the independent directors and
disclosed to our stockholders in the next quarterly report along
with the justification for such excess borrowing. In the event
that we issue preferred stock that is entitled to a preference
over the common stock in respect of distributions or liquidation
or is treated as debt under GAAP, we will include it in the
leverage restriction calculations, unless the issuance of the
preferred stock is approved or ratified by our stockholders. We
expect that during the period of this offering we will request
that our independent directors approve borrowings in excess of
this limitation since we will then be in the process of raising
our equity capital to acquire our portfolio. However, we
anticipate that our overall leverage following our offering
stage will be within our charter limit. As of December 31,
77
2006, we had an aggregate debt leverage ratio of 49% of the
aggregate original purchase price of our properties.
Our advisor will use its best efforts to obtain financing on the
most favorable terms available to us. All of our financing
arrangements must be approved by a majority of our board members
including a majority of our independent directors. Lenders may
have recourse to assets not securing the repayment of the
indebtedness. Our advisor may refinance properties during the
term of a loan only in limited circumstances, such as when a
decline in interest rates makes it beneficial to prepay an
existing mortgage, when an existing mortgage matures or if an
attractive investment becomes available and the proceeds from
the refinancing can be used to purchase such investment. The
benefits of the refinancing may include increased cash flow
resulting from reduced debt service requirements, an increase in
dividend distributions from proceeds of the refinancing, if any,
and an increase in property ownership is some refinancing
proceeds are reinvested in real estate.
Our ability to increase our diversification through borrowing
may be adversely impacted if banks and other lending
institutions reduce the amount of funds available for loans
secured by real estate. When interest rates on mortgage loans
are high or financing is otherwise unavailable on a timely
basis, we may purchase properties for cash with the intention of
obtaining a mortgage loan for a portion of the purchase price at
a later time. To the extent that we do not obtain mortgage loans
on our properties, our ability to acquire additional properties
will be restricted and we may not be able to adequately
diversify our portfolio.
We may not borrow money from any of our directors or from our
advisor or its affiliates unless such loan is approved by a
majority of the directors not otherwise interested in the
transaction (including a majority of the independent directors)
as fair, competitive and commercially reasonable and no less
favorable to us than a comparable loan between unaffiliated
parties.
Making
Loans and Investments in Mortgages
Our criteria for investing in mortgage loans will be similar to
those involved in our investment in properties. However, unlike
our property investments, we expect that the average duration of
loans will typically be one to five years. We currently have not
made any loans, although we may do so and are not limited as to
the amount of gross offering proceeds that we may apply to
mortgage loan investments.
We will not make loans to other entities or other persons unless
secured by mortgages. We will not make or invest in mortgage
loans on any one property if the aggregate amount of all
mortgage loans outstanding on the property, including our loan,
would exceed an amount equal to 85% of the appraised value of
the property as determined by an independent third party
appraiser, unless we find substantial justification due to the
presence of other underwriting criteria. We may find such
justification in connection with the purchase of mortgage loans
in cases in which we believe there is a high probability of our
foreclosure upon the property in order to acquire the underlying
assets and in which the cost of the mortgage loan investment
does not exceed the fair market value of the underlying
property. We will not invest in or make mortgage loans unless an
appraisal has been obtained concerning the underlying property,
except for those loans insured or guaranteed by a government or
government agency. In cases in which a majority of our
independent directors so determine and in the event the
transaction is with our advisor, any of our directors or their
respective affiliates, the appraisal will be obtained from a
certified independent appraiser to support its determination of
fair market value.
We may invest in first, second and third mortgage loans,
wraparound mortgage loans, construction mortgage loans on real
property, and loans on leasehold interest mortgages. However, we
will not make or invest in any mortgage loans that are
subordinate to any mortgage or equity interest of our advisor or
any of its or our affiliates. We also may invest in
participations in mortgage loans. Second and wraparound mortgage
loans are secured by second or wraparound deeds of trust on real
property that is already subject to prior mortgage indebtedness.
A wraparound loan is one or more junior mortgage loans having a
principal amount equal to the outstanding balance under the
existing mortgage loan, plus the amount actually to be advanced
under the wraparound mortgage loan. Under a wraparound loan, we
would generally make principal and interest payments on behalf
of the borrower to the holders of the prior mortgage loans.
Third mortgage loans are secured by third deeds of trust on real
property that is already subject to prior first and second
mortgage
78
indebtedness. Construction loans are loans made for either
original development or renovation of property. Construction
loans in which we would generally consider an investment would
be secured by first deeds of trust on real property for terms of
six months to two years. Loans on leasehold interests are
secured by an assignment of the borrowers leasehold
interest in the particular real property. These loans are
generally for terms of from six months to 15 years. The
leasehold interest loans are either amortized over a period that
is shorter than the lease term or have a maturity date prior to
the date the lease terminates. These loans would generally
permit us to cure any default under the lease. Mortgage
participation investments are investments in partial interests
of mortgages of the type described above that are made and
administered by third-party mortgage lenders.
In evaluating prospective mortgage loan investments, our advisor
will consider factors such as the following:
|
|
|
|
|
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.
|
In addition, we will seek to obtain a customary lenders
title insurance policy or commitment as to the priority of the
mortgage or condition of the title. Because the factors
considered, including the specific weight we place on each
factor, will vary for each prospective mortgage loan investment,
we do not, and are not able to, assign a specific weight or
level of importance to any particular factor.
We may originate loans from mortgage brokers or personal
solicitations of suitable borrowers, or may purchase existing
loans that were originated by other lenders. We may purchase
existing mortgage loans from affiliates, and we may make or
invest in mortgage loans in which the borrower is an affiliate.
Our advisor will evaluate all potential mortgage loan
investments to determine if the security for the loan and the
loan-to-value
ratio meets our investment criteria and objectives. An officer,
director, agent or employee of our advisor will inspect the
property during the loan approval process. We do not expect to
make or invest in mortgage loans with a maturity of more than
ten years from the date of our investment, and we anticipate
that most loans will have a term of five years. Most loans that
we will consider for investment would provide for monthly
payments of interest and some may also provide for principal
amortization, although many loans of the nature that we will
consider provide for payments of interest only and a payment of
principal in full at the end of the loan term. We will not
originate loans with negative amortization provisions.
We do not have any policies directing the portion of our assets
that may be invested in construction loans, loans secured by
leasehold interests and second, third and wraparound mortgage
loans. However, we recognize that these types of loans are
riskier than first deeds of trust or first priority mortgages on
income-producing, fee-simple properties, and we expect to
minimize the amount of these types of loans in our portfolio, to
the extent that that we make or invest in mortgage loans at all.
Our advisor will evaluate the fact that these types of loans are
riskier in determining the rate of interest on the loans. We do
not have any policy that limits the amount that we may invest in
any single mortgage loan or the amount we may invest in mortgage
loans to any one borrower.
Our mortgage loan investments may be subject to regulation by
federal, state and local authorities and subject to various laws
and judicial and administrative decisions imposing various
requirements and restrictions, including among other things,
regulating credit granting activities, establishing maximum
interest
79
rates and finance charges, requiring disclosures to customers,
governing secured transactions and setting collection,
repossession and claims handling procedures and other trade
practices. In addition, certain states have enacted legislation
requiring the licensing of mortgage bankers or other lenders and
these requirements may affect our ability to effectuate our
proposed investments in mortgage loans. Commencement of
operations in these or other jurisdictions may be dependent upon
a finding of our financial responsibility, character and
fitness. We may determine not to make mortgage loans in any
jurisdiction in which the regulatory authority determines that
we have not complied in all material respects with applicable
requirements.
Acquisition
of Properties from Affiliates
We may acquire properties or interests in properties from or in
co-ownership arrangements with affiliated entities, including
properties acquired from affiliates engaged in construction and
development of commercial real properties. We will not acquire
any property from an affiliate unless a majority of our
directors not otherwise interested in the transaction and a
majority of our independent directors determine that the
transaction is fair and reasonable to us. The purchase price
that we will pay for any property we acquire from our
affiliates, including property developed by an affiliate as well
as property held by an affiliate that has already been
developed, will not exceed the current appraised value of the
property. In addition, the price of the property we acquire from
an affiliate may not exceed the cost of the property to our
affiliate, unless a majority of our directors and a majority of
our independent directors determine that substantial
justification for the excess exists and the excess is reasonable.
In the case of properties we acquire from an affiliate that have
not been constructed at the time of contracting, our affiliate
will generally be required to obtain an independent as
built appraisal for the property prior to our contracting
for the property, in which case the purchase price we will pay
under the purchase contract will not exceed the anticipated fair
market value of the developed property as determined by the
appraisal. Our contract with any affiliate engaged in
development of properties for sale to us will require it to
deliver to us at closing title to the property, as well as an
assignment of leases.
In the case of properties to be developed by any of our
affiliates and sold to us, if any of our affiliates develop
properties, we anticipate that our development company affiliate
will:
|
|
|
|
|
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.
|
We will be required to pay a substantial sum to our development
company affiliate at the time of entering into the contract as a
refundable earnest money deposit to be credited against the
purchase price at closing, which will be applied to the cost of
acquiring the land and initial development costs. We expect that
the earnest money deposit will represent approximately 20% to
30% of the purchase price of the developed property set forth in
the purchase contract.
We may enter into a contract to acquire property from an
affiliate engaged in property development even if we have not
yet raised sufficient proceeds to enable us to pay the full
amount of the purchase price at closing. We may also elect to
close a purchase before the development of the property has been
completed, in which case we would obtain an assignment of the
construction and development contracts from our affiliate and
would complete the construction either directly or through a
joint venture with an affiliate. Any contract
80
between us, directly or indirectly through a joint venture with
an affiliate, and an affiliated development company for the
purchase of property to be developed will provide that we will
be obligated to purchase the property only if:
|
|
|
|
|
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.
|
Our advisor will not cause us to enter into a contract to
acquire property from an affiliated development company if it
does not reasonably anticipate that funds will be available to
purchase the property at the time of closing. If we enter into a
contract to acquire property from an affiliated development
company and, at the time for closing, are unable to purchase the
property because we do not have sufficient proceeds available
for investment, we will not be required to close the purchase of
the property and will be entitled to a refund of our earnest
money deposit from the affiliated development company. Because
the affiliated development company may be an entity without
substantial assets or operations, our board of directors may
require that the affiliated development companys
obligation to refund our earnest money deposit be guaranteed by
another entity, such as Cole Realty Advisors, our affiliated
property manager, which provides property management and leasing
services to various Cole programs, including us, for substantial
monthly fees. As of the time Cole Realty Advisors or any other
guarantor may be required to perform under any guaranty, we
cannot assure you that such guarantor will have sufficient
assets to refund all of our earnest money deposit in a lump sum
payment. In such a case, we would be required to accept
installment payments over time payable out of the revenues of
the guarantors operations We cannot assure you that we
would be able to collect the entire amount of our earnest money
deposit under such circumstances. See Risk
Factors General Risks Related to Investments in Real
Estate.
Section 1031
Program
Persons selling real estate held for investment often seek to
reinvest the proceeds of that sale in another real estate
investment in an effort to obtain favorable tax treatment under
Section 1031 of the Internal Revenue Code. Cole Capital
Partners, an affiliate of our advisor, has developed a
co-ownership programs to facilitate these transactions, which
are referred to as like-kind exchanges. For each
co-ownership program (Section 1031 Program), Cole Capital
Partners or another Cole affiliate will create a single member
limited liability company or a Delaware statutory trust (each of
which we refer to as a Cole Exchange Entity). A Cole Exchange
Entity typically will acquire all or part of a real estate
property to be owned in co-ownership arrangements with persons
wishing to engage in like-kind exchanges, which we refer to as
Section 1031 Participants. Generally, a Cole Exchange
Entity will acquire the subject property and prepare and,
through a registered broker-dealer, market a private placement
memorandum for the sale of co-ownership interests in that
property. In many instances, affiliates of our advisor will sell
or contribute a property to a Cole Exchange Entity for the
purpose of selling off the property. Properties acquired in
connection with the co-ownership program, if any, initially may
be partially or entirely financed with debt. Typically, multiple
investors will acquire co-ownership interests in a single
property. In a substantial majority of these transactions, the
underlying property serves as collateral for the mortgage loan
used to finance the purchase of the property. To the extent the
loan is not repaid in full as part of the co-ownership program,
the loan remains outstanding after the sale of the co-ownership
interests to the Section 1031 Participants. These loans
generally are non-recourse and are secured by the real property.
However, Cole Capital Partners or another Cole affiliate
typically is required to indemnify and become liable to the
lender for customary carve-outs under the loan financing
documents, including but not limited to fraud or intentional
misrepresentation , physical waste of the property,
misapplication or misappropriation of insurance proceeds and
failure to pay taxes.
Although we do not presently intend to participate in the
Section 1031 Program, we may do so if our board of
directors, including a majority of our independent directors,
determines that our participation is in the
81
best interest of our stockholders. In the event that our board
of directors determines that it is in our best interest to
participate in the Section 1031 Program, we may co-invest
in the property with the Cole Exchange Entity or purchase a
co-ownership interest from, or in, as applicable, the Cole
Exchange Entity. In that event, as an owner of co-ownership
interests in properties, we will be subject to the risks that
co-ownership of properties with unrelated third parties entails.
We may co-invest with or purchase co-ownership interests from,
or in, as applicable, a Cole Exchange Entity only if a majority
of our directors not otherwise interested in the transaction and
a majority of our independent directors approves of the
transaction as being fair, competitive and commercially
reasonable to us. We anticipate that in the event we participate
in the Section 1031 Program, generally we will purchase the
interest at the Cole Exchange Entitys cost (before
offering expenses and fees). However, if the price to us is in
excess of the cost of the asset paid by our affiliate, a
majority of our directors not otherwise interested in the
transaction and a majority of our independent directors must
determine that substantial justification for such excess exists
and that such excess is reasonable. In no event shall the cost
of such asset to us exceed the greater of the Cole Exchange
Entitys cost or the current appraised value for the
property interest performed by an independent appraiser.
Although the Cole Exchange Entity will charge fees and expenses
to Section 1031 Participants
and/or will
sell the co-ownership interests at a price above the price it
paid for the property, if we participate in the co-ownership
program we will not pay any fees or expenses to the Cole
Exchange Entity. We will, however, pay our advisor the
acquisition and advisory fees and reimburse the advisor for its
expenses as described under Management Compensation
to the same extent as with other types of property acquisitions.
If we purchase co-ownership interests, we will be subject to
various risks associated with co-tenancy arrangements which are
not otherwise present in real estate investments, such as the
risk that the interests of the non-affiliated Section 1031
Participants will become adverse to our interests. In any
co-ownership program, Cole Capital Partners, the Cole Exchange
Entity, or the other co-owners may have economic or business
interests or goals that are or may become inconsistent with our
business interests or goals. For instance, Cole Capital Partners
will receive substantial fees in connection with its sponsoring
of a Section 1031 Program (although we will not be required
to pay such fees) and our participation in such a transaction
likely would facilitate its consummation of the transactions.
For these reasons, our advisor may face a conflict in
structuring the terms of the relationship between our interests
and the interest of Cole Capital Partners or the Cole Exchange
Entity. As a result, agreements and transactions between the
parties with respect to the property will not have the benefit
of arms-length negotiation of the type normally conducted
between unrelated parties.
Disposition
Policies
We intend to hold each property we acquire for an extended
period, generally eight to ten years. However, circumstances
might arise that could result in the early sale of some
properties. We may sell a property before the end of the
expected holding period if we believe the sale of the property
would be in the best interests of our stockholders.
The determination of whether a particular property should be
sold or otherwise disposed of will be made after consideration
of relevant factors, including prevailing economic conditions
and current tenant creditworthiness, with a view to achieving
maximum capital appreciation. We cannot assure you that this
objective will be realized. The selling price of a property that
is net leased will be determined in large part by the amount of
rent payable under the lease. If a tenant has a repurchase
option at a formula price, we may be limited in realizing any
appreciation. In connection with our sales of properties we may
lend the purchaser all or a portion of the purchase price. In
these instances, our taxable income may exceed the cash received
in the sale. The terms of payment will be affected by custom in
the area in which the property being sold is located and the
then-prevailing economic conditions.
Investment
Limitations
Our charter and investment policies place numerous limitations
on us with respect to the manner in which we may invest our
funds or issue securities. These limitations cannot be changed
unless our charter is
82
amended, which requires approval of our stockholders, or we
otherwise change our investment policies. Unless our charter is
amended, or we revise our investment policies, we will not:
|
|
|
|
|
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.
|
In addition, our charter includes many other investment
limitations in connection with transactions with affiliated
entities or persons, which limitations are described above under
Conflicts of Interest. Our charter also includes
restrictions on
roll-up
transactions, which are described under Description of
Shares below.
Change in
Investment Objectives and Limitations
Our charter requires that our independent directors review our
investment policies at least annually to determine that the
policies we follow are in the best interest of our stockholders.
Each determination and the basis therefor shall be set forth in
the minutes of the meetings of our board of directors. The
methods of implementing our investment policies also may vary as
new real estate development trends emerge and new investment
techniques are developed. The methods of implementing our
investment objectives and policies, except as otherwise provided
in the organizational documents, may be altered by a majority of
our directors, including a majority of the independent
directors, without the approval of our stockholders.
83
Real
Property Investments
We engage in the acquisition and ownership of commercial
properties throughout the United States. We invest primarily in
income-generating retail properties, net leased to investment
grade and other creditworthy tenants.
As of May 9, 2007, we, through separate wholly-owned
limited partnerships or limited liability companies, had
acquired a 100% fee simple interest in 156 properties consisting
of an aggregate of approximately 6.5 million gross rentable
square feet located in 37 states and the U.S. Virgin
Islands. The properties were generally acquired through the use
of mortgage notes payable and proceeds from our ongoing public
offering of our common stock. The following table summarizes
these properties in order of acquisition date.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
The following table sets forth the principal provisions of the
lease terms for the major tenants at each property listed above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% 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.
|
Cole Realty Advisors has the sole and exclusive right to manage,
operate, lease and supervise the overall maintenance of the
properties listed above and currently receives a property
management fee of 2% of the monthly gross revenues from our
single-tenant properties and 4% of the gross revenues from our
multi-tenant properties. We currently have no plan for any
renovations, improvements or development of the properties
listed above and we believe that all are adequately insured.
In connection with the property acquisitions noted above, we
incurred or assumed the following fixed and variable rate
mortgage notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
The fixed rate debt mortgage notes require monthly interest-only
payments with the principal balance due on various dates from
July 2008 through October 2018. The variable rate debt mortgage
notes bear interest at the one-month LIBOR rate plus
200 basis points and require monthly interest-only payments
and generally mature within 90 days. Each of the mortgage
notes are secured by the respective property. The mortgage notes
are generally non-recourse to the Company and Cole Op II,
but both are liable for customary non-recourse carveouts.
96
The fixed rate mortgage notes generally may not be prepaid, in
whole or in part, except under the following circumstances:
(i) full prepayment may be made on any of the three
(3) monthly payment dates occurring immediately prior to
the maturity date, and (ii) partial prepayments resulting
from the application of insurance or condemnation proceeds to
reduce the outstanding principal balance of the mortgage notes.
Notwithstanding the prepayment limitations, the Company may sell
the properties to a buyer that assumes the respective mortgage
loan. The transfer would be subject to the conditions set forth
in the individual propertys mortgage note document,
including without limitation, the lenders approval of the
proposed buyer and the payment of the lenders fees, costs
and expenses associated with the sale of the property and the
assumption of the loan.
In the event that a mortgage note is not paid off on the
respective maturity date, each mortgage note includes
hyperamortization provisions. The interest rate during the
hyperamortization period shall be the fixed interest rate as
stated on the respective mortgage note agreement plus two
percent (2.0%). The individual mortgage note maturity date,
under the hyperamortization provisions, will be extended by
twenty (20) years. During such period, the lender will
apply 100% of the rents collected to (i) all payments for
escrow or reserve accounts, (ii) payment of interest at the
original fixed interest rate, (iii) payments for the
replacement reserve account, (iv) any other amounts due in
accordance with the mortgage note agreement other than any
additional interest expense, (v) any operating expenses of
the property pursuant to an approved annual budget,
(vi) any extraordinary expenses, (vii) payments to be
applied to the reduction of the principal balance of the
mortgage note, and (viii) any additional interest expense,
which is not paid will be added to the principal balance of the
mortgage note.
For federal income tax purposes, the depreciable basis in the
properties noted above is approximately $827.3 million in
total. When we calculate depreciation expense for tax purposes,
we will use the straight-line method. We depreciate buildings
and improvements based upon estimated useful lives of
40 years, respectively. The depreciable basis in the
properties noted above are detailed as follows:
|
|
|
|
|
|
|
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
Tenant
Lease Expirations
The following table sets forth, as of May 9, 2007, lease
expirations of our portfolio for each of the next ten years
assuming no renewal options are exercised. For purposes of the
table, the total annual base rent column represents
annualized base rent, based on rent in effect on January 1 of
the respective year, for each lease which expires during the
respective year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potential
Property Investments
Our advisor has identified the following properties as potential
suitable investments for us. The acquisition of each such
property is subject to a number of conditions. A significant
condition to acquiring any one of these potential acquisitions
is our ability to raise sufficient proceeds in this offering to
pay a portion of the purchase price. An additional condition to
acquiring these properties 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.
Our evaluation of a property as a potential acquisition,
including the appropriate purchase price, will include our
consideration of a property condition report; 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; and the presence of demand generators.
We will decide whether to acquire these properties generally
based upon:
|
|
|
|
|
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.
|
Other properties may be identified in the future that we may
acquire before or instead of these properties. Due to the
considerable conditions to the consummation of the acquisition
of these properties, we cannot make any assurances that the
closing of these acquisitions is probable.
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.
|
Each potential property acquisition is subject to a net lease,
pursuant to which the tenants are required to pay substantially
all operating expenses and capital expenditures in addition to
base rent. In the case of a multi-tenant commercial property the
tenants are also required to pay a proportionate amount of
common area maintenance charges in addition to the items listed
above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
The table below provides leasing information for the major
tenants at each respective property.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table outlines the anticipated loan terms on debt
financing to be secured in connection with the purchase of the
potential property acquisitions our advisor has identified for
us. Generally, we expect the loans to have a fixed rate, with
interest only payments and a five to ten-year maturity.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cole Advisors II, our advisor, is continually evaluating
various potential property investments and engaging in
discussions and negotiations with sellers, developers and
potential tenants regarding the purchase and development of
properties for us and other Cole-sponsored programs. At such
time while this offering is pending, if we believe that a
reasonable probability exists that we will acquire a specific
property, this prospectus will be supplemented to disclose the
negotiations and pending acquisition of such property. We expect
that this will normally occur upon the signing of a purchase
agreement for the acquisition of a specific property, but may
occur before or after such signing or upon the satisfaction or
expiration of major contingencies in any such purchase
agreement, depending on the particular circumstances surrounding
each potential investment. A supplement to this prospectus will
describe any improvements proposed to be constructed thereon and
other information that we consider appropriate for an
understanding of the transaction. Further data will be made
available after any pending acquisition is consummated, also by
means of a supplement to this prospectus, if appropriate. YOU
SHOULD UNDERSTAND THAT THE DISCLOSURE OF ANY PROPOSED
ACQUISITION CANNOT BE RELIED UPON AS AN ASSURANCE THAT WE WILL
ULTIMATELY CONSUMMATE SUCH ACQUISITION OR THAT THE INFORMATION
PROVIDED CONCERNING THE PROPOSED ACQUISITION WILL NOT CHANGE
PRIOR TO ANY ACTUAL PURCHASE.
Each of our properties is adequately covered by insurance and we
intend to obtain adequate insurance coverage for all future
properties that we acquire.
101
SELECTED
FINANCIAL DATA
The following data should be read in conjunction with our
consolidated financial statements and the notes thereto and the
section of this prospectus captioned Managements
Discussion and Analysis of Financial Condition and Results of
Operations. The selected financial data presented below
has been derived from our audited consolidated financial
statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
MANAGEMENTS
DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in
conjunction with our accompanying consolidated financial
statements and notes thereto.
Overview
We were formed on September 29, 2004 to acquire and operate
commercial real estate primarily consisting of high quality,
freestanding, single-tenant properties net leased to investment
grade and other creditworthy tenants located throughout the
United States. We commenced our principal operations on
September 23, 2005, when we issued the initial
486,000 shares of our common stock in our initial public
offering. Prior to such date, we were considered a development
stage company. We acquired our first real estate property on
September 26, 2005. We have no paid employees and are
externally advised and managed by Cole Advisors II, an
affiliate of ours. We intend to qualify, and currently qualify,
as a real estate investment trust for federal income tax
purposes.
We derive a substantial portion of our revenue from our rental
income. As a result, our operating results and cash flows are
primarily influenced by rental income from our commercial
properties and interest expense on our property acquisition
indebtedness. Rental income accounted for approximately 94% and
100% of total revenue during the years ended December 31,
2006 and 2005, respectively. As 100% of our properties are under
lease, with an average remaining lease term of approximately
13.2 years, we believe our exposure to changes in
commercial rental rates on our portfolio is substantially
mitigated. Our advisor regularly monitors the creditworthiness
of our tenants by reviewing the tenants financial results,
credit rating agency reports (if any) on the tenant or
guarantor, the operating history of the property with such
tenant, the tenants market share and track record within
its industry segment, the general health and outlook of the
tenants industry segment, and other information for
changes and possible trends. If our advisor identifies
significant changes or trends that may adversely affect the
creditworthiness of a tenant, it will gather a more in-depth
knowledge of the tenants financial condition and, if
necessary, attempt to mitigate the tenant credit risk by
evaluating the possible sale of the property, or identifying a
possible replacement tenant should the current tenant fail to
perform on the lease. As of December 31, 2006, the debt
leverage ratio of our portfolio, which is the ratio of mortgage
notes payable to total real estate assets, was approximately
49%, with approximately 1% of the debt, or approximately
$2.7 million subject to variable interest rates. As of
March 16, 2007, we had repaid all of the approximately
$2.7 million variable interest rate mortgage notes payable.
The repayments of the variable interest rate mortgage notes
payable loans was made with proceeds from our initial public
offering. As we continue to raise capital pursuant to this
offering and invest the proceeds in commercial real estate, we
will be subject to changes in real estate prices and changes in
interest rates on new indebtedness used to acquire the
properties. We may manage our risk of changes in real estate
prices on future property acquisitions by entering into purchase
agreements and loan commitments simultaneously such that our
operating yield is determinable, by contracting with developers
for future delivery of properties, or by entering into
sale-leaseback transactions. We expect to manage our interest
rate risk by monitoring the interest rate environment in
connection with our planned property acquisitions to determine
the appropriate acquisition financing, which may include fixed
rate loans, variable rate loans or interest rate hedges. If we
are unable to acquire suitable properties or obtain suitable
financing for future acquisitions, our results of operations may
be adversely affected.
As of December 31, 2006, we owned 83 single-tenant,
freestanding retail properties, four single-tenant freestanding
commercial properties, and four multi-tenant retail properties,
all of which were 100% leased. During the years ended
December 31, 2006 and 2005, we acquired 77 and 14
properties, respectively. Our results of operations are not
indicative of those expected in future periods as we expect that
rental income, operating expenses, asset management fees,
depreciation expense, interest expense, and net income will each
increase in the future as we acquire additional properties and
as our current properties are owned for an entire period.
Our management is not aware of any material trends or
uncertainties, other than national economic conditions affecting
real estate generally (such as lower capitalization rates and
increasing interest rates, which
103
lead to higher interest expense) that may reasonably be expected
to have a material impact, favorable or unfavorable, on revenues
or income from the acquisition and operations of real properties
and mortgage loans, other than those referred to in this
prospectus.
With our objectives of providing current income to our
stockholders and preserving their capital, we view our most
significant challenges as:
|
|
|
|
|
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.
|
Application
of Critical Accounting Policies
Our accounting policies have been established to conform with
GAAP. The preparation of financial statements in conformity with
GAAP requires management to use judgment in the application of
accounting policies, including making estimates and assumptions.
These judgments affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities
at the dates of the financial statements and the reported
amounts of revenue and expenses during the reporting periods. If
managements judgment or interpretation of the facts and
circumstances relating to various transactions had been
different, it is possible that different accounting policies
would have been applied, thus, resulting in a different
presentation of the financial statements. Additionally, other
companies may utilize different estimates that may impact
comparability of our results of operations to those of companies
in similar businesses.
The critical accounting policies outlined below have been
discussed with members of the audit committee of the board of
directors.
Investment
in Real Estate Assets
We are required to make subjective assessments as to the useful
lives of our depreciable assets. We consider the period of
future benefit of the asset to determine the appropriate useful
lives. These assessments, which are based on estimates, have a
direct impact on net income. 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
|
Allocation
of Purchase Price of Acquired Assets
Upon the acquisition of real properties, it is our policy to
allocate the purchase price of properties to acquired tangible
assets, consisting of land and building, and identified
intangible assets and liabilities, consisting of the value of
above-market and below-market leases, other value of in-place
leases and value of tenant relationships, based in each case on
their fair values. We utilize independent appraisals to
determine the fair values of the tangible assets of an acquired
property (which includes land and building).
The fair values of above-market and below-market in-place lease
values are recorded based on the present value (using an
interest rate which reflects the risks associated with the
leases acquired) of the difference between (i) the
contractual amounts to be paid pursuant to the in-place leases
and (ii) an estimate of fair market lease rates for the
corresponding in-place leases, which is generally obtained from
independent appraisals, measured over a period equal to the
remaining non-cancelable term of the lease. The above-market and
below-market lease values are capitalized as intangible lease
assets or liabilities and amortized as an adjustment of rental
income over the remaining terms of the respective leases.
The fair values of in-place leases include direct costs
associated with obtaining a new tenant, opportunity costs
associated with lost rentals which are avoided by acquiring an
in-place lease, and tenant relationships. Direct costs
associated with obtaining a new tenant include commissions,
tenant improvements, and other
104
direct costs and are estimated based on independent appraisals
and managements consideration of current market costs to
execute a similar lease. These direct costs are included in
intangible lease assets in the accompanying consolidated balance
sheet and are amortized to expense over the remaining terms of
the respective leases. The value of opportunity costs is
calculated using the contractual amounts to be paid pursuant to
the in-place leases over a market absorption period for a
similar lease. Customer relationships are valued based on
expected renewal of a lease or the likelihood of obtaining a
particular tenant for other locations. These intangibles are
included in intangible lease assets in the accompanying
consolidated balance sheet and are amortized to expense over the
remaining term of the respective leases.
The determination of the fair values of the assets and
liabilities acquired requires the use of significant assumptions
with regard to the current market rental rates, rental growth
rates, discount rates and other variables. The use of
inappropriate estimates would result in an incorrect assessment
of our purchase price allocations, which could impact the amount
of our reported net income.
Valuation
of Real Estate Assets
We continually monitor events and changes in circumstances that
could indicate that the carrying amounts of our real estate and
related intangible assets may not be recoverable. When
indicators of potential impairment are present that indicate
that the carrying amounts of real estate and related intangible
assets may not be recoverable, we assess the recoverability of
the assets by determining whether the carrying value of the
assets will be recovered through the undiscounted future
operating cash flows expected from the use of the assets and
their eventual disposition. In the event that such expected
undiscounted future cash flows do not exceed the carrying value,
we will adjust the real estate and related intangible assets to
the fair value and recognize an impairment loss. As of
December 31, 2006, the undiscounted future operating cash
flows of any property with potential impairment indicators
exceeded its carrying value and no impairment losses had been
recorded. As of December 31, 2005, no potential impairment
indicators existed and no losses had been recorded.
Projections of expected future cash flows require us to estimate
future market rental income amounts subsequent to the expiration
of current lease agreements, property operating expenses,
discount rates, the number of months it takes to re-lease the
property and the number of years the property is held for
investment. The use of inappropriate assumptions in the future
cash flow analysis would result in an incorrect assessment of
the propertys future cash flow and fair value and could
result in the overstatement of the carrying value of our real
estate and related intangible assets and net income.
Revenue
Recognition
Upon the acquisition of real estate, certain properties have
leases where minimum rent payments increase during the term of
the lease. We record rental revenue for the full term of each
lease on a straight-line basis. Accordingly, we record a
receivable from tenants that we expect to collect over the
remaining lease term rather than currently, which we record as
rents receivable. When we acquire a property, the term of
existing leases is considered to commence as of the acquisition
date for the purposes of this calculation. In accordance with
Staff Accounting Bulletin 101, Revenue Recognition in
Financial Statements, we defer the recognition of contingent
rental income, such as percentage rents, until the specific
target that triggers the contingent rental income is achieved.
Cost recoveries from tenants are included in tenant
reimbursement income in the period the related costs are
incurred.
Income
Taxes
We have made an election to be taxed as a REIT under
Sections 856 through 860 of the Internal Revenue Code
commencing with our taxable year ended December 31, 2005.
If we qualify for taxation as a REIT, we generally will not be
subject to federal corporate income tax to the extent we
distribute our REIT taxable income to our stockholders, and so
long as we distribute at least 90% of our REIT taxable income.
REITs are subject to a number of other organizational and
operational requirements. Even if we qualify for taxation as a
REIT, we may be subject to certain state and local taxes on our
income and property, and federal income and
105
excise taxes on our undistributed income. We believe we are
organized and operating in such a manner as to qualify to be
taxed as a REIT for the taxable year ended December 31,
2006.
Results
of Operations
We commenced our principal operations on September 23,
2005, when we issued the initial 486,000 shares of our
common stock in our initial public offering. Prior to such date,
we were considered a development stage company. We acquired our
first real estate property on September 26, 2005.
Year
Ended December 31, 2006 Compared to the Year Ended
December 31, 2005
As of December 31, 2006, we owned 91 commercial properties
compared to 14 commercial properties at December 31, 2005,
all of which were 100% leased. Accordingly, our results of
operations for the year ended December 31, 2006 as compared
to the year ended December 31, 2005 reflect significant
increases in all categories.
Revenue. Rental income increased approximately
$17.6 million to approximately $18.4 million for the
year ended December 31, 2006 compared to approximately
$742,000 for the year ended December 31, 2005. The increase
was primarily due to the acquisition of 77 new properties during
2006 and the recording of rental income for the 14 properties
acquired during 2005 for 12 months during 2006 compared to
three months, or less, during 2005. Our revenue primarily
consists of rental income from net leased commercial properties,
which accounted for approximately 94% and 100% of total revenues
during the year ended December 31, 2006 and
December 31, 2005, respectively. During 2006, we acquired
certain properties for which we pay certain operating expenses
subject to reimbursement by the tenant, which resulted in
approximately $1.2 million of tenant reimbursement income
in 2006 compared to no amounts in 2005.
General and Administrative Expenses. General
and administrative expenses increased approximately $797,000 to
approximately $953,000 for the year ended December 31, 2006
compared to approximately $156,000 for the year ended
December 31, 2005. The increase was primarily due to
increases in legal and accounting fees, primarily due to our
increase in assets and operations and a full year of SEC
reporting obligations in 2006, compared to six months in 2005,
and increases in state franchise and income taxes due to the
increase in the number of properties owned from 14 properties in
2005 to 91 properties in 2006. The primary general and
administrative expense items are legal and accounting fees,
organizational costs, state franchise and income taxes, other
licenses and fees, and insurance.
Property Operating Expenses. Property
operating expenses increased to approximately $1.4 million
during the year ended December 31, 2006 compared to $0 for
the year ended December 31, 2005. The increase was
primarily due to the acquisition of certain properties
subsequent to December 31, 2005, for which we initially
paid certain operating expenses and are reimbursed by the tenant
in accordance with the respective lease agreements. At
December 31, 2005, our portfolio consisted of properties in
which each tenant paid substantially all expenses directly. The
primary property operating expense items are repairs and
maintenance, property taxes, and insurance.
Property and Asset Management Fees. Pursuant
to the advisory agreement with our advisor, we are required to
pay to our advisor a monthly asset management fee equal to 1/12
of 0.25% of the aggregate asset value of our properties
determined in accordance with the advisory agreement as of the
last day of the preceding month. Pursuant to a property
management agreement with Cole Realty Advisors, our property
manager, we were required to pay to our property manager a
property management fee in an amount equal to 2% of gross
revenues determined pursuant to the agreement, less all payments
to third-party management subcontractors. Upon effectiveness of
this offering, we are required to pay to our property manager a
property management fee equal to (i) 2% of gross revenues
for our freestanding, single tenant retail, net leased property
and (ii) 4% of gross revenues for our other properties.
Property and asset management fees increased approximately
$898,000 to approximately $937,000 for the year ended
December 31, 2006 compared to approximately $39,000 for the
year ended December 31, 2005. Property management fees
increased approximately $336,000 to approximately $350,000 in
2006 from
106
approximately $14,000 in 2005. The increase in property
management fees was primarily due to an increase in rental
income to approximately $18.4 million in 2006 from
approximately $742,000 in 2005. Asset management fees increased
approximately $562,000 to approximately $587,000 in 2006 from
approximately $25,000 in 2005. The increase in asset management
fees was primarily due to an increase in the aggregate book
value of properties owned to approximately $444.0 million
at December 31, 2006 from approximately $91.6 million
at December 31, 2005.
Depreciation & Amortization
Expenses. Depreciation and amortization expenses
increased approximately $6.3 million to approximately
$6.5 million for the year ended December 31, 2006
compared to approximately $221,000 for the year ended
December 31, 2005. The increase was primarily due to an
increase in the average aggregate book value of properties owned
to approximately $443.9 million at December 31, 2006
from approximately $91.6 million at December 31, 2005
and the recording of depreciation and amortization for
12 months during 2006 compared to three months during 2005.
The increase in aggregate book value is due to the acquisition
of 77 new properties during 2006 and the ownership of the 14
properties acquired during 2005 for a full year in 2006.
Interest Income. Interest income increased
approximately $475,000 to approximately $503,000 during the year
ended December 31, 2006 compared to approximately $28,000
for the year ended December 31, 2005. The increase was
primarily due to having higher uninvested cash throughout the
year due to proceeds from the initial public offering. Cash and
cash equivalents was approximately $37.6 million at
December 31, 2006 compared to approximately
$4.6 million at December 31, 2005.
Interest Expense. Interest expense increased
approximately $8.4 million to approximately
$8.9 million for the year ended December 31, 2006
compared to approximately $467,000 during the year ended
December 31, 2005. The increase was primarily due to an
increase in the average mortgage notes payable outstanding
during 2006 to approximately $142.5 million from
approximately $33.4 million during 2005 and the recording
of interest expense for 12 months during 2006 compared to
four months during 2005. The increase in average mortgage notes
payable was primarily due to the acquisition of 77 new
properties during 2006 and the ownership of the 14 properties
acquired during 2005 for a full year in 2006.
Net Income. Net income increased approximately
$1.5 million to approximately $1.3 million for the
year ended December 31, 2006 compared to a net loss of
approximately $115,000 for the year ended December 31,
2005. The increase was primarily due to the acquisition and
ownership of 77 new properties during 2006 and the ownership of
the 14 properties acquired during 2005 for a full year in 2006.
Our property acquisitions during the year ended
December 31, 2006 were financed in part with short-term and
long-term notes payable as discussed in Note 5 to our
consolidated financial statements. Our interest expense in
future periods will vary based on our level of future
borrowings, which will depend on the level of proceeds raised
from the sale of our common stock, the cost of borrowings, and
the opportunity to acquire real estate assets which meet our
investment objectives.
Year
Ended December 31, 2005 Compared to the Period from
September 29, 2004 (Date of Inception)
to December 31, 2004
We commenced our principal operations on September 23, 2005
and we made our initial real estate acquisition on
September 26, 2005. As a result, our consolidated financial
results for the year ended December 31, 2005 are not
comparable to the results for the period from September 29,
2004 (date of inception) to December 31, 2004. Results of
operations for the year ended December 31, 2005 primarily
consisted of the following:
Real Estate Operations. Rental income was
approximately $742,000, depreciation and amortization expense
was approximately $221,000, property and asset management fees
were approximately $39,000, and interest expense was
approximately $467,000 for the year ended December 31,
2005. All of such costs were directly related to the timing of
our real estate acquisitions during 2005. We acquired our
initial property on September 26, 2005, and 13 additional
properties during the fourth quarter of 2005.
107
General and Administrative Expenses. General
and administrative expenses for the year ended December 31,
2005 totaled approximately $156,000, constituting 21% of total
revenues. The primary components of general and administrative
expenses were board of directors fees, legal fees, accounting
fees, and organizational costs. Such expenses represented
approximately six months of expense as we incurred no general
and administrative expenses prior to the June 27, 2005, the
effective date of the initial public offering.
We sustained a net loss for the year ended December 31,
2005 of approximately $115,000, primarily as a result of
incurring overhead-related general and administrative expenses,
depreciation and amortization expenses and interest expense
without sufficient rental income from properties to cover the
costs.
Portfolio
Information
As of December 31, 2006, we owned 91 properties located in
26 states, all of which were 100% leased with an average
lease term remaining of approximately 13.2 years.
As of December 31, 2006, our five highest geographic
concentrations were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, our five highest tenant industry
concentrations were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, our five highest tenant
concentrations were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For more information on our portfolio diversification and
statistics, see Real Property Investments above.
108
Funds
From Operations
We believe that funds from operations (FFO) is a
beneficial indicator of the performance of a REIT. Because FFO
calculations exclude such factors as depreciation and
amortization of real estate assets and gains or losses from
sales of operating real estate assets (which can vary among
owners of identical assets in similar conditions based on
historical cost accounting and useful-life estimates), they
facilitate comparisons of operating performance between periods
and between other REITs. Our management believes that accounting
for real estate assets in accordance with GAAP implicitly
assumes that the value of real estate assets diminishes
predictability over time. Since real estate values have
historically risen or fallen with market conditions, many
industry investors and analysts have considered the presentation
of operating results for real estate companies that use
historical cost accounting to be insufficient by themselves. As
a result, we believe that the use of FFO, together with the
required GAAP presentations, provide a more complete
understanding of our performance relative to our competitors and
a more informed and appropriate basis on which to make decisions
involving operating, financing, and investing activities. Other
REITs may not define FFO in accordance with the current National
Association of Real Estate Investment Trusts
(NAREIT) definition (as we do) or may interpret
the current NAREIT definition differently than we do.
FFO is a non-GAAP financial measure and does not represent net
income as defined by GAAP. Net income as defined by GAAP is the
most relevant measure in determining our operating performance
because FFO includes adjustments that investors may deem
subjective, such as adding back expenses such as depreciation
and amortization. Accordingly, FFO should not be considered as
an alternative to net income as an indicator of our operating
performance.
Our calculation of FFO is presented in the following table for
the period ended as indicated:
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
Set forth below is additional information (often considered in
conjunction with FFO) that may be helpful in assessing our
operating results:
|
|
|
|
|
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.
|
Liquidity
and Capital Resources
We expect to continue to raise capital through the sale of
shares of our common stock and to utilize the net proceeds from
the sale of our common stock and proceeds from secured or
unsecured financings to complete future property acquisitions.
As of December 31, 2006, we had received and accepted
subscriptions for 30,691,204 shares of common stock in our
initial public offering for gross proceeds of approximately
$306.5 million.
Short-term
Liquidity and Capital Resources
We expect to meet our short-term liquidity requirements through
net cash provided by property operations and proceeds from the
sale of our common stock. We expect our operating cash flows to
increase as additional
109
properties are added to our portfolio. We expect that
approximately 88.6% of the gross proceeds from this offering
will be invested in real estate, approximately 9.1% will be used
to pay sales commissions, dealer manager fees and offering and
organizational costs, with the remaining 2.3% used to pay
acquisition and advisory fees and acquisition expenses and
working capital reserves. The offering and organizational costs
associated with this offering are initially paid by our advisor,
and reimbursed by us in an aggregate amount not to exceed 1.5%
of the capital raised by us in the offering. As of
December 31, 2006, Cole Advisors II had paid
approximately $3.8 million of offering and organization
costs in respect of our initial public offering and we had
reimbursed our advisor for substantially all of such costs, of
which approximately $59,000 was expensed as organizational costs.
During the period from January 1, 2007 to March 19,
2007, we completed the acquisition of 14 single-tenant
properties and three multi-tenant properties in separate
transactions for an aggregate purchase price of approximately
$229.4 million, exclusive of closing costs. The
acquisitions were funded with proceeds from our initial public
offering and approximately $145.9 million in aggregate
proceeds from 15 loans. Additionally, we issued an approximately
$6.3 million mortgage note payable on a property owned as
of December 31, 2006.
On December 15, 2006, our board of directors declared a
daily distribution of $0.0017808 per share for stockholders
of record as of the close of business on each day of the period
commencing on January 1, 2007 and ending on March 31,
2007. The distributions for the period commencing on
January 1, 2007 and ending on January 31, 2007 were
paid in February 2007 and totaled approximately
$1.8 million, of which approximately $950,000 was
reinvested in shares through our distribution reinvestment
program. The distributions for the period commencing on
February 1, 2007 and ending on February 28, 2007 were
paid in March 2007 and totaled approximately $1.8 million,
of which approximately $970,000 was reinvested in shares through
our distribution reinvestment program.
Long-term
Liquidity and Capital Resources
We expect to meet our long-term liquidity requirements through
proceeds from the sale of our common stock, proceeds from
secured or unsecured financings from banks and other lenders,
the selective and strategic sale of properties and net cash
flows from operations. We expect that our primary uses of
capital will be for property acquisitions, for the payment of
tenant improvements, for the payment of offering-related costs,
for the payment of operating expenses, including interest
expense on any outstanding indebtedness, and for the payment of
distributions to our stockholders.
We expect that substantially all net cash generated from
operations will be used to pay distributions to our stockholders
after certain capital expenditures, including tenant
improvements and leasing commissions, are paid at the
properties; however, we may use other sources to fund
distributions as necessary. To the extent that cash flows from
operations are lower due to fewer properties being acquired or
lower returns on the properties, distributions paid to our
stockholders may be lower. We expect that substantially all net
cash resulting from equity or debt financing will be used to
fund acquisitions, certain capital expenditures identified at
acquisition, repayments of outstanding debt, or distributions to
our stockholders. Over the long term, we intend to reduce our
aggregate borrowings as a percentage of our real estate assets.
As of December 31, 2006, we had cash and cash equivalents
of approximately $37.6 million, which we expect to be used
primarily to invest in additional real estate, pay operating
expenses and pay stockholder distributions.
As of December 31, 2006, we had approximately
$218.3 million of debt outstanding consisting of
approximately $215.6 million in fixed rate, term mortgage
loans and approximately $2.7 million in variable rate term
mortgage loans. The weighted average interest rate at
December 31, 2006 under the fixed rate term mortgage loans
was 5.72% and the variable rate term mortgage interest rate is
stated at LIBOR plus 2%. Additionally the ratio of debt to total
assets was approximately 44% and the weighted average years to
maturity was 7.70 years.
110
Our contractual obligations as of December 31, 2006 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
Our charter prohibits us from incurring debt that would cause
our borrowings to exceed the greater of 60% of our assets,
valued at the greater of the aggregate cost (before depreciation
and 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. During the fourth quarter of 2005 and the
quarter ended March 31, 2006, the independent directors
approved borrowings that caused our leverage ratio at certain
times to exceed the 60% limitation. The independent directors
believed such borrowing levels were justified for the following
reasons:
|
|
|
|
|
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.
|
Cash Flow
Analysis
Year
Ended December 31, 2006 Compared to the Year ended
December 31, 2005
Operating
Activities
Net cash provided by operating activities increased
approximately $7.5 million to approximately
$7.9 million for the year ended December 31, 2006,
compared to net cash provided by operating activities of
approximately $398,000 for the year ended December 31,
2005. The increase was primarily due to net income for the
period of approximately $1.3 million and depreciation and
amortization expenses totaling approximately $7.0 million
offset by increases in rents and tenant receivables of
approximately $2.4 million. See Results
of Operations above for a more complete discussion of the
factors impacting our operating performance.
Investing
Activities
Net cash used in investing activities increased approximately
$226.6 million to approximately $320.2 million for the
year ended December 31, 2006, compared to net cash used in
investing activities of approximately $93.6 million for the
year ended December 31, 2005. The increase was primarily
due to the acquisition of 77 real estate properties during 2006
compared to the acquisition of 14 properties during 2005
111
and an approximately $2.2 million increase in restricted
cash, due to an increase cash held in escrow pending the
issuance of shares to investors.
Financing
Activities
Net cash provided by financing activities increased
approximately $247.7 million to approximately
$345.3 million for the year ended December 31, 2006,
compared to net cash provided by financing activities of
approximately $97.6 million for the year ended
December 31, 2005. The increase was primarily due to an
increase in net proceeds from the issuance of common stock in
the initial public offering of approximately $222.8 million
and an increase in proceeds from the issuance of mortgage and
affiliate notes of approximately $93.9 million, offset by
an increase in repayments of mortgage and affiliate notes
payable of approximately $63.5 million. The increase in
proceeds from issuance of mortgage and affiliate notes payable
was due to the issuance of 59 new mortgages in 2006 compared to
nine new mortgages in 2005. The increase in repayments of
mortgage and affiliate notes payable was due to the repayment of
short-term variable rate debt at its maturity during 2006 and
the repayment of approximately $4.5 million of affiliate
notes payable during 2006.
Year
Ended December 31, 2005 Compared to the Period from
September 29, 2004 (Date of Inception)
to December 31, 2004
We commenced our principal operations on September 23, 2005
and we made our initial real estate acquisition on
September 26, 2005. As a result, our consolidated cash
flows for the year ended December 31, 2005 are not
comparable to the cash flows for the period from
September 29, 2004 (date of inception) to December 31,
2004.
Operating
Activities
Net cash provided by operating activities was approximately
$398,000 for the year ended December 31, 2005, primarily
due to a net loss for the period of approximately $115,000
offset by depreciation and amortization expenses totaling
approximately $241,000 and an increase in accounts payable and
accrued expenses of approximately $283,000. Our initial property
acquisition was made on September 26, 2005. See
Results of Operations above for a more
complete discussion of the factors impacting our operating
performance.
Investing
Activities
Net cash used in investing activities was approximately
$93.6 million for the year ended December 31, 2005,
primarily due to approximately $91.8 million used on the
acquisition of 14 real estate properties and their associated
intangible lease assets and acquisition costs and approximately
$1.8 million in restricted cash, which is held in escrow
pending the issuance of shares to investors.
Financing
Activities
Net cash provided by financing activities was approximately
$97.6 million for the year ended December 31, 2005,
primarily due to net proceeds from the issuance of common stock
in the initial public offering of approximately
$25.3 million, net proceeds of $70.5 million from the
issuance of notes in connection with the acquisition of 14
properties and an approximately $1.8 million liability
related to investor proceeds, which are held in escrow pending
our acceptance of subscriptions and the issuance of shares to
the investors.
Election
as a REIT
We are taxed as a REIT under the Internal Revenue Code of 1986,
as amended. To qualify as a REIT, we must meet certain
organizational and operational requirements, including a
requirement to distribute at least 90% of our ordinary taxable
income to stockholders. As a REIT, we generally will not be
subject to federal income tax on taxable income that we
distribute to our stockholders. If we fail to qualify as a REIT
in any taxable year, we will then be subject to federal income
taxes on our taxable income for four years following the year
during which qualification is lost, unless the Internal Revenue
Service grants us relief under certain statutory provisions.
Such an event could materially adversely affect our net income
and net cash available for
112
distribution to stockholders. However, we believe that we are
organized and operate in such a manner as to qualify for
treatment as a REIT for federal income tax purposes. No
provision for federal income taxes has been made in our
accompanying consolidated financial statements. We are subject
to certain state and local taxes related to the operations of
properties in certain locations, which have been provided for in
our accompanying financial statements.
Inflation
We are exposed to inflation risk as income from long-term leases
is the primary source of our cash flows from operations. There
are provisions in certain of our tenant leases that would
protect us from the impact of inflation such as step rental
increases and percentage rent provisions. However, due to the
long-term nature of the leases, the leases may not re-set
frequently enough to cover inflation.
Related-Party
Transactions and Agreements
We have entered into agreements with Cole Advisors II and
its affiliates, whereby we pay certain fees to, or reimburse
certain expenses of, Cole Advisors II or its affiliates for
acquisition and advisory fees and expenses, organization and
offering costs, sales commissions, dealer manager fees, asset
and property management fees and reimbursement of operating
costs. See Note 9 to our consolidated financial statements
included in this prospectus for a discussion of the various
related-party transactions, agreements and fees.
Conflicts
of Interest
Affiliates of Cole Advisors II act as sponsor, general
partner or advisor to various private real estate limited
partnerships and a REIT that offered its shares pursuant to an
exemption from registration. As such, there are conflicts of
interest where Cole Advisors II or its affiliates, while
serving in the capacity as sponsor, general partner or advisor
for another Cole sponsored program, may be in competition with
us in connection with property acquisitions, property
dispositions, and property management. The compensation
arrangements between affiliates of Cole Advisors II and
these other Cole sponsored programs could influence Cole
Advisor IIs advice to us. See the section captioned
Conflicts of Interest elsewhere in this prospectus.
Subsequent
Events
Certain events subsequent to December 31, 2006 through
March 16, 2007, including the sale of shares of common
stock, the acquisition of 17 properties, the attainment of
additional mortgage financing, and the addition of various
extended rate lock agreements are discussed in Note 16 to
the consolidated financial statements included in this
prospectus.
Impact of
Recent Accounting Pronouncements
Reference is made to Note 1 to the consolidated financial
statements included in this prospectus regarding the impact of
recent accounting pronouncements.
Reference is made to Note 10 to the consolidated financial
statements included in this prospectus regarding our adoption of
SFAS No. 123R, Share-based Payment.
Off
Balance Sheet Arrangements
As of December 31, 2006 and 2005, we had no off balance
sheet arrangements.
113
PRIOR
PERFORMANCE SUMMARY
Prior
Investment Programs
The information presented in this section represents the
historical experience of certain real estate programs managed
over the last ten years by Cole Capital Advisors, Cole Capital
Partners and other affiliates of our advisor, including certain
officers and directors of our advisor. Investors should not
assume that they will experience returns, if any, comparable to
those experienced by investors in such prior real estate
programs.
During the period from January 1, 1997 to December 31,
2006, affiliates of our advisor have sponsored 71 privately
offered prior programs, including 16 limited partnerships, a
real estate investment trust (Cole REIT I), four debt offerings
and 49
tenant-in-common
programs. As of December 31, 2006, such prior programs have
raised approximately $576.2 million from approximately
6,500 investors. Each of the 16 limited partnerships, the real
estate investment trust, four of the debt offerings and the 49
tenant-in-common
programs have investment objectives and policies similar to that
of this program. See Tables I and II of the Prior Performance
Tables for more detailed information about the experience of our
affiliates in raising and investing funds for offerings
initiated over the last four years and compensation paid to the
sponsors of these programs.
We intend to conduct this offering in conjunction with future
offerings by one or more public and private real estate entities
sponsored by Cole Capital Advisors, Cole Capital Partners and
their affiliates. To the extent that such entities have the same
or similar objectives as ours or involve similar or nearby
properties, such entities may be in competition with the
properties acquired by us. See the Conflicts of
Interest section of this prospectus for additional
information.
The information in this section and in the Prior Performance
Tables attached to this prospectus as Appendix A provides
relevant summary information concerning real estate programs
sponsored by our affiliates. The Prior Performance Tables set
forth information as of the dates indicated regarding certain of
these prior programs as to (1) experience in raising and
investing funds (Table I); (2) compensation to the sponsor
and its affiliates (Table II); (3) annual operating
results of prior real estate programs (Table III);
(4) results of completed programs (Table IV); and
(5) results of sales or disposals of properties (Table V).
Additionally, Table VI, which is contained in Part II of
the registration statement for this offering and which is not
part of the prospectus, contains certain additional information
relating to properties acquired by the prior real estate
programs. We will furnish copies of such table to any
prospective investor upon request and without charge. The
purpose of this prior performance information is to enable you
to evaluate accurately the experience of our advisor and its
affiliates in sponsoring like programs. The following discussion
is intended to summarize briefly the objectives and performance
of the prior real estate programs and to disclose any material
adverse business developments sustained by them.
Upon written request, any potential investor may obtain, without
charge, the most recent annual report on Form 10-K or
Form 10-KSB filed with the SEC by any public program
sponsored by our advisor or its affiliates that has reported to
the SEC within the last 24 months. For a reasonable fee,
those programs will provide copies of any exhibits to such
Form 10-K or Form 10-KSB.
Summary
Information
During the period from January 1, 1997 to December 31,
2006, affiliates of our advisor have been general partners in 16
limited partnerships with similar investment objectives to our
program, involving the sale of limited partnership interests to
2,700 investors, raising approximately $119.9 million of
capital. The foregoing partnerships have purchased in the
aggregate 39 properties for an approximate acquisition cost of
$238.5 million, of which approximately 49.2% is
attributable to 23 single-tenant commercial properties, 48.6% is
attributable to 13 shopping centers, 1.2% is attributable to one
data center and 1.0% is attributable to two unimproved or
partially-improved land parcels intended for high-rise/data
center development. Thirteen of the properties are located in
the Phoenix metropolitan area, one is located in northern
Arizona and 25 are located in the following states: three in
Tennessee; three in Oklahoma; two in California; two in Florida;
two in Ohio;
114
and one each in Alabama, Indiana, Iowa, Kentucky, Michigan,
Mississippi, Nevada, New Mexico, New York, South Carolina,
Texas, Virginia and Washington. The properties have been
purchased on terms varying from all cash to market rate
financing. To date, 15 of the properties have been sold.
Of the above, two real estate investment programs that acquired
retail shopping centers and two limited partnerships that
acquired single-tenant commercial properties, have been
sponsored since January 1, 2002. Cole Capital Partners,
through wholly owned subsidiaries, serves as the general partner
of Cole Credit Property Fund Limited Partnership (CCPF) and
Cole Credit Property Fund II Limited Partnership
(CCPF II). As of December 31, 2006, CCPF had raised
$25.0 million and acquired 14 single-tenant commercial
properties or an interest therein in 12 states across the
U.S. for an aggregate acquisition cost of approximately
$56.1 million. As of December 31, 2006, CCPF II
had raised approximately $24.5 million and had acquired ten
single-tenant commercial properties or an interest therein
(including one property co-owned with CCPF) in seven states for
an aggregate acquisition cost of approximately
$61.3 million. All of the properties acquired by CCPF and
CCPF II were net leased to investment grade tenants, which
are companies that have a debt rating by Moodys of Baa3 or
better or a credit rating by Standard & Poors of
BBB- or better, or are guaranteed by a company with such rating,
at the time of acquisition. Subsequent to the acquisition by
CCPF, the tenants at two properties representing less than 7.5%
of the funds invested equity have been downgraded below
investment grade, one of which has filed for Chapter 11
bankruptcy protection and CCPF wrote off its approximately
$1.5 million investment in such property.
In addition to the partnerships described above, as of
December 31, 2006, affiliates of our advisor had issued an
aggregate of approximately $112.2 million in collateralized
senior notes through four debt offerings and had acquired an
aggregate of 132 single-tenant retail properties in
34 states for an aggregate acquisition cost of
approximately $786.5 million. As of December 31, 2006,
119 of the properties had been sold, of which 52 were sold as
part of Cole Capital Partners
tenant-in-common
program, eight were sold to Cole REIT I and 16 were sold to us.
On April 28, 2006, an affiliate of our advisor redeemed at
par all of the approximately $28.0 million in
collateralized senior notes issued under the first debt offering.
In addition, as of December 31, 2006, Cole REIT I, had
raised approximately $101.0 million, and had acquired 41
single-tenant retail properties in 19 states for an
aggregate acquisition cost of approximately $195.5 million.
In addition, the Cole Exchange Entities offer properties to
Section 1031 exchange investors in the form of the sale of
tenant-in-common
ownership interests in such properties. As of December 31,
2006, aggregate ownership interests of $155.5 million had
been sold in 25 private offerings of properties located in
14 states. In addition, the Cole Exchange Entities offer
properties through the DST Program whereby beneficial interests
are offered in trusts that acquire real property. As of
December 31, 2006, aggregate ownership interests of
approximately $87.6 had been sold in 24 private offerings of
properties located in 12 states. See the Prior Performance
Tables attached to this memorandum as Appendix A for
additional information regarding the foregoing programs.
The following table shows a breakdown of the aggregate amount of
the acquisition and development costs of the properties
purchased by the prior real estate programs of our affiliates as
of December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
Type of Property
|
|
New
|
|
|
Used
|
|
|
Construction
|
|
|
Retail
|
|
|
7.2
|
%
|
|
|
92.8
|
%
|
|
|
|
|
Office buildings
|
|
|
|
|
|
|
100
|
%
|
|
|
|
|
Land
|
|
|
|
|
|
|
100
|
%
|
|
|
|
|
Data Center
|
|
|
|
|
|
|
|
|
|
|
100
|
%
|
These programs have sold 111 of the total of 204 properties, or
54.4% of such properties. The original purchase price of the
properties that were sold was $486.2 million, and the
aggregate sales price of such properties was
$552.0 million. See Tables III, IV and V of the Prior
Performance Tables for more detailed information as to the
operating results of such programs whose offerings closed in the
last five years, results of such programs that have completed
their operations over the last five years and the sales or other
disposals of properties with investment objectives similar to
ours over the last three years.
115
An entity affiliated with the officers of Cole Partnerships,
Inc. has raised $5 million in a debt offering for general
corporate purposes, including investments in joint ventures with
affiliates, which has been repaid.
The prior programs sponsored by our affiliates have occasionally
been adversely affected by the cyclical nature of the real
estate market. They have experienced, and may in the future
experience, decreases in net income when economic conditions
decline. For example, one of these programs, Cole Santa Fe
Investors, LP owns an approximately 263,000 square foot
shopping center property of which approximately
50,000 square feet (approximately 19% of the leasable
space) is vacant due to a tenant bankruptcy. Distributions to
investors in that program have been suspended indefinitely
beginning with the quarter ended December 31, 2003. In
addition, Cole Southwest Opportunity Fund, LP completed
development of a data facility in Phoenix, Arizona in August
2001 through a joint venture and was unable to lease the
facility as a result of the severe downturn in the
telecommunications industry. On April 6, 2005, the Phoenix
facility was sold for $16.3 million, which along with the
previous sale of vacant land parcels in Las Vegas, Nevada,
formerly owned by a wholly owned subsidiary of Cole Southwest
Opportunity Fund, LP resulted in a return to investors of
approximately 83% of their original investment upon liquidation
of the limited partnership. A continued vacancy in the property
owned by Santa Fe Investors, LP could adversely affect the
ultimate performance of this prior program. See Prior
Performance Tables Table III.
116
FEDERAL
INCOME TAX CONSIDERATIONS
General
The following is a summary of material federal income tax
considerations associated with an investment in shares of our
common stock. This summary does not address all possible tax
considerations that may be material to an investor and does not
constitute tax advice. Moreover, this summary does not deal with
all tax aspects that might be relevant to you, as a prospective
stockholder, in light of your personal circumstances, nor does
it deal with particular types of stockholders that are subject
to special treatment under the Internal Revenue Code, such as
insurance companies, tax-exempt organizations or financial
institutions or broker-dealers.
The Internal Revenue Code provisions governing the federal
income tax treatment of REITs are highly technical and complex,
and this summary is qualified in its entirety by the express
language of applicable Internal Revenue Code provisions,
treasury regulations promulgated thereunder (Treasury
Regulations) and administrative and judicial interpretations
thereof.
We urge you, as a prospective investor, to consult your own tax
advisor regarding the specific tax consequences to you of a
purchase of shares, ownership and sale of the shares and of our
election to be taxed as a REIT. These consequences include the
federal, state, local, foreign and other tax consequences of
such purchase, ownership, sale and election.
Opinion
of Counsel
Morris, Manning & Martin, LLP acts as our counsel, has
reviewed this summary and is of the opinion that it fairly
summarizes the federal income tax considerations addressed that
are material to our stockholders. It is also the opinion of our
counsel that we qualify to be taxed as a REIT under the Internal
Revenue Code for our taxable year ended December 31, 2007,
provided that we have operated and will continue to operate in
accordance with various assumptions and the factual
representations we made to counsel concerning our business,
properties and operations. We must emphasize that all opinions
issued by Morris, Manning & Martin, LLP are based on
various assumptions and are conditioned upon the assumptions and
representations we made concerning certain factual matters
related to our business and properties. Moreover, our
qualification for taxation as a REIT depends on our ability to
meet the various qualification tests imposed under the Internal
Revenue Code discussed below, the results of which will not be
reviewed by Morris, Manning & Martin, LLP.
Accordingly, we cannot assure you that the actual results of our
operations for any one taxable year will satisfy these
requirements. See Risk Factors Federal Income
Tax Risks. The statements made in this section of the
prospectus and in the opinion of Morris, Manning &
Martin, LLP are based upon existing law and Treasury
Regulations, as currently applicable, currently published
administrative positions of the Internal Revenue Service and
judicial decisions, all of which are subject to change, either
prospectively or retroactively. We cannot assure you that any
changes will not modify the conclusions expressed in
counsels opinion. Moreover, an opinion of counsel is not
binding on the Internal Revenue Service, and we cannot assure
you that the Internal Revenue Service will not successfully
challenge our status as a REIT.
Taxation
of the Company
We elected to be taxed as a REIT under Sections 856 through
860 of the Internal Revenue Code, effective for our taxable year
ended December 31, 2005. We believe that, commencing with
such taxable year, we were organized and operated in such a
manner as to qualify for taxation as a REIT under the Internal
Revenue Code. We believe that we have operated, and we intend to
continue to operate, in such a manner to qualify for taxation as
a REIT, but no assurance can be given that we will operate in a
manner so as to qualify or remain qualified as a REIT. Pursuant
to our charter, our board of directors has the authority to make
any tax elections on our behalf that, in their sole judgment,
are in our best interest. This authority includes the ability to
elect not to qualify as a REIT for federal income tax purposes
or, after qualifying as a REIT to revoke or otherwise terminate
our status as a REIT. Our board of directors has the authority
under our charter to make these elections without the necessity
of obtaining the approval of our stockholders. In addition, our
board of
117
directors has the authority to waive any restrictions and
limitations contained in our charter that are intended to
preserve our status as a REIT during any period in which our
board of directors has determined not to pursue or preserve our
status as a REIT.
Although REITs continue to receive substantially better tax
treatment than entities taxed as corporations, it is possible
that future legislation would cause a REIT to be a less
advantageous tax status for companies that invest in real
estate, and it could become more advantageous for such companies
to elect to be taxed for federal income tax purposes as a
corporation. As a result, our charter provides our board of
directors with the ability, under certain circumstances, to
elect not to qualify us as a REIT or, after we have qualified as
a REIT, to revoke or otherwise terminate our REIT election and
cause us to be taxed as a corporation, without the vote of our
stockholders. Our board of directors has fiduciary duties to us
and to all investors and could only cause such changes in our
tax treatment if it determines in good faith that such changes
are in the best interest of our stockholders.
As a REIT, we generally will not be subject to federal corporate
income taxes on that portion of our ordinary income or capital
gain that we distribute currently to our stockholders, because
the REIT provisions of the Internal Revenue Code generally allow
a REIT to deduct distributions paid to its stockholders. This
substantially eliminates the federal double taxation
on earnings (taxation at both the corporate level and
stockholder level) that usually results from an investment in a
corporation.
As a REIT we are subject to federal income taxation as follows:
|
|
|
|
|
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.
|
Requirements
for Qualification as a REIT
In order for us to continue to qualify as a REIT, we must meet,
and we must continue to meet, the requirements discussed below
relating to our organization, sources of income, nature of
assets, distributions of income to our stockholders and
recordkeeping.
118
Organizational
Requirements
In order to qualify for taxation as a REIT under the Internal
Revenue Code, we must:
|
|
|
|
|
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.
|
As a Maryland corporation, we satisfy the first requirement, and
we elected to be taxed as a REIT when we filed our 2005 federal
income tax return with the Internal Revenue Service. In
addition, we are managed by a board of directors, we have
transferable shares and we do not intend to operate as a
financial institution or insurance company. We utilize the
calendar year for federal income tax purposes. We would be
treated as closely held only if five or fewer individuals or
certain tax-exempt entities own, directly or indirectly, more
than 50% (by value) of our shares at any time during the last
half of our taxable year. For purposes of the closely held test,
the Internal Revenue Code generally permits a look-through for
pension funds and certain other tax-exempt entities to the
beneficiaries of the entity to determine if the REIT is closely
held. We currently meet the requirement of having more than 100
stockholders. In addition, our charter provides for restrictions
regarding transfer of shares that are intended to assist us in
continuing to satisfy these share ownership requirements. Such
transfer restrictions are described in Description of
Shares Restrictions on Ownership and Transfer.
These provisions permit us to refuse to recognize certain
transfers of shares that would tend to violate these REIT
provisions. We can offer no assurance that our refusal to
recognize a transfer will be effective. However, based on the
foregoing, we should currently satisfy the organizational
requirements, including the share ownership requirements,
required for qualifying as a REIT under the Internal Revenue
Code. Notwithstanding compliance with the share ownership
requirements outlined above, tax-exempt stockholders may be
required to treat all or a portion of their distributions from
us as UBTI if tax-exempt stockholders, in the aggregate, exceed
certain ownership thresholds set forth in the Internal Revenue
Code. See Treatment of Tax-Exempt
Stockholders below.
Ownership
of Interests in Partnerships and Qualified REIT
Subsidiaries
In the case of a REIT that is a partner in a partnership,
Treasury Regulations provide that the REIT is deemed to own its
proportionate share, based on its interest in partnership
capital, of the assets of the partnership and is deemed to have
earned its allocable share of partnership income. Also, if a
REIT owns a qualified REIT subsidiary, which is defined as a
corporation wholly-owned by a REIT that does not elect to be
taxed as a taxable REIT subsidiary under the Internal Revenue
Code, the REIT will be deemed to own all of the
subsidiarys assets and liabilities and it will be deemed
to be entitled to treat the income of that subsidiary as its
own. In addition, the character of the assets and gross income
of the partnership or qualified REIT subsidiary shall retain the
same character in the hands of the REIT for purposes of
satisfying the gross income tests and asset tests set forth in
the Internal Revenue Code.
Operational
Requirements Gross Income Tests
To maintain our qualification as a REIT, we must, on an annual
basis, satisfy the following gross income requirements:
|
|
|
|
|
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 rents we receive, or that we are deemed to receive, qualify
as rents from real property for purposes of
satisfying the gross income requirements for a REIT only if the
following conditions are met:
|
|
|
|
|
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.
|
We will be paid interest on the mortgage loans that we make or
acquire. All interest qualifies under the 95% gross income test.
If a mortgage loan is secured exclusively by real property, all
of such interest will also qualify for the 75% income test. If
both real property and other property secure the mortgage loan,
then all of the interest on such mortgage loan will also qualify
for the 75% gross income test if the amount of the loan did not
exceed the fair market value of the real property at the time of
the loan commitment.
If we acquire ownership of property by reason of the default of
a borrower on a loan or possession of property by reason of a
tenant default, if the property qualifies and we elect to treat
it as foreclosure property, the income from the property will
qualify under the 75% Income Test and the 95% Income Test
notwithstanding its failure to satisfy these requirements for
three years, or if extended for good cause, up to a total of six
years. In that event, we must satisfy a number of complex rules,
one of which is a requirement that we operate the property
through an independent contractor. We will be subject to tax on
that portion of our net income from foreclosure property that
does not otherwise qualify under the 75% Income Test.
Prior to investing the offering proceeds in properties, we may
satisfy the 75% Income Test and the 95% Income Test by investing
in liquid assets such as government securities or certificates
of deposit, but earnings from those types of assets are
qualifying income under the 75% Income Test only for one year
from the receipt of proceeds. Accordingly, to the extent that
offering proceeds have not been invested in properties prior to
the expiration of this one-year period, in order to satisfy the
75% Income Test, we may invest the offering proceeds in less
liquid investments such as mortgage-backed securities, maturing
mortgage loans purchased from mortgage lenders or shares in
other REITs. We expect to receive proceeds from the offering in
a series of closings and to trace those proceeds for purposes of
determining the one-year period for new capital
120
investments. No rulings or regulations have been issued
under the provisions of the Internal Revenue Code governing
new capital investments, however, so there can be no
assurance that the Internal Revenue Service will agree with this
method of calculation.
Except for amounts received with respect to certain investments
of cash reserves, we anticipate that substantially all of our
gross income will be derived from sources that will allow us to
satisfy the income tests described above. We can give no
assurance in this regard, however. Notwithstanding our failure
to satisfy one or both of the 75% Income and the 95% Income
Tests for any taxable year, we may still qualify as a REIT for
that year if we are eligible for relief under specific
provisions of the Internal Revenue Code. These relief provisions
generally will be available if:
|
|
|
|
|
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.
|
It is not possible, however, to state whether, in all
circumstances, we would be entitled to the benefit of these
relief provisions. For example, if we fail to satisfy the gross
income tests because nonqualifying income that we intentionally
earn exceeds the limits on this income, the Internal Revenue
Service could conclude that our failure to satisfy the tests was
not due to reasonable cause. As discussed above in
Taxation of the Company, even if these
relief provisions apply, a tax would be imposed with respect to
the excess net income.
Operational
Requirements Asset Tests
At the close of each quarter of our taxable year, we also must
satisfy the following three tests relating to the nature and
diversification of our assets:
|
|
|
|
|
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.
|
The 5% test must generally be met for any quarter in which we
acquire securities. Further, if we meet the asset tests at the
close of any quarter, we will not lose our REIT status for a
failure to satisfy the asset tests at the end of a later quarter
if such failure occurs solely because of changes in asset
values. If our failure to satisfy the asset tests results from
an acquisition of securities or other property during a quarter,
we can cure the failure by disposing of a sufficient amount of
nonqualifying assets within 30 days after the close of that
quarter. We maintain, and will continue to maintain, adequate
records of the value of our assets to ensure compliance with the
asset tests and will take other action within 30 days after
the close of any quarter as may be required to cure any
noncompliance.
Operational
Requirements Annual Distribution
Requirement
In order to be taxed as a REIT, we are required to make
distributions, other than capital gain distributions, to our
stockholders each year in the amount of at least 90% of our REIT
taxable income, which is computed without regard to the
distributions paid deduction and our capital gain and subject to
certain other potential adjustments.
While we must generally make distributions in the taxable year
to which they relate, we may also pay distributions in the
following taxable year if (1) they are declared before we
timely file our federal income tax
121
return for the taxable year in question, and (2) they are
made on or before the first regular distribution payment date
after the declaration.
Even if we satisfy the foregoing distribution requirement and,
accordingly, continue to qualify as a REIT for tax purposes, we
will still be subject to tax on the excess of our net capital
gain and our REIT taxable income, as adjusted, over the amount
of distributions made to stockholders.
In addition, if we fail to distribute during each calendar year
at least the sum of:
|
|
|
|
|
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 will be subject to a 4% excise tax on the excess of the
amount of such required distributions over amounts actually
distributed during such year.
We intend to make timely distributions sufficient to satisfy
this requirement; however, it is possible that we may experience
timing differences between (1) the actual receipt of income
and payment of deductible expenses, and (2) the inclusion
of that income. It is also possible that we may be allocated a
share of net capital gain attributable to the sale of
depreciated property that exceeds our allocable share of cash
attributable to that sale.
In such circumstances, we may have less cash than is necessary
to meet our annual distribution requirement or to avoid income
or excise taxation on certain undistributed income. We may find
it necessary in such circumstances to arrange for financing or
raise funds through the issuance of additional shares in order
to meet our distribution requirements, or we may pay taxable
stock distributions to meet the distribution requirement.
If we fail to satisfy the distribution requirement for any
taxable year by reason of a later adjustment to our taxable
income made by the Internal Revenue Service, we may be able to
pay deficiency distributions in a later year and
include such distributions in our deductions for distributions
paid for the earlier year. In such event, we may be able to
avoid being taxed on amounts distributed as deficiency
distributions, but we would be required in such circumstances to
pay interest to the Internal Revenue Service based upon the
amount of any deduction taken for deficiency distributions for
the earlier year.
We may also elect to retain, rather than distribute, our net
long-term capital gains. The effect of such an election would be
as follows:
|
|
|
|
|
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.
|
In computing our REIT taxable income, we will use the accrual
method of accounting and depreciate depreciable property under
the alternative depreciation system. We are required to file an
annual federal income tax return, which, like other corporate
returns, is subject to examination by the Internal Revenue
Service. Because the tax law requires us to make many judgments
regarding the proper treatment of a transaction or an item of
income or deduction, it is possible that the Internal Revenue
Service will challenge positions we take in computing our REIT
taxable income and our distributions. Issues could arise, for
example, with respect to the allocation of the purchase price of
properties between depreciable or amortizable assets and
non-depreciable or
non-amortizable
assets such as land and the current deductibility of fees paid
to Cole Advisors or its affiliates. Were the Internal Revenue
Service successfully to challenge our characterization of a
transaction or determination of our REIT taxable income, we
could be found to have failed to satisfy
122
a requirement for qualification as a REIT. If, as a result of a
challenge, we are determined to have failed to satisfy the
distribution requirements for a taxable year, we would be
disqualified as a REIT unless we were permitted to pay a
deficiency distribution to our stockholders and pay interest
thereon to the Internal Revenue Service, as provided by the
Internal Revenue Code. A deficiency distribution cannot be used
to satisfy the distribution requirement, however, if the failure
to meet the requirement is not due to a later adjustment to our
income by the Internal Revenue Service.
Operational
Requirements Recordkeeping
In order to continue to qualify as a REIT, we must maintain
records as specified in applicable Treasury Regulations.
Further, we must request, on an annual basis, information
designed to disclose the ownership of our outstanding shares. We
intend to comply with such requirements.
Failure
to Qualify as a REIT
If we fail to qualify as a REIT for any reason in a taxable year
and applicable relief provisions do not apply, we will be
subject to tax, including any applicable alternative minimum
tax, on our taxable income at regular corporate rates. We will
not be able to deduct distributions paid to our stockholders in
any year in which we fail to qualify as a REIT. We also will be
disqualified for the four taxable years following the year
during which qualification was lost unless we are entitled to
relief under specific statutory provisions. See Risk
Factors Federal Income Tax Risks.
Sale-Leaseback
Transactions
Some of our investments may be in the form of sale-leaseback
transactions. In most instances, depending on the economic terms
of the transaction, we will be treated for federal income tax
purposes as either the owner of the property or the holder of a
debt secured by the property. We do not expect to request an
opinion of counsel concerning the status of any leases of
properties as true leases for federal income tax purposes.
The Internal Revenue Service may take the position that a
specific sale-leaseback transaction that we treat as a true
lease is not a true lease for federal income tax purposes but
is, instead, a financing arrangement or loan. We may also
structure some sale-leaseback transactions as loans. In this
event, for purposes of the asset tests and the 75% Income Test,
each such loan likely would be viewed as secured by real
property to the extent of the fair market value of the
underlying property. We expect that, for this purpose, the fair
market value of the underlying property would be determined
without taking into account our lease. If a sale-leaseback
transaction were so recharacterized, we might fail to satisfy
the asset tests or the income tests and, consequently, lose our
REIT status effective with the year of recharacterization.
Alternatively, the amount of our REIT taxable income could be
recalculated, which might also cause us to fail to meet the
distribution requirement for a taxable year.
Taxation
of U.S. Stockholders
Definition
In this section, the phrase U.S. stockholder
means a holder of shares that for federal income tax purposes:
|
|
|
|
|
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
For any taxable year for which we qualify for taxation as a
REIT, amounts distributed to taxable U.S. stockholders will
be taxed as described below.
Distributions
Generally
Distributions to U.S. stockholders, other than capital gain
distributions discussed below, will constitute distributions up
to the amount of our current or accumulated earnings and profits
and will be taxable to the stockholders as ordinary income.
Individuals receiving qualified dividends,
distributions from domestic and certain qualifying foreign
subchapter C corporations, may be entitled to lower rates on
distributions (at rates applicable to long-term capital gains,
currently at a maximum rate of 15%) provided certain holding
period requirements are met. However, individuals receiving
distributions from us, a REIT, will generally not be eligible
for the lower rates on distributions except with respect to the
portion of any distribution which (a) represents
distributions being passed through to us from a corporation in
which we own shares (but only if such distributions would be
eligible for the new lower rates on distributions if paid by the
corporation to its individual stockholders), (b) is equal
to our REIT taxable income (taking into account the
distributions paid deduction available to us) less any taxes
paid by us on these items during our previous taxable year, or
(c) is attributable to built-in gains realized and
recognized by us from disposition of properties acquired by us
in non-recognition transaction, less any taxes paid by us on
these items during our previous taxable year. These
distributions are not eligible for the distributions received
deduction generally available to corporations. To the extent
that we make a distribution in excess of our current or
accumulated earnings and profits, the distribution will be
treated first as a tax-free return of capital, reducing the tax
basis in each U.S. stockholders shares, and the
amount of each distribution in excess of a
U.S. stockholders tax basis in its shares will be
taxable as gain realized from the sale of its shares.
Distributions that we declare in October, November or December
of any year payable to a stockholder of record on a specified
date in any of these months will be treated as both paid by us
and received by the stockholder on December 31 of the year,
provided that we actually pay the distribution during January of
the following calendar year. U.S. stockholders may not
include any of our losses on their own federal income tax
returns.
We will be treated as having sufficient earnings and profits to
treat as a distribution any distribution by us up to the amount
required to be distributed in order to avoid imposition of the
4% excise tax discussed above. Moreover, any deficiency
dividend will be treated as an ordinary or capital gain
distribution, as the case may be, regardless of our earnings and
profits. As a result, stockholders may be required to treat as
taxable some distributions that would otherwise result in a
tax-free return of capital.
Capital
Gain Distributions
Distributions to U.S. stockholders that we properly
designate as capital gain distributions will be treated as
long-term capital gains, to the extent they do not exceed our
actual net capital gain, for the taxable year without regard to
the period for which the U.S. stockholder has held his or
her shares.
Passive
Activity Loss and Investment Interest Limitations
Our distributions and any gain you realize from a disposition of
shares will not be treated as passive activity income, and
stockholders may not be able to utilize any of their
passive losses to offset this income on their
personal tax returns. Our distributions (to the extent they do
not constitute a return of capital) will generally be treated as
investment income for purposes of the limitations on the
deduction of investment interest. Net capital gain from a
disposition of shares and capital gain distributions generally
will be included in investment income for purposes of the
investment interest deduction limitations only if, and to the
extent, you so elect, in which case any such capital gains will
be taxed as ordinary income.
Certain
Dispositions of the Shares
In general, any gain or loss realized upon a taxable disposition
of shares by a U.S. stockholder who is not a dealer in
securities, including any disposition pursuant to our proposed
share redemption program, will be treated as long-term capital
gain or loss if the shares have been held for more than twelve
months and as
124
short-term capital gain or loss if the shares have been held for
twelve months or less. If, however, a U.S. stockholder has
received any capital gains distributions with respect to his
shares, any loss realized upon a taxable disposition of shares
held for six months or less, to the extent of the capital gains
distributions received with respect to his shares, will be
treated as long-term capital loss. Also, the Internal Revenue
Service is authorized to issue Treasury Regulations that would
subject a portion of the capital gain a U.S. stockholder
recognizes from selling his shares or from a capital gain
distribution to a tax at a 25% rate, to the extent the capital
gain is attributable to depreciation previously deducted.
Information
Reporting Requirements and Backup Withholding for
U.S. Stockholders
Under some circumstances, U.S. stockholders may be subject
to backup withholding at a rate of 30% on payments made with
respect to, or cash proceeds of a sale or exchange of, our
shares. Backup withholding will apply only if the stockholder:
|
|
|
|
|
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.
|
Backup withholding will not apply with respect to payments made
to some stockholders, such as corporations and tax-exempt
organizations. Backup withholding is not an additional tax.
Rather, the amount of any backup withholding with respect to a
payment to a U.S. stockholder will be allowed as a credit
against the U.S. stockholders U.S. federal
income tax liability and may entitle the U.S. stockholder
to a refund, provided that the required information is furnished
to the Internal Revenue Service. U.S. stockholders should
consult their own tax advisors regarding their qualifications
for exemption from backup withholding and the procedure for
obtaining an exemption.
Treatment
of Tax-Exempt Stockholders
Tax-exempt entities such as employee pension benefit trusts,
individual retirement accounts and charitable remainder trusts
generally are exempt from federal income taxation. Such entities
are subject to taxation, however, on any UBTI. Our payment of
distributions to a tax-exempt employee pension benefit trust or
other domestic tax-exempt stockholder generally will not
constitute UBTI to such stockholder unless such stockholder has
borrowed to acquire or carry its shares.
In the event that we were deemed to be predominately
held by qualified employee pension benefit trusts that
each hold more than 10% (in value) of our shares, such trusts
would be required to treat a certain percentage of the
distributions paid to them as UBTI. We would be deemed to be
predominately held by such trusts if either
(i) one employee pension benefit trust owns more than 25%
in value of our shares, or (ii) any group of employee
pension benefit trusts, each owning more than 10% in value of
our shares, holds in the aggregate more than 50% in value of our
shares. If either of these ownership thresholds were ever
exceeded, any qualified employee pension benefit trust holding
more than 10% in value of our shares would be subject to tax on
that portion of our distributions made to it which is equal to
the percentage of our income that would be UBTI if we were a
qualified trust, rather than a REIT. We will attempt to monitor
the concentration of ownership of employee pension benefit
trusts in our shares, and we do not expect our shares to be
deemed to be predominately held by qualified
employee pension benefit trusts, as defined in the Internal
Revenue Code, to the extent required to trigger the treatment of
our income as to such trusts.
125
For social clubs, voluntary employee benefit associations,
supplemental unemployment benefit trusts and qualified group
legal services plans exempt from federal income taxation under
Sections 501(c)(7), (c)(9), (c)(17) and (c)(20) of the
Internal Revenue Code, respectively, income from an investment
in our shares will constitute UBTI unless the stockholder in
question is able to deduct amounts set aside or
placed in reserve for certain purposes so as to offset the UBTI
generated. Any such organization that is a prospective
stockholder should consult its own tax advisor concerning these
set aside and reserve requirements.
Special
Tax Considerations for
Non-U.S. Stockholders
The rules governing U.S. income taxation of non-resident
alien individuals, foreign corporations, foreign partnerships
and foreign trusts and estates
(non-U.S. stockholders)
are complex. The following discussion is intended only as a
summary of these rules.
Non-U.S. stockholders
should consult with their own tax advisors to determine the
impact of federal, state and local income tax laws on an
investment in our shares, including any reporting requirements.
Income
Effectively Connected with a U.S. Trade or
Business
In general,
non-U.S. stockholders
will be subject to regular U.S. federal income taxation
with respect to their investment in our shares if the income
derived therefrom is effectively connected with the
non-U.S. stockholders
conduct of a trade or business in the United States. A corporate
non-U.S. stockholder
that receives income that is (or is treated as) effectively
connected with a U.S. trade or business also may be subject
to a branch profits tax under Section 884 of the Internal
Revenue Code, which is payable in addition to the regular
U.S. federal corporate income tax.
The following discussion will apply to
non-U.S. stockholders
whose income derived from ownership of our shares is deemed to
be not effectively connected with a U.S. trade
or business.
Distributions
Not Attributable to Gain from the Sale or Exchange of a United
States Real Property Interest
A distribution to a
non-U.S. stockholder
that is not attributable to gain realized by us from the sale or
exchange of a United States real property interest
within the meaning of the Foreign Investment in Real Property
Tax Act of 1980, as amended (FIRPTA), and that we do not
designate as a capital gain distribution will be treated as an
ordinary income distribution to the extent that it is made out
of current or accumulated earnings and profits. Generally, any
ordinary income distribution will be subject to a
U.S. federal income tax equal to 30% of the gross amount of
the distribution unless this tax is reduced by the provisions of
an applicable tax treaty. Any such distribution in excess of our
earnings and profits will be treated first as a return of
capital that will reduce each
non-U.S. stockholders
basis in its shares (but not below zero) and then as gain from
the disposition of those shares, the tax treatment of which is
described under the rules discussed below with respect to
dispositions of shares.
Distributions
Attributable to Gain from the Sale or Exchange of a United
States Real Property Interest
Distributions to a
non-U.S. stockholder
that are attributable to gain from the sale or exchange of a
United States real property interest will be taxed to a
non-U.S. stockholder
under Internal Revenue Code provisions enacted by FIRPTA. Under
FIRPTA, such distributions are taxed to a
non-U.S. stockholder
as if the distributions were gains effectively
connected with a U.S. trade or business. Accordingly,
a
non-U.S. stockholder
will be taxed at the normal capital gain rates applicable to a
U.S. stockholder (subject to any applicable alternative
minimum tax and a special alternative minimum tax in the case of
non-resident alien individuals). Distributions subject to FIRPTA
also may be subject to a 30% branch profits tax when made to a
corporate
non-U.S. stockholder
that is not entitled to a treaty exemption. Capital gain
distributions generally will be treated as subject to FIRPTA.
126
Withholding
Obligations With Respect to Distributions to
Non-U.S. Stockholders
Although tax treaties may reduce our withholding obligations,
based on current law, we will generally be required to withhold
from distributions to
non-U.S. stockholders,
and remit to the Internal Revenue Service:
|
|
|
|
|
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).
|
In addition, if we designate prior distributions as capital gain
distributions, subsequent distributions, up to the amount of the
prior distributions, will be treated as capital gain
distributions for purposes of withholding. A distribution in
excess of our earnings and profits will be subject to 30%
withholding if at the time of the distribution it cannot be
determined whether the distribution will be in an amount in
excess of our current or accumulated earnings and profits. If
the amount of tax we withhold with respect to a distribution to
a
non-U.S. stockholder
exceeds the stockholders U.S. tax liability with
respect to that distribution, the
non-U.S. stockholder
may file a claim with the Internal Revenue Service for a refund
of the excess.
Sale
of Our Shares by a
Non-U.S. Stockholder
A sale of our shares by a
non-U.S. stockholder
will generally not be subject to U.S. federal income
taxation unless our shares constitute a United States real
property interest. Our shares will not constitute a United
States real property interest if we are a domestically
controlled REIT. A domestically controlled
REIT is a REIT that at all times during a specified
testing period has less than 50% in value of its shares held
directly or indirectly by
non-U.S. stockholders.
We currently anticipate that we will be a domestically
controlled REIT. Therefore, sales of our shares should not be
subject to taxation under FIRPTA. However, we do expect to sell
our shares to
non-U.S. stockholders
and we cannot assure you that we will continue to be a
domestically controlled REIT. If we were not a domestically
controlled REIT, whether a
non-U.S. stockholders
sale of our shares would be subject to tax under FIRPTA as a
sale of a United States real property interest would depend on
whether our shares were regularly traded on an
established securities market and on the size of the selling
stockholders interest in us. Our shares currently are not
regularly traded on an established securities market.
If the gain on the sale of shares were subject to taxation under
FIRPTA, a
non-U.S. stockholder
would be subject to the same treatment as a
U.S. stockholder with respect to the gain, subject to any
applicable alternative minimum tax and a special alternative
minimum tax in the case of non-resident alien individuals. In
addition, distributions that are treated as gain from the
disposition of shares and are subject to tax under FIRPTA also
may be subject to a 30% branch profits tax when made to a
corporate
non-U.S. stockholder
that is not entitled to a treaty exemption. Under FIRPTA, the
purchaser of our shares may be required to withhold 10% of the
purchase price and remit this amount to the Internal Revenue
Service.
Even if not subject to FIRPTA, capital gains will be taxable to
a
non-U.S. stockholder
if the
non-U.S. stockholder
is a non-resident alien individual who is present in the United
States for 183 days or more during the taxable year and
some other conditions apply, in which case the non-resident
alien individual will be subject to a 30% tax on his or her
U.S. source capital gains.
Information
Reporting Requirements and Backup Withholding for
Non-U.S. Stockholders
Additional issues may arise for information reporting and backup
withholding for
non-U.S. stockholders.
Non-U.S. stockholders
should consult their tax advisors with regard to
U.S. information reporting and backup withholding
requirements under the Internal Revenue Code.
Statement
of Stock Ownership
We are required to demand annual written statements from the
record holders of designated percentages of our shares
disclosing the actual owners of the shares. Any record
stockholder who, upon our request, does not provide us with
required information concerning actual ownership of the shares
is required to include
127
specified information relating to his or her shares in his or
her federal income tax return. We also must maintain, within the
Internal Revenue District in which we are required to file, our
federal income tax return, permanent records showing the
information we have received about the actual ownership of
shares and a list of those persons failing or refusing to comply
with our demand.
State and
Local Taxation
We and any operating subsidiaries that we may form may be
subject to state and local tax in states and localities in which
they or we do business or own property. The tax treatment of us,
Cole OP II, any operating subsidiaries we may form and the
holders of our shares in local jurisdictions may differ from the
federal income tax treatment described above.
Tax
Aspects of Our Operating Partnership
The following discussion summarizes certain federal income tax
considerations applicable to our investment in Cole OP II,
our operating partnership. The discussion does not cover state
or local tax laws or any federal tax laws other than income tax
laws.
Classification
as a Partnership
We will be entitled to include in our income a distributive
share of Cole OP IIs income and to deduct our
distributive share of Cole OP IIs losses only if Cole
OP II is classified for federal income tax purposes as a
partnership, rather than as an association taxable as a
corporation. Under applicable Treasury Regulations known as
Check-the-Box-Regulations,
an unincorporated entity with at least two members may elect to
be classified either as an association taxable as a corporation
or as a partnership. If such an entity fails to make an
election, it generally will be treated as a partnership for
federal income tax purposes. Cole OP II intends to be
classified as a partnership for federal income tax purposes and
will not elect to be treated as an association taxable as a
corporation under the
Check-the-Box-Regulations.
Even though Cole OP II will be treated as a partnership for
federal income tax purposes, it may be taxed as a corporation if
it is deemed to be a publicly traded partnership. A
publicly traded partnership is a partnership whose interests are
traded on an established securities market or are readily
tradable on a secondary market, or the substantial equivalent
thereof. However, even if the foregoing requirements are met, a
publicly traded partnership will not be treated as a corporation
for federal income tax purposes if at least 90% of such
partnerships gross income for a taxable year consists of
qualifying income under Section 7704(d) of the
Internal Revenue Code. Qualifying income generally includes any
income that is qualifying income for purposes of the 95% Income
Test applicable to REITs (90% Passive-Type Income Exception).
See Requirements for Qualification as a
REIT Operational Requirements Gross
Income Tests above.
Under applicable Treasury Regulations known as the PTP
Regulations, limited safe harbors from the definition of a
publicly traded partnership are provided. Pursuant to one of
those safe harbors (the Private Placement Exclusion), interests
in a partnership will not be treated as readily tradable on a
secondary market or the substantial equivalent thereof if
(i) all interests in the partnership were issued in a
transaction (or transactions) that was not required to be
registered under the Securities Act, and (ii) the
partnership does not have more than 100 partners at any time
during the partnerships taxable year. In determining the
number of partners in a partnership, a person owning an interest
in a flow-through entity, such as a partnership, grantor trust
or S corporation, that owns an interest in the partnership
is treated as a partner in such partnership only if
(a) substantially all of the value of the owners
interest in the flow-through is attributable to the flow-through
entitys interest, direct or indirect, in the partnership
and (b) a principal purpose of the use of the flow-through
entity is to permit the partnership to satisfy the 100 partner
limitation. Cole OP II qualifies for the Private Placement
Exclusion. Moreover, even if Cole OP II were considered a
publicly traded partnership under the PTP Regulations because it
is deemed to have more than 100 partners, we believe Cole
OP II should not be treated as a corporation because it is
eligible for the 90% Passive-Type Income Exception described
above.
We have not requested, and do not intend to request, a ruling
from the Internal Revenue Service that Cole OP II will be
classified as a partnership for federal income tax purposes.
Morris, Manning & Martin, LLP is
128
of the opinion, however, that based on certain factual
assumptions and representations, Cole OP II will be treated
for federal income tax purposes as a partnership and not as an
association taxable as a corporation, or as a publicly traded
partnership. Unlike a tax ruling, however, an opinion of counsel
is not binding upon the Internal Revenue Service, and we can
offer no assurance that the Internal Revenue Service will not
challenge the status of Cole OP II as a partnership for
federal income tax purposes. If such challenge were sustained by
a court, Cole OP II would be treated as a corporation for
federal income tax purposes, as described below. In addition,
the opinion of Morris, Manning & Martin, LLP is based
on existing law, which is to a great extent the result of
administrative and judicial interpretation. No assurance can be
given that administrative or judicial changes would not modify
the conclusions expressed in the opinion.
If for any reason Cole OP II were taxable as a corporation,
rather than a partnership, for federal income tax purposes, we
would not be able to qualify as a REIT. See
Requirements for Qualification as a
REIT Operational Requirements Gross
Income Tests and Operational
Requirements Asset Tests above. In addition,
any change in Cole OP IIs status for tax purposes
might be treated as a taxable event, in which case we might
incur a tax liability without any related cash distribution.
Further, items of income and deduction of Cole OP II would
not pass through to its partners, and its partners would be
treated as stockholders for tax purposes. Consequently, Cole
OP II would be required to pay income tax at corporate tax
rates on its net income, and distributions to its partners would
not be deductible in computing Cole OP IIs taxable
income.
Income
Taxation of the Operating Partnership and Its
Partners
Partners,
Not a Partnership, Subject to Tax
A partnership is not a taxable entity for federal income tax
purposes. As a partner in Cole OP II, we will be required
to take into account our allocable share of Cole
OP IIs income, gains, losses, deductions and credits
for any taxable year of Cole OP II ending within or with
our taxable year, without regard to whether we have received or
will receive any distribution from Cole OP II.
Partnership
Allocations
Although a partnership agreement generally determines the
allocation of income and losses among partners, such allocations
will be disregarded for tax purposes under Section 704(b)
of the Internal Revenue Code if they do not comply with the
provisions of Section 704(b) of the Internal Revenue Code
and the Treasury Regulations promulgated thereunder. If an
allocation is not recognized for federal income tax purposes,
the item subject to the allocation will be reallocated in
accordance with the partners interests in the partnership,
which will be determined by taking into account all of the facts
and circumstances relating to the economic arrangement of the
partners with respect to such item. Cole OP IIs
allocations of taxable income and loss are intended to comply
with the requirements of Section 704(b) of the Internal
Revenue Code and the Treasury Regulations promulgated thereunder.
Tax
Allocations With Respect to Contributed Properties
Pursuant to Section 704(c) of the Internal Revenue Code,
income, gain, loss and deductions attributable to appreciated or
depreciated property that is contributed to a partnership in
exchange for an interest in the partnership must be allocated
for federal income tax purposes in a manner such that the
contributor is charged with, or benefits from, the unrealized
gain or unrealized loss associated with the property at the time
of the contribution. The amount of such unrealized gain or
unrealized loss is generally equal to the difference between the
fair market value of the contributed property at the time of
contribution and the adjusted tax basis of such property at the
time of contribution. Under applicable Treasury Regulations,
partnerships are required to use a reasonable method
for allocating items subject to Section 704(c) of the
Internal Revenue Code, and several reasonable allocation methods
are described therein.
Under the partnership agreement for Cole OP II,
depreciation or amortization deductions of Cole OP II
generally will be allocated among the partners in accordance
with their respective interests in Cole OP II, except to
the extent that Cole OP II is required under
Section 704(c) of the Internal Revenue Code to use a
129
method for allocating depreciation deductions attributable to
its properties that results in us receiving a disproportionately
large share of such deductions. We may possibly be allocated
lower amounts of depreciation deductions for tax purposes with
respect to contributed properties than would be allocated to us
if each such property were to have a tax basis equal to its fair
market value at the time of contribution. These allocations may
cause us to recognize taxable income in excess of cash proceeds
received by us, which might adversely affect our ability to
comply with the REIT distribution requirements, although we do
not anticipate that this event will occur. The foregoing
principles also will affect the calculation of our earnings and
profits for purposes of determining which portion of our
distributions is taxable as a distribution. The allocations
described in this paragraph may result in a higher portion of
our distributions being taxed as a distribution if we acquire
properties in exchange for units of the Cole OP II than
would have occurred had we purchased such properties for cash.
Basis in
Operating Partnership Interest
The adjusted tax basis of our partnership interest in Cole
OP II generally is equal to (1) the amount of cash and
the basis of any other property contributed to Cole OP II
by us, (2) increased by (a) our allocable share of
Cole OP IIs income and (b) our allocable share
of indebtedness of Cole OP II, and (3) reduced, but
not below zero, by (a) our allocable share of Cole
OP IIs loss and (b) the amount of cash
distributed to us, including constructive cash distributions
resulting from a reduction in our share of indebtedness of Cole
OP II.
If the allocation of our distributive share of Cole
OP IIs loss would reduce the adjusted tax basis of
our partnership interest in Cole OP II below zero, the
recognition of such loss will be deferred until such time as the
recognition of such loss would not reduce our adjusted tax basis
below zero. If a distribution from Cole OP II or a
reduction in our share of Cole OP IIs liabilities
(which is treated as a constructive distribution for tax
purposes) would reduce our adjusted tax basis below zero, any
such distribution, including a constructive distribution, would
constitute taxable income to us. The gain realized by us upon
the receipt of any such distribution or constructive
distribution would normally be characterized as capital gain,
and if our partnership interest in Cole OP II has been held
for longer than the required long-term capital gain holding
period (currently one year), the distribution would constitute
long-term capital gain.
Depreciation
Deductions Available to the Operating Partnership
Cole OP II will use a portion of contributions made by us
from offering proceeds to acquire interests in properties. To
the extent that Cole OP II acquires properties for cash,
Cole OP IIs initial basis in such properties for
federal income tax purposes generally will be equal to the
purchase price paid by Cole OP II. Cole OP II plans to
depreciate each such depreciable property for federal income tax
purposes under the alternative depreciation system of
depreciation. Under this system, Cole OP II generally will
depreciate such buildings and improvements over a
40-year
recovery period using a straight-line method and a mid-month
convention and will depreciate furnishings and equipment over a
twelve-year recovery period. To the extent that Cole OP II
acquires properties in exchange for units of Cole OP II,
Cole OP IIs initial basis in each such property for
federal income tax purposes should be the same as the
transferors basis in that property on the date of
acquisition by Cole OP II. Although the law is not entirely
clear, Cole OP II generally intends to depreciate such
depreciable property for federal income tax purposes over the
same remaining useful lives and under the same methods used by
the transferors.
Sale of
the Operating Partnerships Property
Generally, any gain realized by Cole OP II on the sale of
property held for more than one year will be long-term capital
gain, except for any portion of such gain that is treated as
depreciation or cost recovery recapture. Any gain recognized by
Cole OP II upon the disposition of a property acquired by
Cole OP II for cash will be allocated among the partners in
accordance with their respective interests in Cole OP II.
Our share of any gain realized by Cole OP II on the sale of
any property held by Cole OP II as inventory or other
property held primarily for sale to customers in the ordinary
course of Cole OP IIs trade or business will be
treated as income from a prohibited transaction that is subject
to a 100% penalty tax. We, however, do
130
not currently intend to acquire or hold or allow Cole OP II
to acquire or hold any property that represents inventory or
other property held primarily for sale to customers in the
ordinary course of our or Cole OP IIs trade or
business.
Tenant-In-Common
Program
Each of the properties (Section 1031 Program properties)
that are the subject of the Section 1031 Program will
initially be purchased by a single member limited liability
company or Delaware statutory trust, referred to in this
prospectus as a Cole Exchange Entity. Each Cole Exchange Entity
will initially be owned by our affiliate, Cole Capital Partners
or its affiliate. Cole Capital Partners will then market
co-ownership interests in these properties to those
Section 1031 Participants who wish to re-invest proceeds
arising from dispositions of their real estate assets owned by
the Section 1031 Participants. The Section 1031
Participants will be able to defer the recognition of taxable
gain arising from the sale of their real estate assets by
investing proceeds into the co-ownership interests that qualify
for purposes of Section 1031 of the Internal Revenue Code
as replacement real estate assets. We anticipate that the Cole
Exchange Entity will obtain a legal opinion in connection with
each Section 1031 Program to the effect that the program
will qualify as a like-kind exchange under Section 1031 of
the Internal Revenue Code. However, the Internal Revenue Service
may not take a position contrary to such an opinion.
As Cole Capital Partners successfully markets co-ownership
interests in the Section 1031 Program properties, these
will be sold to the Section 1031 Participants. Cole Capital
Partners will recognize gain or loss arising from such sales
measured by the difference between the sum of its cost basis and
costs of closing and the price at which it sells such interests
to the Section 1031 Participants. Cole Capital Partners
will be responsible for reporting such income to the extent of
any net gains and will be liable for any resulting tax. This
will have no impact on our tax liability.
If Cole OP II purchases interests in the Section 1031
Program Properties, the tax treatment will be the same as it
would with respect to other acquisitions of real property. Cole
OP II will become the owner of an interest in real estate,
it will have a basis in the real estate equal to its cost, and
its holding period for such real estate will begin on the day of
the acquisition. Upon subsequent sale of such interest, it will
recognize gain or loss in the same fashion it would with any
other real estate investments. Any fees that a Cole Exchange
Entity pays to Cole OP II for participating in a
Section 1031 Program will be taxable as ordinary income to
Cole OP II.
131
INVESTMENT
BY TAX-EXEMPT ENTITIES AND ERISA CONSIDERATIONS
General
The following is a summary of some non-tax considerations
associated with an investment in our shares by tax-qualified
pension, stock bonus or profit-sharing plans, employee benefit
plans described in Section 3(3) of ERISA, annuities
described in Section 403(a) or (b) of the Internal
Revenue Code, an individual retirement account or annuity
described in Sections 408 or 408A of the Internal Revenue
Code, an Archer MSA described in Section 220(d) of the
Internal Revenue Code, a health savings account described in
Section 223(d) of the Internal Revenue Code, or a Coverdell
education savings account described in Section 530 of the
Internal Revenue Code, which are referred to as Plans and IRAs,
as applicable. This summary is based on provisions of ERISA and
the Internal Revenue Code, including amendments thereto through
the date of this prospectus, and relevant regulations and
opinions issued by the Department of Labor and the Internal
Revenue Service through the date of this prospectus. We cannot
assure you that adverse tax decisions or legislative, regulatory
or administrative changes that would significantly modify the
statements expressed herein will not occur. Any such changes may
or may not apply to transactions entered into prior to the date
of their enactment.
Our management has attempted to structure us in such a manner
that we will be an attractive investment vehicle for Plans and
IRAs. However, in considering an investment in our shares, those
involved with making such an investment decision should consider
applicable provisions of the Internal Revenue Code and ERISA.
While each of the ERISA and Internal Revenue Code issues
discussed below may not apply to all Plans and IRAs, individuals
involved with making investment decisions with respect to Plans
and IRAs should carefully review the rules and exceptions
described below, and determine their applicability to their
situation.
In general, individuals making investment decisions with respect
to Plans and IRAs should, at a minimum, consider:
|
|
|
|
|
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.
|
Additionally, individuals making investment decisions with
respect to Plans and IRAs must remember that ERISA requires that
the assets of an employee benefit plan must generally be held in
trust, and that the trustee, or a duly authorized named
fiduciary or investment manager, must have authority and
discretion to manage and control the assets of an employee
benefit plan.
Minimum
and Other Distribution Requirements Plan
Liquidity
Potential Plan or IRA investors who intend to purchase our
shares should consider the limited liquidity of an investment in
our shares as it relates to the minimum distribution
requirements under the Internal Revenue Code, if applicable, and
as it relates to other distributions (such as, for example, cash
out distributions) that may be required under the terms of the
Plan or IRA from time to time. If the shares are held in an IRA
or Plan and, before we sell our properties, mandatory or other
distributions are required to be made to the
132
participant or beneficiary of such IRA or Plan, pursuant to the
Internal Revenue Code, then this would require that a
distribution of the shares be made in kind to such participant
or beneficiary or that a rollover of such shares be made to an
IRA or other plan, which may not be permissible making the
distribution or rollover of the IRA or Plan receiving the
rollover under the terms and provisions of IRA or Plan. Even if
permissible, a distribution of shares in kind to a participant
or beneficiary of an IRA or Plan must be included in the taxable
income of the recipient for the year in which the shares are
received at the then current fair market value of the shares,
even though there would be no corresponding cash distribution
with which to pay the income tax liability arising because of
the distribution of shares. See Risk Factors
Federal Income Tax Risks. The fair market value of any
such
distribution-in-kind
can be only an estimated value per share because no public
market for our shares exists or is likely to develop. See
Annual Valuation Requirement below. Further, there
can be no assurance that such estimated value could actually be
realized by a stockholder because estimates do not necessarily
indicate the price at which our shares could be sold. Also, for
distributions subject to mandatory income tax withholding under
Section 3405 or other tax withholding provisions of the
Internal Revenue Code, the trustee of a Plan may have an
obligation, even in situations involving in-kind distributions
of shares, to liquidate a portion of the in-kind shares
distributed in order to satisfy such withholding obligations,
although there might be no market for such shares. There may
also be similar state
and/or local
tax withholding or other tax obligations that should be
considered.
Annual or
More Frequent Valuation Requirement
Fiduciaries of Plans may be required to determine the fair
market value of the assets of such Plans on at least an annual
basis and, sometimes, as frequently as quarterly. If the fair
market value of any particular asset is not readily available,
the fiduciary is required to make a good faith determination of
that assets value. Also, a trustee or custodian of an IRA
must provide an IRA participant and the Internal Revenue Service
with a statement of the value of the IRA each year. However,
currently, neither the Internal Revenue Service nor the
Department of Labor has promulgated regulations specifying how
fair market value should be determined.
Unless and until our shares are listed on a national securities
exchange, it is not expected that a public market for our shares
will develop. To assist fiduciaries of Plans subject to the
annual reporting requirements of ERISA and IRA trustees or
custodians to prepare reports relating to an investment in our
shares, we intend to provide reports of our quarterly and annual
determinations of the current estimated share value to those
fiduciaries (including IRA trustees and custodians) who identify
themselves to us and request the reports. Until two full fiscal
years after the termination of this offering or the termination
of any subsequent offering of our shares, we intend to use the
offering price of shares in our most recent offering as the per
share value (unless we have made a special distribution to
stockholders of net sales proceeds from the sale of one or more
properties prior to the date of determination of the per share
value, in which case we will use the offering price less the per
share amount of the special distribution). Beginning two full
fiscal years after the last offering of our shares, our board of
directors will determine the value of our properties and other
assets based on such information as our board determines
appropriate, which may include independent valuations of our
properties or of our enterprise as a whole.
We anticipate that we will provide annual reports of our
determination of value (1) to IRA trustees and custodians
not later than January 15 of each year, and (2) to other
Plan fiduciaries within 75 days after the end of each
calendar year. Each determination may be based upon valuation
information available as of October 31 of the preceding
year, updated, however, for any material changes occurring
between October 31 and December 31.
There can be no assurance, however, with respect to any estimate
of value that we prepare, that:
|
|
|
|
|
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.
|
Fiduciary
Obligations Prohibited Transactions
Any person identified as a fiduciary with respect to
a Plan incurs duties and obligations under ERISA as discussed
herein. For purposes of ERISA, any person who exercises any
authority or control with respect to the management or
disposition of the assets of a Plan is considered to be a
fiduciary of such Plan. Further, many transactions between a
Plan or an IRA and a
party-in-interest
or a disqualified person with respect to such Plan
or IRA are prohibited by ERISA
and/or the
Internal Revenue Code. ERISA also requires generally that the
assets of Plans be held in trust and that the trustee, or a duly
authorized investment manager, have exclusive authority and
discretion to manage and control the assets of the Plan.
In the event that our properties and other assets were deemed to
be assets of a Plan or IRA, referred to herein as plan
assets, our directors would, and employees of our
affiliates might be deemed fiduciaries of any Plans or IRAs
investing as stockholders. If this were to occur, certain
contemplated transactions between us and our directors and
employees of our affiliates could be deemed to be
prohibited transactions. Additionally, ERISAs
fiduciary standards applicable to investments by Plans would
extend to our directors and possibly employees of our affiliates
as Plan fiduciaries with respect to investments made by us, and
the requirement that Plan Assets be held in trust could be
deemed to be violated.
Plan
Assets Definition
Prior to the passage of the Pension Protection Act of 2006 (the
PPA), neither ERISA nor the Internal Revenue Code
contained a definition of Plan Assets. After the passage of the
PPA, new Section 3(42) of ERISA now defines plan
assets in accordance with Department of Labor regulations
with certain express exceptions. A Department of Labor
regulation, referred to in this discussion as the Plan Asset
Regulation, as modified by the express exceptions noted in the
PPA, provides guidelines as to whether, and under what
circumstances, the underlying assets of an entity will be deemed
to constitute Plan Assets. Under the Plan Asset Regulation, the
assets of an entity in which a Plan or IRA makes an equity
investment will generally be deemed to be assets of such Plan or
IRA unless the entity satisfies one of the exceptions to this
general rule. Generally, the exceptions require that the
investment in the entity be one of the following:
|
|
|
|
|
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.
|
Plan
Assets Registered Investment Company
Exception
The shares we are offering will not be issued by a registered
investment company. Therefore we do not anticipate that we will
qualify for the exception for investments issued by a registered
investment company.
Publicly
Offered Securities Exemption
As noted above, if a Plan acquires publicly offered
securities, the assets of the issuer of the securities
will not be deemed to be Plan Assets under the Plan Asset
Regulation. The definition of publicly offered securities
requires that such securities be widely held,
freely transferable and satisfy registration
requirements under federal securities laws.
Under the Plan Asset Regulation, a class of securities will meet
the registration requirements under federal securities laws if
they are (i) part of a class of securities registered under
section 12(b) or 12(g) of the Exchange Act, or
(ii) part of an offering of securities to the public
pursuant to an effective registration
134
statement under the Securities Act and the class of securities
of which such security is a part is registered under the
Exchange Act within 120 days (or such later time as may be
allowed by the Securities and Exchange Commission) after the end
of the fiscal year of the issuer during which the offering of
such securities to the public occurred. We anticipate that we
will meet the registration requirements under the Plan Asset
Regulation. Also under the Plan Asset Regulation, a class of
securities will be widely held if it is held by 100
or more persons independent of the issuer. We anticipate that
this requirement will be easily met. Although our shares are
intended to satisfy the registration requirements under this
definition, and we expect that our securities will be
widely-held, the freely transferable
requirement must also be satisfied in order for us to qualify
for the publicly offered securities exception.
The Plan Asset Regulation provides that whether a security
is freely transferable is a factual question to be
determined on the basis of all relevant facts and
circumstances. Our shares are subject to certain
restrictions on transferability typically found in REITs, and
are intended to ensure that we continue to qualify for federal
income tax treatment as a REIT. The Plan Asset Regulation
provides, however, that where the minimum investment in a public
offering of securities is $10,000 or less, the presence of a
restriction on transferability intended to prohibit transfers
that would result in a termination or reclassification of the
entity for state or federal tax purposes will not ordinarily
affect a determination that such securities are freely
transferable. The minimum investment in our shares is less
than $10,000. Thus, the restrictions imposed in order to
maintain our status as a REIT should not prevent the shares from
being deemed freely transferable. Therefore, we
anticipate that we will meet the publicly offered
securities exception, although there are no assurances
that we will qualify for this exception.
Plan
Assets Operating Company Exception
If we are deemed not to qualify for the publicly offered
securities exemption, the Plan Asset Regulation also
provides an exception with respect to securities issued by an
operating company, which includes venture
capital operating companies and real estate
operating companies. To constitute a venture capital
operating company, 50% of more of the assets of the entity must
be invested in venture capital investments. A
venture capital investment is an investment in an operating
company (other than a venture capital operating company) as to
which the entity has or obtains direct management rights. To
constitute a real estate operating company, 50% or more of the
assets of an entity must be invested in real estate which is
managed or developed and with respect to which such entity has
the right to substantially participate directly in the
management or development activities.
While the Plan Asset Regulation and relevant opinions issued by
the Department of Labor regarding real estate operating
companies are not entirely clear as to whether an investment in
real estate must be direct, it is common practice to
insure that an investment is made either
(i) directly into real estate,
(ii) through wholly-owned subsidiaries, or
(iii) through entities in which all but a de minimis
interest is separately held by an affiliate solely to comply
with the minimum safe harbor requirements established by the
Internal Revenue Service for classification as a partnership for
federal tax purposes. We have structured ourselves, and our
operating partnership, in this manner in order to enable us to
meet the real estate operating company exception. To the extent
interests in our operating partnership are obtained by
third-party investors, it is possible that the real estate
operating company exception will cease to apply to us. However,
in such an event we believe that we are structured in a manner
which would allow us to meet the venture capital operating
company exception because our investment in our operating
partnership, an entity investing directly in real estate over
which we maintain substantially all of the control over the
management and development activities, would constitute a
venture capital investment.
Notwithstanding the foregoing, 50% of our, or our operating
partnerships, investment, as the case may be, must be in
real estate over which we maintain the right to substantially
participate in the management and development activities. An
example in the Plan Asset Regulation indicates that if 50% or
more of an entitys properties are subject to long-term
leases under which substantially all management and maintenance
activities with respect to the properties are the responsibility
of the lessee, such that the entity merely assumes the risk of
ownership of income-producing real property, then the entity may
not be eligible for the real estate operating
company exception. By contrast, a second example in the
Plan Asset Regulation indicates that if
135
50% or more of an entitys investments are in shopping
centers in which individual stores are leased for relatively
short periods to various merchants, as opposed to long-term
leases where substantially all management and maintenance
activities are the responsibility of the lessee, then the entity
will likely qualify as a real estate operating company. The
second example further provides that the entity may retain
contractors, including affiliates, to conduct the management of
the properties so long as the entity has the responsibility to
supervise and the authority to terminate the contractors. We
intend to use contractors over which we have the right to
supervise and the authority to terminate. Due to the uncertainty
of the application of the standards set forth in the Plan Asset
Regulation, there can be no assurance as to our ability to
structure our operations, or the operations of our operating
partnership, as the case may be, to qualify for the real
estate operating company exception.
Plan
Assets Not Significant Investment
Exception
The Plan Asset Regulation provides that equity participation in
an entity by benefit plan investors is significant
if at any time 25% or more of the value of any class of equity
interests is held by benefit plan investors. As modified by the
PPA, a benefit plan investor is now defined to mean
an employee benefit plan subject to Part 4 of Title I
of ERISA, any plan to which Section 4975 of the Internal
Revenue Code applies and any entity whose underlying assets
include plan assets by reason of a plans investment in
such entity. In the event we determine that we fail to meet the
publicly offered securities exception, as a result
of a failure to sell an adequate number of shares or otherwise,
and we cannot ultimately establish that we are an operating
company, we intend to restrict ownership of each class of equity
interests held by benefit plan investors to an aggregate value
of less than 25% and thus qualify for the exception for
investments in which equity participation by benefit plan
investors is not significant.
Consequences
of Holding Plan Assets
In the event that our underlying assets were treated by the
Department of Labor as Plan Assets, our management would be
treated as fiduciaries with respect to each Plan or IRA
stockholder, and an investment in our shares might expose the
fiduciaries of the Plan or IRA to co-fiduciary liability under
ERISA for any breach by our management of the fiduciary duties
mandated under ERISA. Further, if our assets are deemed to be
Plan Assets, an investment by a Plan or IRA in our shares might
be deemed to result in an impermissible commingling of Plan
Assets with other property.
If our management or affiliates were treated as fiduciaries with
respect to Plan or IRA stockholders, the prohibited transaction
restrictions of ERISA would apply to any transaction involving
our assets. These restrictions could, for example, require that
we avoid transactions with entities that are affiliated with our
affiliates or us or restructure our activities in order to
obtain an administrative exemption from the prohibited
transaction restrictions. Alternatively, we might have to
provide Plan or IRA stockholders with the opportunity to sell
their shares to us or we might dissolve or terminate.
Prohibited
Transactions
Generally, both ERISA and the Internal Revenue Code prohibit
Plans and IRAs from engaging in certain transactions involving
Plan Assets with specified parties, such as sales or exchanges
or leasing of property, loans or other extensions of credit,
furnishing goods or services, or transfers to, or use of, Plan
Assets. The specified parties are referred to as
parties-in-interest
under ERISA and as disqualified persons under the
Internal Revenue Code. These definitions generally include both
parties owning threshold percentage interests in an investment
entity and persons providing services to the Plan or
IRA, as well as employer sponsors of the Plan or IRA,
fiduciaries and other individuals or entities affiliated with
the foregoing.
A person generally is a fiduciary with respect to a Plan or IRA
for these purposes if, among other things, the person has
discretionary authority or control with respect to Plan Assets
or provides investment advice for a fee with respect to Plan
Assets. Under Department of Labor regulations, a person will be
deemed to be providing investment advice if that person renders
advice as to the advisability of investing in our shares, and
that person regularly provides investment advice to the Plan or
IRA pursuant to a mutual agreement or
136
understanding that such advice will serve as the primary basis
for investment decisions, and that the advice will be
individualized for the Plan or IRA based on its particular
needs. Thus, if we are deemed to hold Plan Assets, our
management could be characterized as fiduciaries with respect to
such assets, and each would be deemed to be a
party-in-interest
under ERISA and a disqualified person under the Internal Revenue
Code with respect to investing Plans and IRAs. Whether or not we
are deemed to hold Plan Assets, if we or our affiliates are
affiliated with a Plan or IRA investor, we might be a
disqualified person or
party-in-interest
with respect to such Plan or IRA investor, resulting in a
prohibited transaction merely upon investment by such Plan or
IRA in our shares.
Prohibited
Transactions Consequences
ERISA forbids Plans from engaging in prohibited transactions.
Fiduciaries of a Plan that allow a prohibited transaction to
occur will breach their fiduciary responsibilities under ERISA,
and may be liable for any damage sustained by the Plan, as well
as civil (and criminal, if the violation was willful) penalties.
If it is determined by the Department of Labor or the Internal
Revenue Service that a prohibited transaction has occurred, any
disqualified person or
party-in-interest
involved with the prohibited transaction would be required to
reverse or unwind the transaction and, for a Plan, compensate
the Plan for any loss resulting therefrom. Additionally, the
Internal Revenue Code requires that a disqualified person
involved with a prohibited transaction must pay an excise tax
equal to a percentage of the amount involved in the
transaction for each year in which the transaction remains
uncorrected. The percentage is generally 15%, but is increased
to 100% if the prohibited transaction is not corrected promptly.
For IRAs, if an IRA engages in a prohibited transaction, the
tax-exempt status of the IRA may be lost.
137
DESCRIPTION
OF SHARES
We were formed under the laws of the state of Maryland. The
rights of our stockholders are governed by Maryland law as well
as our charter and bylaws. The following summary of the terms of
our common stock is only a summary, and you should refer to the
Maryland General Corporation Law and our charter and bylaws for
a full description. The following summary is qualified in its
entirety by the more detailed information contained in our
charter and bylaws. Copies of our charter and bylaws are
available upon request.
Our charter authorizes us to issue up to 250,000,000 shares
of stock, of which 240,000,000 shares are designated as
common stock at $0.01 par value per share and
10,000,000 shares are designated as preferred stock at
$0.01 par value per share. As of May 9, 2007,
approximately 51,600,000 shares of our common stock were
issued and outstanding, held by approximately
12,000 stockholders, and no shares of preferred stock were
issued and outstanding. Our board of directors may amend our
charter to increase or decrease the aggregate number of our
authorized shares or the number of shares of any class or series
that we have authority to issue without any action by our
stockholders.
Our charter also contains a provision permitting our board of
directors, including at least a majority of the independent
directors who do not have an interest in the transaction and
without any action by our stockholders, to classify or
reclassify any unissued common stock or preferred stock into one
or more classes or series by setting or changing the
preferences, conversion or other rights, voting powers,
restrictions, limitations as to distributions or other
distributions, qualifications, or terms or conditions of
redemption of any new class or series of stock, subject to
certain restrictions, including the express terms of any class
or series of stock outstanding at the time. We believe that the
power to classify or reclassify unissued shares of stock and
thereafter issue the classified or reclassified shares provides
us with increased flexibility in structuring possible future
financings and acquisitions and in meeting other needs that
might arise.
Our charter and bylaws contain certain provisions that could
make it more difficult to acquire control of our company by
means of a tender offer, a proxy contest or otherwise. These
provisions are expected to discourage certain types of coercive
takeover practices and inadequate takeover bids and to encourage
persons seeking to acquire control of our company to negotiate
first with our board of directors. We believe that these
provisions increase the likelihood that proposals initially will
be on more attractive terms than would be the case in their
absence and facilitate negotiations that may result in
improvement of the terms of an initial offer that might involve
a premium price for our common stock or otherwise be in the best
interest of our stockholders. See Risk Factors
Risks Related to an Investment in Cole REIT II.
To the extent that the Maryland General Corporation Law
conflicts with the provisions set forth in the NASAA REIT
Guidelines, the NASAA REIT Guidelines will control, unless the
provisions of the Maryland General Corporations Law are
mandatory under Maryland law.
Common
Stock
Subject to any preferential rights of any other class or series
of stock and to the provisions of our charter regarding the
restriction on the transfer of common stock, the holders of
common stock are entitled to such distributions as may be
authorized from time to time by our board of directors out of
legally available funds and declared by us and, upon our
liquidation, are entitled to receive all assets available for
distribution to our stockholders. Upon issuance for full payment
in accordance with the terms of this offering, all common stock
issued in the offering will be fully paid and non-assessable.
Holders of common stock will not have preemptive rights, which
means that they will not have an automatic option to purchase
any new shares that we issue, or preference, conversion,
exchange, sinking fund, redemption or appraisal rights. Shares
of our common stock have equal distribution, liquidation and
other rights.
Preferred
Stock
Our charter authorizes our board of directors to designate and
issue one or more classes or series of preferred stock without
stockholder approval and to fix the voting rights, liquidation
preferences, distribution rates, conversion rights, redemption
rights and terms, including sinking fund provisions, and certain
other
138
rights and preferences with respect to such preferred stock.
Because our board of directors has the power to establish the
preferences and rights of each class or series of preferred
stock, it may afford the holders of any series or class of
preferred stock preferences, powers, and rights senior to the
rights of holders of common stock. If we ever created and issued
preferred stock with a distribution preference over common
stock, payment of any distribution preferences of outstanding
preferred stock would reduce the amount of funds available for
the payment of distributions on the common stock. Further,
holders of preferred stock are normally entitled to receive a
preference payment in the event we liquidate, dissolve, or wind
up before any payment is made to the common stockholders, likely
reducing the amount common stockholders would otherwise receive
upon such an occurrence. In addition, under certain
circumstances, the issuance of preferred stock may delay,
prevent, render more difficult or tend to discourage the
following:
|
|
|
|
|
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.
|
Also, our board of directors, without stockholder approval, may
issue preferred stock with voting and conversion rights that
could adversely affect the holders of common stock.
We currently have no preferred stock issued or outstanding. Our
board of directors has no present plans to issue shares of
preferred stock, but it may do so at any time in the future
without stockholder approval.
Meetings
and Special Voting Requirements
Subject to our charter restrictions on transfer of our stock,
each holder of common stock is entitled at each meeting of
stockholders to one vote per share owned by such stockholder on
all matters submitted to a vote of stockholders, including the
election of directors. There is no cumulative voting in the
election of our board of directors, which means that the holders
of a majority of shares of our outstanding common stock can
elect all of the directors then standing for election and the
holders of the remaining shares of common stock will not be able
to elect any directors.
Under Maryland law, a Maryland corporation generally cannot
dissolve, amend its charter, merge, sell all or substantially
all of its assets, engage in a share exchange or engage in
similar transactions outside the ordinary course of business,
unless approved by the affirmative vote of stockholders holding
at least two-thirds of the shares entitled to vote on the
matter. However, a Maryland corporation may provide in its
charter for approval of these matters by a lesser percentage,
but not less than a majority of all of the votes entitled to be
cast on the matter. Our charter provides for approval of these
matters by the affirmative vote of a majority of the votes
entitled to be cast.
However, under the Maryland General Corporation Law and our
charter, the following events do not require stockholder
approval:
|
|
|
|
|
stock exchanges in which we are the successor; and
|
|
|
|
transfers of less than substantially all of our assets.
|
Also, because our operating assets are held by our subsidiaries,
these subsidiaries may be able to merge or sell all or
substantially all of their assets without the approval of our
stockholders.
An annual meeting of our stockholders will be held each year, at
least 30 days after delivery of our annual report to our
stockholders. Special meetings of stockholders may be called
only upon the request of a majority of our directors, a majority
of the independent directors, the president, the chief executive
officer or upon the written request of stockholders holding at
least 10% of our outstanding shares. Upon receipt of a written
request of stockholders holding at least 10% of our outstanding
shares stating the purpose of the special meeting, our secretary
will provide all of our stockholders written notice of the
meeting and the purpose of such meeting. The meeting must be
held not less than 15 nor more than 60 days after the
distribution of the notice of meeting. The presence of holders
of a majority of our outstanding shares, either in person or by
proxy, will constitute a quorum.
139
Our stockholders are entitled to receive a copy of our
stockholder list upon request. The list provided by us will
include each stockholders name, address and telephone
number, if available, and the number of shares owned by each
stockholder and will be sent within ten days of the receipt by
us of the request. A stockholder requesting a list will be
required to pay reasonable costs of postage and duplication.
Stockholders and their representatives shall also be given
access to our corporate records at reasonable times. We have the
right to request that a requesting stockholder represent to us
that the list and records will not be used to pursue commercial
interests.
If we do not list our shares of common stock on a national
securities exchange by the tenth anniversary of the completion
or termination of our initial public offering, our charter
requires that we either (i) seek stockholder approval of an
extension or amendment of this listing deadline, or
(ii) seek stockholder approval of the liquidation of the
corporation. If we sought and did not obtain stockholder
approval of an extension or amendment to the listing deadline,
we would then be required to seek stockholder approval of our
liquidation. If we sought and failed to obtain stockholder
approval of our liquidation, our charter would not require us to
list or liquidate and we could continue to operate as before. In
such event, there will be no public market for shares of our
common stock and you may be required to hold the shares
indefinitely. If we sought and obtained stockholder approval of
our liquidation, we would begin an orderly sale of our
properties and distribute our net proceeds to you. In the event
that the listing of our stock on a national securities exchange
occurs on or before the tenth anniversary of the termination of
our initial public offering, the corporation shall continue
perpetually unless dissolved pursuant to any applicable
provision of the Maryland General Corporation Law.
Restrictions
on Ownership and Transfer
In order for us to qualify as a REIT under the Internal Revenue
Code, we must meet the following criteria regarding our
stockholders ownership of our shares:
|
|
|
|
|
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.
|
See Federal Income Tax Considerations for further
discussion of this topic. We may prohibit certain acquisitions
and transfers of shares so as to ensure our initial and
continued qualification as a REIT under the Internal Revenue
Code. However, there can be no assurance that this prohibition
will be effective. Because we believe it is essential for us to
qualify as a REIT, and, once qualified, to continue to qualify,
our charter provides (subject to certain exceptions) that no
stockholder may own, or be deemed to own by virtue of the
attribution provisions of the Internal Revenue Code, more than
9.8% in value of our outstanding shares of stock or more than
9.8% of the number or value (in either case as determined in
good faith by our board of directors) of any class or series of
our outstanding shares of common stock. The 9.8% ownership limit
must be measured in terms of the more restrictive of value or
number of shares.
Our board of directors, in its sole discretion, may waive this
ownership limit if evidence satisfactory to our directors is
presented that such ownership will not then or in the future
jeopardize our status as a REIT. Also, these restrictions on
transferability and ownership will not apply if our directors
determine that it is no longer in our best interests to continue
to qualify as a REIT.
Additionally, our charter further prohibits the transfer or
issuance of our stock if such transfer or issuance:
|
|
|
|
|
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.
|
Any attempted transfer of our stock which, if effective, would
result in our stock being owned by fewer than 100 persons will
be null and void. In the event of any attempted transfer of our
stock which, if effective, would result in (i) violation of
the ownership limit discussed above, (ii) in our being
closely held under Section 856(h) of the
Internal Revenue Code, (iii) our owning (directly or
indirectly) more than 9.8% of the ownership interests in any
tenant or subtenant or (iv) our otherwise failing to
qualify as a REIT, then the number of shares causing the
violation (rounded to the nearest whole share) will be
automatically transferred to a trust for the exclusive benefit
of one or more charitable beneficiaries, and the proposed
transferee will not acquire any rights in the shares. To avoid
confusion, these shares so transferred to a beneficial trust
will be referred to in this prospectus as Excess
Securities. Excess Securities will remain issued and
outstanding shares and will be entitled to the same rights and
privileges as all other shares of the same class or series. The
trustee of the beneficial trust, as holder of the Excess
Securities, will be entitled to receive all distributions
authorized by the board of directors on such securities for the
benefit of the charitable beneficiary. Our charter further
entitles the trustee of the beneficial trust to vote all Excess
Securities.
The trustee of the beneficial trust may select a transferee to
whom the Excess Securities may be sold as long as such sale does
not violate the 9.8% ownership limit or the other restrictions
on transfer. Upon sale of the Excess Securities, the intended
transferee (the transferee of the Excess Securities whose
ownership would violate the 9.8% ownership limit or the other
restrictions on transfer) will receive from the trustee of the
beneficial trust the lesser of such sale proceeds, or the price
per share the intended transferee paid for the Excess Securities
(or, in the case of a gift or devise to the intended transferee,
the price per share equal to the market value per share on the
date of the transfer to the intended transferee). The trustee of
the beneficial trust will distribute to the charitable
beneficiary any amount the trustee receives in excess of the
amount to be paid to the intended transferee.
In addition, we have the right to purchase any Excess Securities
at the lesser of (i) the price per share paid in the
transfer that created the Excess Securities, or (ii) the
current market price, until the Excess Securities are sold by
the trustee of the beneficial trust. An intended transferee must
pay, upon demand, to the trustee of the beneficial trust (for
the benefit of the beneficial trust) the amount of any
distribution we pay to an intended transferee on Excess
Securities prior to our discovery that such Excess Securities
have been transferred in violation of the provisions of the
charter. If any legal decision, statute, rule, or regulation
deems or declares the transfer restrictions included in our
charter to be void or invalid, then we may, at our option, deem
the intended transferee of any Excess Securities to have acted
as an agent on our behalf in acquiring such Excess Securities
and to hold such Excess Securities on our behalf.
Any person who (i) acquires or attempts to acquire shares
in violation of the foregoing ownership restriction, transfers
or receives shares subject to such limitations, or would have
owned shares that resulted in a transfer to a charitable trust,
or (ii) proposes or attempts any of the transactions in
clause (i), is required to give us 15 days
written notice prior to such transaction. In both cases, such
persons must provide to us such other information as we may
request in order to determine the effect, if any, of such
transfer on our status as a REIT. The foregoing restrictions
will continue to apply until our board of directors determines
it is no longer in our best interest to continue to qualify as a
REIT.
The ownership restriction does not apply to the underwriter in a
public offering of shares or to a person or persons so exempted
from the ownership limit by our board of directors based upon
appropriate assurances that our qualification as a REIT is not
jeopardized. Any person who owns 5% or more of the outstanding
shares during any taxable year will be asked to deliver a
statement or affidavit setting forth the number of shares
beneficially owned, directly or indirectly.
141
Distribution
Policy and Distributions
We currently pay distributions to our stockholders and we intend
to continue to pay regular distributions to our stockholders. We
currently calculate our monthly distributions on a daily record
and declaration date. Therefore, new investors will be entitled
to distributions immediately upon the purchase of their shares.
Because substantially all of our operations will be performed
indirectly through Cole OP II, our operating partnership,
our ability to pay distributions depends in large part on Cole
OP IIs ability to pay distributions to its partners,
including to us. In the event we do not have enough cash from
operations to fund the distribution, we may borrow, issue
additional securities or sell assets in order to fund the
distributions or make the distributions out of net proceeds from
this offering.
Historically, we have primarily declared distributions to
stockholders as of daily record dates and aggregated and paid
such distributions monthly. Our board of directors declared
distributions equal to $0.05 per share for stockholders of
record as of the close of business on the seventh day of each
month during the period from October 2005 through February 2006
and $0.0521 per share for stockholders of record on
March 7, 2006. During the period from April 1, 2006
through June 30, 2006, our board of directors declared
daily distributions of $0.0017123 per share for
stockholders of record as of the close of business on each day
during the period. During the period from July 1, 2006
through March 31, 2007, our board of directors declared
daily distributions of $0.0017808 per share for
stockholders of record as of the close of business on each day
during the period.
Our board of directors began declaring distributions in October
2005, after we commenced business operations. We have primarily
declared distributions on a quarterly basis, with daily record
dates. These distributions generally are aggregated and paid
monthly. Our board of directors intends to continue this
distribution policy for so long as it decides this policy is in
the best interests of our stockholders. We have made the
following distributions to our stockholders:
|
|
|
|
|
|
|
|
|
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.
|
Distributions to stockholders are characterized for federal
income tax purposes as ordinary income, capital gains,
non-taxable return of capital or a combination of the three.
Distributions that exceed our current and accumulated earnings
and profits (calculated for tax purposes) constitute a return of
capital for tax purposes rather than a distribution and reduce
the shareholders basis in our common shares. To the extent
that a distribution exceeds both current and accumulated
earnings and profits and the shareholders basis in the
common shares, it will generally be treated as a capital gain.
We annually notify stockholders of the taxability of
distributions paid during the preceding year.
142
For the year ended December 31, 2006, approximately 42% of
the distributions paid were taxable to the investor as ordinary
taxable income and approximately 58% were treated as return of
capital for federal income tax purposes. No distributions were
paid during the year ended December 31, 2005. The amount of
distributions paid and taxable portion in this period are not
indicative or predictive of amounts anticipated in future
periods.
We expect to continue to regularly pay distributions on a
monthly basis, unless our results of operations, our general
financial condition, general economic conditions, or other
factors inhibit us from doing so. Distributions will be
authorized at the discretion of our board of directors, which
will be directed, in substantial part, by its obligation to
cause us to comply with the REIT requirements of the Internal
Revenue Code. The funds we receive from operations that are
available for distribution may be affected by a number of
factors, including the following:
|
|
|
|
|
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.
|
We must distribute to our stockholders at least 90% of our
taxable income each year in order to meet the requirements for
being treated as a REIT under the Internal Revenue Code. This
requirement is described in greater detail in the Federal
Income Tax Considerations Requirements For
Qualification as a REIT Operational
Requirements Annual Distribution Requirements
section of this prospectus. Our directors may authorize
distributions in excess of this percentage as they deem
appropriate. Because we may receive income from interest or
rents at various times during our fiscal year, distributions may
not reflect our income earned in that particular distribution
period, but may be made in anticipation of cash flow that we
expect to receive during a later period and may be made in
advance of actual receipt of funds in an attempt to make
distributions relatively uniform. To allow for such differences
in timing between the receipt of income and the payment of
expenses, and the effect of required debt payments, among other
things, could require us to borrow funds from third parties on a
short-term basis, issue new securities, or sell assets to meet
the distribution requirements that are necessary to achieve the
tax benefits associated with qualifying as a REIT. These methods
of obtaining funding could affect future distributions by
increasing operating costs and decreasing available cash. In
addition, such distributions may constitute a return of capital.
See Federal Income Tax Considerations
Requirements for Qualification as a REIT.
Stockholder
Liability
The Maryland General Corporation Law provides that our
stockholders:
|
|
|
|
|
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
Business
Combinations
Under Maryland law, business combinations between a
Maryland corporation and an interested stockholder or an
affiliate of an interested stockholder are prohibited for five
years after the most recent date on which the interested
stockholder becomes an interested stockholder. These business
combinations include a merger, consolidation, share exchange,
or, in circumstances specified in the statute, an asset transfer
or issuance or reclassification of equity securities. An
interested stockholder is defined as:
|
|
|
|
|
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.
|
A person is not an interested stockholder under the statute if
the board of directors approved in advance the transaction by
which he otherwise would have become an interested stockholder.
However, in approving a transaction, the board of directors may
provide that its approval is subject to compliance, at or after
the time of approval, with any terms and conditions determined
by the board.
After the five-year prohibition, any business combination
between the Maryland corporation and an interested stockholder
generally must be recommended by the board of directors of the
corporation and approved by the affirmative vote of at least:
|
|
|
|
|
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.
|
These super-majority vote requirements do not apply if the
corporations stockholders receive a minimum price, as
defined under Maryland law, for their shares in the form of cash
or other consideration in the same form as previously paid by
the interested stockholder for its shares.
The statute permits various exemptions from its provisions,
including business combinations that are exempted by the board
of directors before the time that the interested stockholder
becomes an interested stockholder. Pursuant to the statute, our
board of directors has exempted any business combination with
Cole Advisors II or any affiliate of Cole Advisors II.
Consequently, the five-year prohibition and the super-majority
vote requirements will not apply to business combinations
between us and Cole Advisors II or any affiliate of Cole
Advisors II. As a result, Cole Advisors II or any affiliate
of Cole Advisors II may be able to enter into business
combinations with us that may not be in the best interest of our
stockholders, without compliance with the super-majority vote
requirements and the other provisions of the statute.
The business combination statute may discourage others from
trying to acquire control of us and increase the difficulty of
consummating any offer.
Control
Share Acquisitions
With some exceptions, Maryland law provides that control shares
of a Maryland corporation acquired in a control share
acquisition have no voting rights except to the extent approved
by a vote of stockholders holding two-thirds of the votes
entitled to be cast on the matter, excluding control
shares:
|
|
|
|
|
owned by the acquiring person;
|
|
|
|
owned by our officers; and
|
|
|
|
owned by our employees who are also directors.
|
Control shares mean voting shares which, if
aggregated with all other voting shares owned by an acquiring
person or shares for which the acquiring person can exercise or
direct the exercise of voting power,
144
would entitle the acquiring person to exercise voting power in
electing directors within one of the following ranges of voting
power:
|
|
|
|
|
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.
|
Control shares do not include shares the acquiring person is
then entitled to vote as a result of having previously obtained
stockholder approval. A control share acquisition occurs when,
subject to some exceptions, a person directly or indirectly
acquires ownership or the power to direct the exercise of voting
power (except solely by virtue of a revocable proxy) of issued
and outstanding control shares. A person who has made or
proposes to make a control share acquisition, upon satisfaction
of some specific conditions, including an undertaking to pay
expenses, may compel our board of directors to call a special
meeting of our stockholders to be held within 50 days of a
demand to consider the voting rights of the control shares. If
no request for a meeting is made, we may present the question at
any stockholders meeting.
If voting rights are not approved at the meeting or if the
acquiring person does not deliver an acquiring person statement
as required by the statute, then, subject to some conditions and
limitations, we may redeem any or all of the control shares
(except those for which voting rights have been previously
approved) for fair value determined, without regard to the
absence of voting rights for the control shares, as of the date
of the last control share acquisition by the acquiror or of any
meeting of stockholders at which the voting rights of such
shares are considered and not approved. If voting rights for
control shares are approved at a stockholders meeting and the
acquiror becomes entitled to vote a majority of the shares
entitled to vote, all other stockholders may exercise appraisal
rights. The fair value of the shares as determined for purposes
of such appraisal rights may not be less than the highest price
per share paid by the acquiror in the control share acquisition.
The control share acquisition statute does not apply to shares
acquired in a merger, consolidation, or share exchange if we are
a party to the transaction or to acquisitions approved or
exempted by our charter or bylaws.
As permitted by Maryland General Corporation Law, our bylaws
contain a provision exempting from the control share acquisition
statute any and all acquisitions of our common stock by Cole
Advisors II or any affiliate of Cole Advisors II.
Subtitle 8
Subtitle 8 of Title 3 of the Maryland General
Corporation Law permits a Maryland corporation with a class of
equity securities registered under the Exchange Act and at least
three independent directors to elect to be subject, by provision
in its charter or bylaws or a resolution of its board of
directors and notwithstanding any contrary provision in the
charter or bylaws, to any or all of five provisions:
|
|
|
|
|
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.
|
Pursuant to Subtitle 8, we have elected to provide that
vacancies on our board of directors may be filled only by the
remaining directors and for the remainder of the full term of
the directorship in which the vacancy occurred. Through
provisions in our charter and bylaws unrelated to
Subtitle 8, we already vest in the board the exclusive
power to fix the number of directorships.
145
Advance
Notice of Director Nominations and New Business
Our bylaws provide that with respect to an annual meeting of
stockholders, nominations of individuals for election to the
board of directors and the proposal of business to be considered
by stockholders may be made only (i) pursuant to our notice
of the meeting, (ii) by the board of directors or
(iii) by a stockholder who is entitled to vote at the
meeting and who has complied with the advance notice procedures
of the bylaws. With respect to special meetings of stockholders,
only the business specified in our notice of the meeting may be
brought before the meeting. Nominations of individuals for
election to the board of directors at a special meeting may be
made only (i) pursuant to our notice of the meeting,
(ii) by the board of directors, or (iii) provided that
the board of directors has determined that directors will be
elected at the meeting, by a stockholder who is entitled to vote
at the meeting and who has complied with the advance notice
provisions of the bylaws.
Share
Redemption Program
Our board of directors has adopted a share redemption program
that enables our stockholders to sell their shares to us in
limited circumstances. Our share redemption program permits you
to sell your shares back to us after you have held them for at
least one year, subject to the significant conditions and
limitations described below.
Our common stock is currently not listed on a national
securities exchange and we will not seek to list our stock until
such time as our independent directors believe that the listing
of our stock would be in the best interest of our stockholders.
In order to provide stockholders with the benefit of interim
liquidity, stockholders who have held their shares for at least
one year may present all or a portion consisting of at least
25%, of the holders shares to us for redemption at any
time in accordance with the procedures outlined below. At that
time, we may, subject to the conditions and limitations
described below, redeem the shares presented for redemption for
cash to the extent that we have sufficient funds available to us
to fund such redemption. We will not pay to our board of
directors, advisor or its affiliates any fees to complete any
transactions under our share redemption program.
During the term of this offering and any subsequent public
offering of our shares, the redemption price per share will
depend on the length of time you have held such shares as
follows: after one year from the purchase date 92.5%
of the amount you paid for each share; after two years from the
purchase date 95% of the amount you paid for each
share; after three years from the purchase date
97.5% of the amount you paid for each share; and after four
years from the purchase date 100% of the amount you
paid for each share (in each case, as adjusted for any stock
dividends, combinations, splits, recapitalizations and the like
with respect to our common stock). At any time we are engaged in
an offering of shares, the per share price for shares purchased
under our redemption plan will always be equal to or lower than
the applicable per share offering price. Thereafter, the per
share redemption price will be based on the then-current net
asset value of the shares (as adjusted for any stock dividends,
combinations, splits, recapitalizations and the like with
respect to our common stock). Our board of directors will
announce any redemption price adjustment and the time period of
its effectiveness as a part of its regular communications with
our stockholders. At any time the redemption price is determined
by any method other than the net asset value of the shares, if
we have sold property and have made one or more special
distributions to our stockholders of all or a portion of the net
proceeds from such sales, the per share redemption price will be
reduced by the net sale proceeds per share distributed to
investors prior to the redemption date as a result of the sale
of such property in the special distribution. Our board of
directors will, in its sole discretion, determine which
distributions, if any, constitute a special distribution. While
our board of directors does not have specific criteria for
determining a special distribution, we expect that a special
distribution will only occur upon the sale of a property and the
subsequent distribution of the net sale proceeds. Upon receipt
of a request for redemption, we will conduct a Uniform
Commercial Code search to ensure that no liens are held against
the shares. For this Uniform Commercial Code search, we will
charge an administrative fee equal to the lesser of $250 or 4%
of the original purchase price of the shares to be redeemed to
the stockholder, which will be deducted from the proceeds of the
redemption. For example, if a stockholder wishes to redeem
shares for which he paid an aggregate amount of $5,000, the
administrative fee that we will charge pursuant to such
redemption will be
146
$200, which is the lesser of (i) $250 or (ii) 4% of
the $5,000 aggregate purchase price paid by this stockholder. If
a lien exists, the fee will be charged to the stockholder,
although no shares will be redeemed. The administrative fee will
be paid to us and any additional costs in conducting the Uniform
Commercial Code search will be borne by us. The payment of this
administrative fee will be waived if the redemption occurs upon
the death of a stockholder or if our advisor, in its sole
discretion, determines that the redeeming stockholder has
suffered an economic hardship. In addition, upon the death of a
stockholder, upon request, we will waive the one-year holding
requirement. Shares redeemed in connection with the death of a
stockholder will be redeemed at a purchase price equal to the
price actually paid for the shares. In addition, we may waive
the holding period in the event of a stockholders
bankruptcy or other exigent circumstances.
During any calendar year, we will not redeem in excess of 3% of
the weighted average number of shares outstanding during the
prior calendar year; provided, however, that shares subject to a
redemption requested upon the death of a stockholder will not be
subject to this cap. The cash available for redemption will be
limited to the proceeds from the sale of shares pursuant to our
distribution reinvestment plan.
We will redeem our shares on the last business day of the month
following the end of each quarter. Requests for redemption would
have to be received on or prior to the end of the quarter in
order for us to repurchase the shares as of the end of the next
month. You may withdraw your request to have your shares
redeemed at any time prior to the last day of the applicable
quarter.
If we could not purchase all shares presented for redemption in
any quarter, based upon insufficient cash available and the
limit on the number of shares we may redeem during any calendar
year, we would attempt to honor redemption requests on a pro
rata basis; provided, however, that we may give priority to the
redemption of a deceased stockholders shares. We would
treat the unsatisfied portion of the redemption request as a
request for redemption the following quarter. At such time, you
may then (1) withdraw your request for redemption at any
time prior to the last day of the new quarter or (2) ask
that we honor your request at such time, if, any, when
sufficient funds become available. Such pending requests will
generally be honored on a pro rata basis. We will determine
whether we have sufficient funds available as soon as
practicable after the end of each quarter, but in any event
prior to the applicable payment date.
Our board of directors may choose to amend, suspend or terminate
our share redemption program upon 30 days notice at any
time. Additionally we will be required to discontinue sales of
shares under the distribution reinvestment plan on the earlier
of May 11, 2009, which is two years from the effective date
of this offering, unless the offering is extended, or the date
we sell all of the shares registered for sale under the
distribution reinvestment plan, unless we file a new
registration statement with the Securities and Exchange
Commission and applicable states. Because the redemption of
shares will be funded with the net proceeds we receive from the
sale of shares under the distribution reinvestment plan, the
discontinuance or termination of the distribution reinvestment
plan will adversely affect our ability to redeem shares under
the share redemption program. We would notify you of such
developments (i) in the annual or quarterly reports
mentioned above or (ii) by means of a separate mailing to
you, accompanied by disclosure in a current or periodic report
under the Exchange Act. During this offering, we would also
include this information in a prospectus supplement or
post-effective amendment to the registration statement, as then
required under federal securities laws.
Our share redemption program is only intended to provide interim
liquidity for stockholders until a liquidity event occurs, such
as listing of the shares on a national securities exchange or
our merger with a listed company. The share redemption program
will be terminated if the shares become listed on a national
securities exchange. We cannot guarantee that a liquidity event
will occur.
The shares we redeem under our share redemption program will be
cancelled and return to the status of unauthorized but unissued
shares. We do not intend to resell such shares to the public
unless they are first registered with the Securities and
Exchange Commission under the Securities Act and under
appropriate state securities laws or otherwise sold in
compliance with such laws.
147
Restrictions
on Roll-up
Transactions
A Roll-up
Transaction is a transaction involving the acquisition, merger,
conversion or consolidation, directly or indirectly, of us and
the issuance of securities of an entity
(Roll-up
Entity) that is created or would survive after the successful
completion of a
Roll-up
Transaction. This term does not include:
|
|
|
|
|
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.
|
In connection with any
Roll-up
Transaction involving the issuance of securities of a
Roll-up
Entity, an appraisal of all of our assets shall be obtained from
a competent independent appraiser. The assets shall be appraised
on a consistent basis, and the appraisal will be based on the
evaluation of all relevant information and will indicate the
value of the assets as of a date immediately prior to the
announcement of the proposed
Roll-up
Transaction. The appraisal shall assume an orderly liquidation
of assets over a
12-month
period. The terms of the engagement of the independent appraiser
shall clearly state that the engagement is for the benefit of us
and our stockholders. A summary of the appraisal, indicating all
material assumptions underlying the appraisal, shall be included
in a report to stockholders in connection with any proposed
Roll-up
Transaction.
In connection with a proposed
Roll-up
Transaction, the sponsor of the
Roll-up
Transaction must offer to stockholders who vote no
on the proposal the choice of:
(1) accepting the securities of the
Roll-up
Entity offered in the proposed
Roll-up
Transaction; or
(2) one of the following:
(a) remaining as holders of our common stock and preserving
their interests therein on the same terms and conditions as
existed previously, or
(b) receiving cash in an amount equal to the
stockholders pro rata share of the appraised value of our
net assets.
We are prohibited from participating in any
Roll-up
Transaction:
|
|
|
|
|
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
SUMMARY
OF AMENDED AND RESTATED DISTRIBUTION REINVESTMENT PLAN
We have adopted an amended and restated distribution
reinvestment plan. The amended and restated reinvestment plan
allows you to have distributions otherwise payable to you in
cash reinvested in additional shares of our common stock. We are
offering up to 25,000,000 shares for sale purchase to our
distribution reinvestment plan at a purchase price equal to the
higher of $9.50 per share or 95% of the estimated value of a
share of our common stock. Following is a summary of our
distribution reinvestment plan. A complete copy of our amended
and restated distribution reinvestment plan is included in this
prospectus as Appendix D.
Investment
of Distributions
The amended and restated distribution reinvestment plan allows
our stockholders, and, subject to certain conditions set forth
in the plan, any stockholder or partner of any other publicly
offered limited partnership, real estate investment trust or
other real estate program sponsored by our advisor or its
affiliates, to elect to purchase shares of our common stock with
our distributions or distributions from such other programs. We
have the discretion to extend the offering period for the shares
being offered pursuant to this prospectus under our distribution
reinvestment plan beyond the termination of this offering until
we have sold all of the shares allocated to the plan through the
reinvestment of distributions. We may also offer shares pursuant
to a new registration statement.
No dealer manager fees or sales commissions will be paid with
respect to shares purchased pursuant to the distribution
reinvestment plan, therefore, we will retain all of the proceeds
from the reinvestment of distributions. Accordingly,
substantially all the economic benefits resulting from
distribution reinvestment purchases by stockholders from the
elimination of the dealer manager fee and selling commissions
will inure to the benefit of the participant through the reduced
purchase price.
Pursuant to the terms of our distribution reinvestment plan the
reinvestment agent, which currently is us, will act on behalf of
participants to reinvest the cash distributions they receive
from us. Stockholders participating in the distribution
reinvestment plan may purchase fractional shares. If sufficient
shares are not available for issuance under our distribution
reinvestment plan, the reinvestment agent will remit excess cash
distributions to the participants. Participants purchasing
shares pursuant to our distribution reinvestment plan will have
the same rights as stockholders with respect to shares purchased
under the plan and will be treated in the same manner as if such
shares were issued pursuant to our offering.
After the termination of the offering of our shares registered
for sale pursuant to the distribution reinvestment plan under
the this prospectus and any subsequent offering, we may
determine to allow participants to reinvest cash distributions
from us in shares issued by another Cole-sponsored program only
if all of the following conditions are satisfied:
|
|
|
|
|
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.
|
Stockholders who invest in subsequent Cole-sponsored programs
pursuant to our distribution reinvestment plan will become
investors in such subsequent Cole-sponsored program and, as
such, will receive the same reports as other investors in the
subsequent Cole-sponsored program.
149
Election
to Participate or Terminate Participation
A stockholder may become a participant in our distribution
reinvestment plan by making a written election to participate on
his or her subscription agreement at the time he or she
subscribes for shares. Any stockholder who has not previously
elected to participate in the distribution reinvestment plan may
so elect at any time by delivering to the reinvestment agent a
completed enrollment form or other written authorization
required by the reinvestment agent. Participation in our
distribution reinvestment plan will commence with the next
distribution payable after receipt of the participants
notice, provided it is received at least ten days prior to the
last day of the fiscal quarter, month or other period to which
the distribution relates.
Some brokers may determine not to offer their clients the
opportunity to participate in our distribution reinvestment
plan. Any prospective investor who wishes to participate in our
distribution reinvestment plan should consult with his or her
broker as to the brokers position regarding participation
in the distribution reinvestment plan.
We reserve the right to prohibit qualified retirement plans from
participating in our distribution reinvestment plan if such
participation would cause our underlying assets to constitute
plan assets of qualified retirement plans. See
Investment by Tax-Exempt Entities and ERISA
Considerations.
Each stockholder electing to participate in our distribution
reinvestment plan agrees that, if at any time he or she fails to
meet the applicable investor suitability standards or cannot
make the other investor representations or warranties set forth
in the then current prospectus or subscription agreement
relating to such investment, he or she will promptly notify the
reinvestment agent in writing of that fact.
Subscribers should note that affirmative action in the form of
written notice to the reinvestment agent must be taken to
withdraw from participation in our distribution reinvestment
plan. A withdrawal from participation in our distribution
reinvestment plan will be effective with respect to
distributions for a quarterly or monthly distribution period, as
applicable, only if written notice of termination is received at
least ten days prior to the end of such distribution period. In
addition, a transfer of shares prior to the date our shares are
listed for trading on a national securities exchange, which we
have no intent to do at this time and which may never occur will
terminate participation in the distribution reinvestment plan
with respect to such transferred shares as of the first day of
the distribution period in which the transfer is effective,
unless the transferee demonstrates to the reinvestment agent
that the transferee meets the requirements for participation in
the plan and affirmatively elects to participate in the plan by
providing to the reinvestment agent an executed enrollment form
or other written authorization required by the reinvestment
agent.
Offers and sales of shares pursuant to the distribution
reinvestment plan must be registered in every state in which
such offers and sales are made. Generally, such registrations
are for a period of one year. Thus, we may have to stop selling
shares pursuant to the distribution reinvestment plan in any
states in which our registration is not renewed or extended.
Reports
to Participants
Within 90 days after the end of each calendar year, the
reinvestment agent will mail to each participant a statement of
account describing, as to such participant, the distributions
received, the number of shares purchased, the purchase price for
such shares and the total shares purchased on behalf of the
participant during the prior year pursuant to our distribution
reinvestment plan.
Excluded
Distributions
Our board of directors may designate that certain cash or other
distributions attributable to net sales proceeds will be
excluded from distributions that may be reinvested in shares
under our distribution reinvestment plan (Excluded
Distributions). Accordingly, in the event that proceeds
attributable to the potential sale transaction described above
are distributed to stockholders as an Excluded Distribution,
such amounts may not be reinvested in our shares pursuant to our
distribution reinvestment plan. The determination of whether all
or part of a distribution will be deemed to be an Excluded
Distribution is separate and unrelated to our requirement to
distribute 90% of our taxable REIT income. In its initial
determination of whether to make
150
a distribution and the amount of the distribution, our board of
directors will consider, among other factors, our cash position
and our distribution requirements as a REIT. Once our board of
directors determines to make the distribution, it will then
consider whether all or part of the distribution will be deemed
to be an Excluded Distribution. In most instances, we expect
that our board of directors would not deem any of the
distribution to be an Excluded Distribution. In that event, the
amount distributed to participants in our distribution
reinvestment plan will be reinvested in additional shares of our
common stock. If all or a portion of the distribution is deemed
to be an Excluded Distribution, the distribution will be made to
all stockholders, however, the excluded portion will not be
reinvested. As a result, we would not be able to use any of the
Excluded Distribution to assist in meeting future distributions
and the stockholders would not be able to use the distribution
to purchase additional shares of our common stock through our
distribution reinvestment plan. We currently do not have any
planned Excluded Distributions, which will only be made, if at
all, in addition to, not in lieu of, regular distributions.
Federal
Income Tax Considerations
Taxable participants will incur tax liability for partnership
income allocated to them even though they have elected not to
receive their distributions in cash but rather to have their
distributions reinvested under our distributions reinvestment
plan. See Risk Factors Federal Income Tax
Risks. In addition, to the extent you purchase shares
through our distribution reinvestment plan at a discount to
their fair market value, you will be treated for tax purposes as
receiving an additional distribution equal to the amount of the
discount. At least until our offering stage is complete, we
expect that (i) we will sell shares under the distribution
reinvestment plan at $9.50 per share, (ii) no
secondary trading market for our shares will develop and
(iii) our advisor will estimate the fair market value of a
share to be $10.00. Therefore, at least until our offering stage
is complete, participants in our distribution reinvestment plan
will be treated as having received a distribution of $10.00 for
each $9.50 reinvested by them under our distribution
reinvestment plan. You will be taxed on the amount of such
distribution as a dividend to the extent such distribution is
from current or accumulated earnings and profits, unless we have
designated all or a portion of the dividend as a capital gain
dividend. Tax information regarding each participants
participation in the plan will be provided to each participant
at least annually.
Amendment
and Termination
We reserve the right to amend any aspect of our distribution
reinvestment plan with ten days notice to participants.
The reinvestment agent also reserves the right to terminate a
participants individual participation in the plan, and we
reserve the right to terminate our distribution reinvestment
plan itself in our sole discretion at any time, by sending ten
days prior written notice of termination to the terminated
participant or, upon termination of the plan, to all
participants.
151
OUR
OPERATING PARTNERSHIP AGREEMENT
General
Cole OP II was formed in September, 2004 to acquire, own
and operate properties on our behalf. It is an Umbrella
Partnership Real Estate Investment Trust, or UPREIT, which
structure is utilized generally to provide for the acquisition
of real property from owners who desire to defer taxable gain
that would otherwise be recognized by them upon the disposition
of their property. These owners may also desire to achieve
diversity in their investment and other benefits afforded to
owners of stock in a REIT. For purposes of satisfying the asset
and income tests for qualification as a REIT for tax purposes,
the REITs proportionate share of the assets and income of
an UPREIT, such as Cole OP II, are deemed to be assets and
income of the REIT.
A property owner may contribute property to an UPREIT in
exchange for limited partnership units on a tax-free basis. In
addition, Cole OP II is structured to make distributions
with respect to limited partnership units that will be
equivalent to the distributions made to holders of our common
stock. Finally, a limited partner in Cole OP II may later
exchange his or her limited partnership units in Cole OP II
for shares of our common stock in a taxable transaction.
The partnership agreement for Cole OP II contains
provisions that would allow, under certain circumstances, other
entities, including other Cole-sponsored programs, to merge into
or cause the exchange or conversion of their interests for
interests of Cole OP II. In the event of such a merger,
exchange or conversion, Cole OP II would issue additional
limited partnership interests, which would be entitled to the
same exchange rights as other limited partnership interests of
Cole OP II. As a result, any such merger, exchange or
conversion ultimately could result in the issuance of a
substantial number of shares of our common stock, thereby
diluting the percentage ownership interest of other stockholders.
We hold substantially all of our assets through Cole OP II.
We are the sole general partner of Cole OP II, and our
advisor, Cole Advisors II, is the only limited partner of
Cole OP II. As the sole general partner of Cole OP II,
we have the exclusive power to manage and conduct the business
of Cole OP II.
The following is a summary of certain provisions of the
partnership agreement of Cole OP II. This summary is not
complete and is qualified by the specific language in the
partnership agreement. You should refer to the partnership
agreement, itself, which we have filed as an exhibit to the
registration statement, for more detail.
Capital
Contributions
As we accept subscriptions for shares, we will transfer
substantially all of the net proceeds of the offering to Cole
OP II as a capital contribution. However, we will be deemed
to have made capital contributions in the amount of the gross
offering proceeds received from investors. Cole OP II will
be deemed to have simultaneously paid the selling commissions
and other costs associated with the offering. If Cole OP II
requires additional funds at any time in excess of capital
contributions made by our advisor and us (which are minimal in
amount), or from borrowings, we may borrow funds from a
financial institution or other lender and lend such funds to
Cole OP II on the same terms and conditions as are
applicable to our borrowing of such funds. In addition, we are
authorized to cause Cole OP II to issue partnership
interests for less than fair market value if we conclude in good
faith that such issuance is in the best interests of Cole
OP II and us.
Operations
The partnership agreement requires that Cole OP II be
operated in a manner that will enable us to (1) satisfy the
requirements for being classified as a REIT for tax purposes,
(2) avoid any federal income or excise tax liability, and
(3) ensure that Cole OP II will not be classified as a
publicly traded partnership for purposes of
Section 7704 of the Internal Revenue Code, which
classification could result in Cole OP II being taxed as a
corporation, rather than as a partnership. See Federal
Income Tax Considerations Tax Aspects of Our
Operating Partnership Classification as a
Partnership.
152
The partnership agreement provides that Cole OP II will
distribute cash flow from operations as follows:
|
|
|
|
|
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.
|
Similarly, the partnership agreement of Cole OP II provides
that taxable income is allocated to the limited partners of Cole
OP II in accordance with their relative percentage
interests such that a holder of one unit of limited partnership
interest in Cole OP II will be allocated taxable income for
each taxable year in an amount equal to the amount of taxable
income to be recognized by a holder of one of our shares,
subject to compliance with the provisions of
Sections 704(b) and 704(c) of the Internal Revenue Code and
corresponding Treasury Regulations. Losses, if any, generally
will be allocated among the partners in accordance with their
respective percentage interests in Cole OP II.
Upon the liquidation of Cole OP II, after payment of debts
and obligations, any remaining assets of Cole OP II will be
distributed to partners with positive capital accounts in
accordance with their respective positive capital account
balances. If we were to have a negative balance in our capital
account following a liquidation, we would be obligated to
contribute cash to Cole OP II equal to such negative
balance for distribution to other partners, if any, having
positive balances in such capital accounts.
In addition to the administrative and operating costs and
expenses incurred by Cole OP II in acquiring and operating
real properties, Cole OP II will pay all of our
administrative costs and expenses, and such expenses will be
treated as expenses of Cole OP II. Such expenses will
include:
|
|
|
|
|
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.
|
All claims between the partners of Cole OP II arising out
of the partnership agreement are subject to binding arbitration.
153
Exchange
Rights
The limited partners of Cole OP II, including Cole
Advisors II, have the right to cause their limited
partnership units to be redeemed by Cole OP II or purchased
by us for cash. In either event, the cash amount to be paid will
be equal to the cash value of the number of our shares that
would be issuable if the limited partnership units were
exchanged for our shares on a
one-for-one
basis. Alternatively, we may elect to purchase the limited
partnership units by issuing one share of our common stock for
each limited partnership unit exchanged. As of December 31,
2006, there were 9,009 partnership units outstanding. These
exchange rights may not be exercised, however, if and to the
extent that the delivery of shares upon exercise would
(1) result in any person owning shares in excess of our
ownership limits, (2) result in shares being owned by fewer
than 100 persons, (3) cause us to be closely
held within the meaning of Section 856(h) of the
Internal Revenue Code, (4) cause us to own 10% or more of
the ownership interests in a tenant within the meaning of
Section 856(d)(2)(B) of the Internal Revenue Code, or
(5) cause the acquisition of shares by a redeemed limited
partner to be integrated with any other distribution
of our shares for purposes of complying with the Securities Act.
Subject to the foregoing, limited partners of Cole OP II
may exercise their exchange rights at any time after one year
following the date of issuance of their limited partnership
units. However, a limited partner may not deliver more than two
exchange notices each calendar year and may not exercise an
exchange right for less than 1,000 limited partnership units,
unless such limited partner holds less than 1,000 units, in
which case, it must exercise his exchange right for all of his
units. We do not expect to issue any of the shares of common
stock offered hereby to limited partners of Cole OP II in
exchange for their limited partnership units. Rather, in the
event a limited partner of Cole OP II exercises its
exchange rights, and we elect to purchase the limited
partnership units with shares of our common stock, we expect to
issue unregistered shares of common stock, or subsequently
registered shares of common stock, in connection with such
transaction.
Amendments
to the Partnership Agreement
Our consent, as the general partner of Cole OP II, is
required for any amendment to the partnership agreement. We, as
the general partner of Cole OP II, and without the consent of
any limited partner, may amend the partnership agreement in any
manner, provided, however, that the consent of limited partners
holding more than 50% of the interests of the limited partners
is required for the following:
|
|
|
|
|
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.
|
Termination
of the Partnership
Cole OP II will have perpetual duration, unless it is
dissolved earlier upon the first to occur of the following:
|
|
|
|
|
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.
|
Transferability
of Interests
We may not (1) voluntarily withdraw as the general partner
of Cole OP II, (2) engage in any merger, consolidation
or other business combination, or (3) transfer our general
partnership interest in Cole OP II (except to a
wholly-owned subsidiary), unless the transaction in which such
withdrawal, business combination or transfer occurs results in
the limited partners receiving or having the right to receive an
amount of cash, securities or other property equal in value to
the amount they would have received if they had exercised their
exchange rights immediately prior to such transaction or unless,
in the case of a merger or other business combination, the
successor entity contributes substantially all of its assets to
Cole OP II in return for an interest in Cole OP II and
agrees to assume all obligations of the general partner of Cole
OP II. We may also enter into a business combination or
transfer our general partnership interest upon the receipt of
the consent of a
majority-in-interest
of the limited partners of Cole OP II, other than Cole
Advisors II and other affiliates of Christopher H. Cole.
With certain exceptions, a limited partner may not transfer its
interests in Cole OP II, in whole or in part, without our
written consent as general partner.
155
PLAN OF
DISTRIBUTION
The
Offering
We are offering a maximum of 150,000,000 shares of our
common stock to the public through Cole Capital Corporation, our
dealer manager, a registered broker-dealer affiliated with our
advisor. Of this amount, we are offering 125,000,000 shares
in our primary offering at a price of $10.00 per share,
except as provided below. The shares are being offered on a
best efforts basis, which means generally that the
dealer manager is required to use only its best efforts to sell
the shares and it has no firm commitment or obligation to
purchase any of the shares. We also are offering up to
25,000,000 shares for sale pursuant to our distribution
reinvestment plan. The purchase price for shares sold under our
distribution reinvestment plan will be equal to the higher of
95% of the estimated value of a share of common stock, as
estimated by our board of directors, and $9.50 per share.
The reduced purchase price for shares purchased pursuant to our
distribution reinvestment plan reflects that there will be no
fees, commissions or expenses paid with respect to these shares.
We reserve the right to reallocate the shares of our common
stock we are offering between the primary offering and the
distribution reinvestment plan. The offering of shares of our
common stock will terminate on or before May 11, 2009,
which is two years after the effective date of this offering,
unless the offering is extended. In addition, at the discretion
of our board of directors, we may elect to extend the
termination date of our offering of shares reserved for issuance
pursuant to our distribution reinvestment plan until we have
sold all shares allocated to such plan through the reinvestment
of distributions, in which case participants in the plan will be
notified. This offering must be registered in every state in
which we offer or sell shares. Generally, such registrations are
for a period of one year. Thus, we may have to stop selling
shares in any state in which our registration is not renewed or
otherwise extended annually. We reserve the right to terminate
this offering at any time prior to the stated termination date.
Cole
Capital Corporation
Cole Capital Corporation, our dealer manager, was organized in
1992 for the purpose of participating in and facilitating the
distribution of securities in programs sponsored by Cole Capital
Partners, its affiliates and its predecessors. For additional
information about Cole Capital Corporation, including
information relating to Cole Capital Corporations
affiliation with us, please refer to the section of this
prospectus captioned Management Affiliated
Companies Dealer Manager.
Compensation
We Will Pay for the Sale of Our Shares
Except as provided below, we will pay our dealer manager selling
commissions of 7% of the gross offering proceeds. We also will
pay the dealer manager a fee in the amount of 2% of the gross
offering proceeds as compensation for acting as the dealer
manager and for expenses incurred in connection with marketing
and due diligence expense reimbursement. No sales commissions or
dealer manager fees will be paid with respect to shares
purchased pursuant to the distribution reinvestment plan. We
will not pay referral or similar fees to any accountants,
attorneys or other persons in connection with the distribution
of the shares. See the Summary of Amended and Restated
Distribution Reinvestment Plan Investment of
Distributions section of this prospectus.
We expect our dealer manager to utilize two distribution
channels to sell our shares, which have different selling
commissions, and consequently, a different purchase price for
the shares. In the event of the sale of shares in our primary
offering by other broker-dealers that are members of the NASD,
the purchase price will be $10.00 per share. In the event
of the sale of shares in our primary offering to an investment
advisory representative, the purchase price for such shares will
be $9.30 per share, reflecting the fact that our dealer
manager will waive the 7% selling commission on such shares. We
will not pay selling commissions or a dealer manager fee in
connection with the sale of shares under our distribution
reinvestment plan. The dealer manager may reallow to each of the
participating broker dealers a portion of its dealer manager fee
earned on the proceeds raised by the participating
broker-dealer. This reallowance would be in the form of a
non-accountable marketing allowance and due diligence expense
reimbursement. The amount of the reallowance will be determined
by the dealer manager based upon factors including the
participating broker-dealers level
156
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.
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
We may sell shares in our primary offering to retirement plans
of broker-dealers participating in the offering, to
broker-dealers in their individual capacities, to IRAs and
qualified plans of their registered representatives or to any
one of their registered representatives in their individual
capacities (and their spouses, parents and minor children) at a
discount. The purchase price for such shares shall be
$9.30 per share, reflecting the fact that selling
commissions in the amount of $0.70 per share will not be
payable in connection with such sales. The net proceeds to us
from such sales will not be affected by such sales of shares at
a discount.
We or our affiliates also may provide permissible forms of
non-cash compensation to registered representatives of our
dealer manager and the participating broker-dealers, such as
golf shirts, fruit baskets, cakes, chocolates, a bottle of wine,
a gift certificate (provided it cannot be redeemed for cash) or
tickets to a sporting event. In no event shall such items exceed
an aggregate value of $100 per annum per participating
salesperson, or be pre-conditioned on achievement of a sales
target. The value of such items will be considered underwriting
compensation in connection with this offering.
We have agreed to indemnify the participating broker-dealers,
including our dealer manager and selected registered investment
advisors, against certain liabilities arising under the
Securities Act. However, the Securities and Exchange Commission
takes the position that indemnification against liabilities
arising under the Securities Act is against public policy and is
unenforceable.
In addition to the compensation described above, our sponsor may
pay certain costs associated with the sale and distribution of
our shares. We will not reimburse our sponsor for such payments.
Nonetheless, such payments will be deemed to be
underwriting compensation by the NASD. In accordance
with the rules of the NASD, the table below sets forth the
nature and estimated amount of all items that will be viewed as
underwriting compensation by the NASD that are
anticipated to be paid by us and our sponsor in connection with
the offering. The amounts shown assume we sell all of the shares
offered hereby and that all shares are
157
sold in our primary offering through participating
broker-dealers, which is the distribution channel with the
highest possible selling commissions and dealer manager fees.
|
|
|
|
|
|
|
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.
|
The total amount of underwriting compensation, including selling
commissions, dealer manager fees and other expenses paid or
reimbursed by us, our sponsor or any other source in connection
with the offering, will not exceed 10% of the gross proceeds of
this offering, plus up to an additional 0.5% of gross proceeds
($500,000 if the maximum offering amount is sold) for
reimbursement of bona fide due diligence expenses.
Shares Purchased
by Affiliates
Our executive officers and directors, as well as officers and
employees of Cole Advisors II and their family members
(including spouses, parents, grandparents, children and
siblings) or other affiliates, may purchase shares offered in
this offering at a discount. The purchase price for such shares
shall be $9.10 per share, reflecting the fact that selling
commissions in the amount of $0.70 per share and a dealer
manager fee in the amount of $0.20 per share will not be
payable in connection with such sales. The net offering proceeds
we receive will not be affected by such sales of shares at a
discount. Our executive officers, directors and other affiliates
will be expected to hold their shares purchased as stockholders
for investment and not with a view towards resale. In addition,
shares purchased by Cole Advisors II or its affiliates will
not be entitled to vote on any matter presented to the
stockholders for a vote. With the exception of the
20,000 shares initially sold to Cole Holdings Corporation
in connection with our organization, no director, officer,
advisor or any affiliate may own more than 9.8% in value or
number of our outstanding common stock.
Volume
Discounts
Volume discounts based on reduced sales commissions are
available for purchasers of certain minimum numbers
of shares, as defined below, volume discounts resulting in
reductions in selling commissions payable with respect to such
sales are available. In such event, any such reduction will be
credited to the investor by reducing the purchase price per
share. The following table illustrates the various discount
levels available:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
For example, if an investor purchases 60,000 shares, the
investor would pay (1) $250,000 for the first
25,000 shares, (2) $247,500 for the next
25,000 shares ($9.90 per share), and (3) $98,000
for the next 10,000 shares ($9.80 per share), for a
total purchase price of $595,500 (approximately $9.925 per
share) rather than $600,000 for the shares. After the payment of
sales commissions of $37,500 (approximately $0.625 per
share) and payment of the dealer manager fee, we would receive
net proceeds of $546,000 ($9.10 per share). The net
proceeds to us will not be affected by volume discounts. All
investors will be deemed to have contributed the same amount per
share to us for purposes of declaring and paying distributions.
Therefore, an investor who has received a volume discount will
realize a better return on his or her investment in our shares
than investors who do not qualify for a discount.
Subscriptions may be combined for the purpose of determining the
volume discounts in the case of subscriptions made by any
purchaser, as that term is defined below, provided
all such shares are purchased through the same broker-dealer
(unless agreed to in writing by us and the respective
broker-dealers). The volume discount is prorated among the
separate subscribers considered to be a single
purchaser. Any request to combine more than one
subscription must be made in writing, submitted simultaneously
with the subscription for shares, and must set forth the basis
for such request. Any request for volume discounts will be
subject to our verification that all of the combined
subscriptions were made by a single purchaser.
For the purposes of such volume discounts, the term
purchaser includes:
|
|
|
|
|
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.
|
In addition, investors may request in writing to aggregate
subscriptions as part of a combined order for purposes of
determining the number of shares purchased, provided that any
aggregate group of subscriptions must be received from the same
broker-dealer (unless agreed to in writing by us and the
respective broker-dealers), including our dealer manager.
In order to encourage purchases of 1,000,000 or more shares, a
potential purchaser who proposes to purchase at least
1,000,000 shares may agree with Cole Advisors II and
Cole Capital Corporation to have the dealer manager fee with
respect to the sale of such shares reduced or eliminated, and,
with the agreement of the participating broker, to have the
selling commission payable with respect to the sale of such
shares reduced or eliminated. The aggregate fees payable with
respect to the sale of such shares would be reduced by as much
as $0.90 per share, resulting in a purchase price of
$9.10 per share, rather than $10.00 per share.
Because all investors will be deemed to have contributed the
same amount per share to us for purposes of declaring and paying
distributions, investors who pay a reduced or no commission will
receive a higher return on their investment than investors who
do not qualify for such discount.
Subscription
Process
To purchase shares in this offering, you must complete and sign
a subscription agreement, like the one contained in this
prospectus as Appendix B, or, if you already are a
stockholder, you must complete and sign an additional
subscription agreement, like the one contained in this
prospectus as Appendix C. You should pay for your shares by
delivering a check for the full purchase price of the shares,
payable to Wells Fargo Bank, N.A., Escrow Agent for Cole
Credit Property Trust II, Inc. You should exercise
care to ensure that the applicable subscription agreement is
filled out correctly and completely. By executing the
subscription agreement, you will attest that you meet the
suitability standards described in this prospectus and agree to
be bound by all of the terms of the subscription agreement.
159
Subscriptions will be effective only upon our acceptance, and we
reserve the right to reject any subscription in whole or in
part. We may not accept a subscription for shares until at least
five business days after the date you receive this prospectus.
Subject to compliance with
Rule 15c2-4
of the Exchange Act, our dealer manager
and/or the
broker-dealers participating in the offering will promptly
submit a subscribers check on the business day following
receipt of the subscribers subscription documents and
check. In certain circumstances where the suitability review
procedures are more lengthy than customary, a subscribers
check will be promptly deposited in compliance with Exchange Act
Rule 15c2-4.
The proceeds from your subscription will be deposited in a
segregated escrow account and will be held in trust for your
benefit, pending our acceptance of your subscription.
We accept or reject subscriptions within 35 days after we
receive them. If your subscription agreement is rejected, your
funds, without interest, or reductions for offering expenses,
commissions or fees will be returned to you within ten business
days after the date of such rejection. If your subscription is
accepted, we will send you a confirmation of your purchase after
you have been admitted as an investor. We admit new investors at
least monthly and we may admit new investors more frequently.
Investments
by IRAs and Qualified Plans
Sterling Trust Company has agreed to act as an IRA custodian for
purchasers of our common stock who desire to establish an IRA,
SEP or certain other tax-deferred accounts or transfer or
rollover existing accounts. Sterling Trust Company has agreed to
provide this service to our stockholders with annual maintenance
fees charged at a discounted rate. Further information as to
custodial services is available through your broker or may be
requested from us.
HOW TO
SUBSCRIBE
Investors who meet the applicable suitability standards and
minimum purchase requirements described in the Suitability
Standards section of this prospectus may purchase shares
of common stock. If you want to purchase shares, you must
proceed as follows:
(1) Read the entire prospectus and the current
supplement(s), if any, accompanying this prospectus.
(2) Complete the execution copy of the applicable
subscription agreement. A specimen copy of the subscription
agreement, including instructions for completing it, for new
investors is included in this prospectus as Appendix B. A
specimen copy of the subscription agreement for current
stockholders is included in this prospectus as Appendix C.
(3) Deliver a check to Cole Capital Corporation, or its
designated agent, for the full purchase price of the shares
being subscribed for, payable to Wells Fargo Bank, N.A.,
Escrow Agent for Cole Credit Property Trust II, Inc.
along with the completed subscription agreement. Certain dealers
who have net capital, as defined in the applicable
federal securities regulations, of $250,000 or more may instruct
their customers to make their checks payable directly to the
dealer. In such case, the dealer will issue a check made payable
to us for the purchase price of your subscription. The name of
the dealer appears on the subscription agreement.
(4) By executing the subscription agreement and paying the
full purchase price for the shares subscribed for, you will
attest that you meet the suitability standards as provided in
the Suitability Standards section of this prospectus
and as stated in the subscription agreement and agree to be
bound by the terms of the subscription agreement.
An approved trustee must process through us and forward us
subscriptions made through IRAs, Keogh plans, 401(k) plans and
other tax-deferred plans. If you want to purchase shares through
an IRA, SEP or other tax-deferred account, Sterling Trust
Company has agreed to serve as IRA custodian for such purpose.
Sterling Trust Company has agreed to provide this service to our
stockholders with annual maintenance fees charged at a
discounted rate.
160
SUPPLEMENTAL
SALES MATERIAL
In addition to this prospectus, we may utilize certain sales
material in connection with the offering of the shares, although
only when accompanied by or preceded by the delivery of this
prospectus. The sales materials may include information relating
to this offering, the past performance of Cole Advisors II,
our advisor, and its affiliates, property brochures and articles
and publications concerning real estate. In certain
jurisdictions, some or all of our sales material may not be
permitted and will not be used in those jurisdictions.
The offering of shares is made only by means of this prospectus.
Although the information contained in our supplemental sales
material will not conflict with any of the information contained
in this prospectus, the supplemental materials do not purport to
be complete, and should not be considered a part of this
prospectus or the registration statement of which this
prospectus is a part.
LEGAL
MATTERS
Venable LLP, Baltimore, Maryland, will pass upon the legality of
the common stock and Morris, Manning & Martin, LLP,
Atlanta, Georgia, will pass upon legal matters in connection
with our status as a REIT for federal income tax purposes.
Morris, Manning & Martin, LLP will rely on the opinion
of Venable LLP as to all matters of Maryland law. Neither
Venable LLP nor Morris, Manning & Martin, LLP purport
to represent our stockholders or potential investors, who should
consult their own counsel. Morris, Manning & Martin,
LLP also provides legal services to Cole Advisors II, our
advisor, as well as affiliates of Cole Advisors II, and may
continue to do so in the future.
EXPERTS
The financial statements included in this prospectus have been
audited by Deloitte & Touche LLP, an independent registered
public accounting firm, as stated in their report appearing
herein (which report expresses an unqualified opinion and
includes explanatory paragraphs relating to the completion of
development activities and commencement of planned principal
operations as well as the companys adoption of Statement
of Financial Accounting Standard No. 123(R), Share Based
Payment, using the modified prospective method), and have
been included in reliance upon the report of such firm given
upon their authority as experts in accounting and auditing.
Also, the statements of revenues and certain operating expenses
for the MT Omaha property for the year ended June 30, 2006,
and the AS Katy property and MT Fairview Heights
property for the year ended December 31, 2006, included in
this prospectus have been audited by Deloitte & Touche LLP,
independent auditors, as stated in their reports appearing
herein (which reports on the statements of revenues and certain
operating expenses express unqualified opinions and include
explanatory paragraphs referring to the purpose of the
statements), and are included in reliance upon the report of
such firm given upon their authority as experts in accounting
and auditing.
WHERE YOU
CAN FIND MORE INFORMATION
We have filed a registration statement on
Form S-11
with the Securities and Exchange Commission in connection with
our initial public offering. We are required to file annual,
quarterly and current reports, proxy statements and other
information with the Securities and Exchange Commission.
You may request and obtain a copy of these filings, at no cost
to you, by writing or telephoning us at the following address:
Cole Credit Property Trust II, Inc.
Attn: Investor Relations
2555 East Camelback Road, Suite 400
Phoenix, Arizona 85016
(866) 341-2653
161
One of our affiliates maintains an Internet site at
http://www.colecapital.com, at which there is additional
information about us. The contents of that site are not
incorporated by reference in, or otherwise a part of, this
prospectus.
This prospectus does not contain all of the information set
forth in the registration statement and the exhibits related
thereto as filed with the Securities and Exchange Commission,
reference to which is hereby made.
You can read our registration statement and the exhibits thereto
and our future Securities and Exchange Commission filings over
the Internet at www.sec.gov. You may also read and copy
any document we file with the Securities and Exchange Commission
at its Public Reference Room at 100 F Street,
N.W., Washington, D.C. 20549. You may also obtain
copies of the documents at prescribed rates by writing to the
Public Reference Section of the Securities and Exchange
Commission at 100 F Street,
N.W., Washington, D.C. 20549. Please call the
Securities and Exchange Commission at
1-800-SEC-0330
or e-mail at
publicinfo@sec.gov for further information on the
operation of the public reference facilities.
162
INDEX TO
CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
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
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of
Cole Credit Property Trust II, Inc.
Phoenix, Arizona
We have audited the accompanying consolidated balance sheets of
Cole Credit Property Trust II, Inc. and subsidiaries
(the Company) as of December 31, 2006 and 2005
and the related consolidated statements of operations,
stockholders equity, and cash flows for the years ended
December 31, 2006, 2005 and for the period from
September 29, 2004 (date of inception) to December 31,
2004. Our audits also included the financial statement schedule
listed in the index at Item 15. These financial statements
and financial statement schedule are the responsibility of the
Companys management. Our responsibility is to express an
opinion on these financial statements and financial statement
schedule based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. The Company is not required to
have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audits included
consideration of internal control over financial reporting as a
basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Companys internal control over
financial reporting. Accordingly, we express no such opinion. An
audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.
In our opinion, such consolidated financial statements presents
fairly, in all material respects, the financial position of the
Company as of December 31, 2006 and 2005 and the results of
its operations and its cash flows for the years ended
December 31, 2006, 2005 and for the period from
September 29, 2004 (date of inception) to December 31,
2004, in conformity with accounting principles generally
accepted in the United States of America. Also, in our opinion,
such financial statement schedule, when considered in relation
to the basic consolidated financial statements taken as a whole,
present fairly, in all material respects, the information set
forth therein.
The Company was in the development stage at December 31,
2004; during the year ended December 31, 2005, the Company
completed its development activities and commenced its planned
principal operations.
As discussed in Note 11 to the consolidated financial
statements, effective January 1, 2006, the Company adopted
Statement of Financial Accounting Standard No. 123(R),
Share-Based Payment, using the modified prospective
method.
/s/ DELOITTE & TOUCHE, LLP
Phoenix, Arizona
March 20, 2007
F-3
COLE
CREDIT PROPERTY TRUST II, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
F-4
COLE
CREDIT PROPERTY TRUST II, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
F-5
COLE
CREDIT PROPERTY TRUST II, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
F-6
COLE
CREDIT PROPERTY TRUST II, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
F-7
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1
ORGANIZATION AND BUSINESS
Cole Credit Property Trust II, Inc. (the
Company) was formed on September 29, 2004 and
is a Maryland corporation that is organized and operating as a
real estate investment trust (REIT) for federal
income tax purposes. Substantially all of the Companys
business is conducted through Cole Operating
Partnership II, LP (Cole OP II), a
Delaware limited partnership. The Company is the sole general
partner of and owns a 99.99% partnership interest in Cole
OP II. Cole REIT Advisors II, LLC (Cole
Advisors II) the affiliate advisor to the Company, is
the sole limited partner and owner of 0.01% (minority interest)
of the partnership interests of Cole OP II.
At December 31, 2006, the Company owned 91 properties
comprising approximately 2.9 million square feet of single
and multi-tenant commercial space located in 26 states. At
December 31, 2006, these properties were 100% leased.
On June 27, 2005, the Company commenced a public offering
on a best efforts basis of up to
45,000,000 shares of common stock offered at a price of
$10.00 per share, subject to certain volume and other
discounts, pursuant to a Registration Statement on
Form S-11
filed with the Securities and Exchange Commission (the
SEC) under the Securities Act (the
Offering). The Registration Statement also covered
up to 5,000,000 shares available pursuant to a distribution
reinvestment plan (the DRIP) under which our
stockholders may elect to have their distributions reinvested in
additional shares of the Companys common stock at the
greater of $9.50 per share or 95% of the estimated value of
a share of common stock. On November 13, 2006, the Company
filed a registration statement with the SEC under
Rule 462(b) to add securities to the Offering. The
registration statement registers an additional
4,390,000 shares of common stock for sale in the primary
offering and an additional 952,000 shares of common stock
for sale pursuant to the Companys DRIP.
On November 6, 2006, the Company filed a registration
statement with the SEC with respect to a proposed secondary
public offering of up to 150,000,000 shares of common
stock. The offering would include up to 125,000,000 shares
to be offered for sale at $10.00 per share in the primary
offering and up to 25,000,000 shares to be offered for sale
pursuant to the Companys DRIP.
The Company commenced its principal operations on
September 23, 2005, when it issued the initial
486,000 shares of our common stock in the Offering. Prior
to such date, the Company was considered a development stage
company. As of December 31, 2006, the Company had accepted
subscriptions for 30,691,204 shares of its common stock,
including 20,000 shares owned by Cole Holdings Corporation
(Cole Holdings) for aggregate gross proceeds of
approximately $306.5 million before offering costs and
selling commissions of approximately $29.4 million. As of
December 31, 2006, the Company was authorized to issue
10,000,000 shares of preferred stock, but had none issued
and outstanding. As of March 16, 2007, the Company had
raised approximately $406.3 million in offering proceeds
through the issuance of 40,629,407 shares of its common
stock. As of March 16, 2007, approximately
$87.6 million in shares (8,760,693 shares) remained
available for sale to the public under the Offering, exclusive
of shares available under the DRIP.
The Companys stock is not currently listed on a national
securities exchange. The Company may seek to list its stock for
trading on a national securities exchange only if a majority of
its independent directors believe listing would be in the best
interest of its stockholders. The Company does not intend to
list its shares at this time. The Company does not anticipate
that there would be any market for its common stock until its
shares are listed or quoted. In the event it does not obtain
listing prior to the tenth anniversary of the completion or
termination of the Offering, its charter requires that it
either: (1) seek stockholder approval of an extension or
amendment of this listing deadline; or (2) seek stockholder
approval to adopt a plan of liquidation of the corporation.
F-8
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
NOTE 2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The summary of significant accounting policies presented below
is designed to assist in understanding the Companys
consolidated financial statements. These accounting policies
conform to generally accepted accounting principles in the
United States (GAAP), in all material respects, and
have been consistently applied in preparing the accompanying
consolidated financial statements.
Principles
of Consolidation and Basis of Presentation
The consolidated financial statements include the accounts of
the Company and its wholly-owned subsidiaries. All significant
intercompany accounts and transactions have been eliminated in
consolidation.
Use of
Estimates
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America necessarily requires management to make estimates and
assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities
at the date of the consolidated financial statements and the
reported amounts of revenues and expenses during the reporting
period. Actual results could differ from those estimates.
Investment
in Real Estate Assets
Real estate assets are stated at cost, less accumulated
depreciation. Amounts capitalized to real estate assets consist
of the cost of acquisition or construction and any tenant
improvements or major improvements and betterments that extend
the useful life of the related asset. All repairs and
maintenance are expensed as incurred.
All assets are depreciated on a straight line basis. The
estimate 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
|
The Company continually monitors events and changes in
circumstances that could indicate that the carrying amounts of
its real estate and related intangible assets may not be
recoverable. When indicators of potential impairment are present
that indicate that the carrying amounts of real estate and
related intangible assets may not be recoverable, the Company
assesses the recoverability of the assets by determining whether
the carrying value of the assets will be recovered through the
undiscounted future operating cash flows expected from the use
of the assets will be recovered through the undiscounted future
operating cash flows expected from the use of the assets and
their eventual disposition. In the event that such expected
undiscounted future cash flows do not exceed the carrying value,
the Company will adjust the real estate and related intangible
assets to the fair value and recognize an impairment loss. As of
December 31, 2006, the undiscounted future operating cash
flows of any property with potential impairment indicators
exceeded its carrying value and no impairment losses had been
recorded. As of December 31, 2005, no potential impairment
indicators existed and no losses had been recorded.
Allocation
of Purchase Price of Acquired Assets
Upon the acquisition of real properties, the Company allocates
the purchase price of such properties to acquired tangible
assets, consisting of land and building, and identified
intangible assets and liabilities, consisting of the value of
above-market and below-market leases and the value of in-place
leases and value of
F-9
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
tenant relationships, based in each case on their fair values.
The Company utilizes independent appraisals to determine the
fair values of the tangible assets of an acquired property
(which includes land and building).
The fair values of above-market and below-market in-place lease
values are recorded based on the present value (using an
interest rate which reflects the risks associated with the
leases acquired) of the difference between (i) the
contractual amounts to be paid pursuant to the in-place leases
and (ii) an estimate of fair market lease rates for the
corresponding in-place leases, which is generally obtained from
independent appraisals, measured over a period equal to the
remaining non-cancelable term of the lease. The above-market and
below-market lease values are capitalized as intangible lease
assets or liabilities and amortized as an adjustment of rental
income over the remaining terms of the respective leases.
The fair values of in-place leases include direct costs
associated with obtaining a new tenant, opportunity costs
associated with lost rentals which are avoided by acquiring an
in-place lease, and tenant relationships. Direct costs
associated with obtaining a new tenant include commissions,
tenant improvements, and other direct costs and are estimated
based on independent appraisals and managements
consideration of current market costs to execute a similar
lease. These direct costs are included in intangible lease
assets in the accompanying consolidated balance sheet and are
amortized to expense over the remaining terms of the respective
leases. The value of opportunity costs is calculated using the
contractual amounts to be paid pursuant to the in-place leases
over a market absorption period for a similar lease. Customer
relationships are valued based on expected renewal of a lease or
the likelihood of obtaining a particular tenant for other
locations. These intangibles are included in intangible lease
assets in the accompanying consolidated balance sheet and are
amortized to expense over the remaining term of the respective
leases.
The determination of the fair values of the assets and
liabilities acquired requires the use of significant assumptions
with regard to the current market rental rates, rental growth
rates, discount rates and other variables. The use of
inappropriate estimates would result in an incorrect assessment
of the Companys purchase price allocations, which could
impact the amount of its reported net income.
Cash
and Cash Equivalents
The Company considers all highly liquid instruments with
maturities when purchased of three months or less to be cash
equivalents.
Restricted
Cash and Escrowed Investor Proceeds
The Company is currently engaged in a public offering of its
common stock. Included in restricted cash and escrowed investor
proceeds is approximately $5.7 million and
$1.8 million of offering proceeds for which shares of
common stock had not been issued as of December 31, 2006
and 2005, respectively.
Rents
and Tenant Receivables
Rents and tenant receivables primarily includes amounts to be
collected in future periods related to the recognition of rental
income on a straight-line basis over the lease term and cost
recoveries from tenants. See Revenue
Recognition below. Allowance for doubtful accounts was
approximately $75,000 and $0 at December 31, 2006 and 2005,
respectively.
Prepaid
Expenses and Other Assets
Prepaid expenses and other assets includes expenses incurred as
of the balance sheet date that relate to future periods and will
be expensed or reclassified to another account during the period
to which the costs relate. Any amounts with no future economic
benefit are charged to earnings when identified.
F-10
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
Deferred
Financing Costs
Deferred financing costs are capitalized and amortized on a
straight-line basis, which approximates the effective interest
method, over the term of the related financing arrangement.
Amortization of deferred financing costs for the years ended
December 31, 2006 and 2005, and the period from inception
(September 29, 2004) to December 31, 2004, was
approximately $548,000, $18,000 and $0, respectively, and was
recorded in interest expense in the consolidated statements of
operations.
Revenue
Recognition
Upon the acquisition of real estate, certain properties have
leases where minimum rent payments increase during the term of
the lease. The Company records rental revenue for the full term
of each lease on a straight-line basis. Accordingly, the Company
records a receivable from tenants that the Company expects to
collect over the remaining lease term rather than currently,
which is recorded as rents receivable. When the Company acquires
a property, the term of existing leases is considered to
commence as of the acquisition date for the purposes of this
calculation. In accordance with Staff Accounting
Bulletin 101, Revenue Recognition in Financial
Statements, the Company defers the recognition of contingent
rental income, such as percentage rents, until the specific
target that triggers the contingent rental income is achieved.
Cost recoveries from tenants are included in rental income in
the period the related costs are incurred. Tenant reimbursement
income includes payments from tenants as reimbursement for
property taxes, utilities, and other property operating expenses.
Income
Taxes
The Company generally will not be subject to federal corporate
income tax to the extent it distributes its REIT taxable income
to its stockholders, and so long as it distributes at least 90%
of its REIT taxable income. REITs are subject to a number of
other organizational and operational requirements. Even if the
Company qualifies for taxation as a REIT, it may be subject to
certain state and local taxes on its income and property, and
federal income and excise taxes on its undistributed income.
Concentration
of Credit Risk
At December 31, 2006 and 2005, the Company had cash on
deposit in one financial institution in excess of federally
insured levels; however, the Company has not experienced any
losses in such account. The Company limits investment of cash
investments to financial institutions with high credit standing;
therefore, the Company believes it is not exposed to any
significant credit risk on cash.
As of December 31, 2006, no single tenant accounts for more
than 10% of the Companys gross annualized base rental
revenues. Tenants in the drugstore, specialty retail and
automotive supply industries comprise approximately 25%, 12% and
11%, respectively, of the Companys gross annualized base
rental revenues for the year ended December 31, 2006. As of
December 31, 2005, one tenant in the drugstore industry and
one tenant in the automotive supply industry accounted for
approximately 34% and 31% of the Companys gross annualized
base rental revenues, respectively. Tenants in the drugstore,
and automotive supply industries comprise approximately 44% and
31%, respectively, of the Companys gross annualized base
rental revenues for the year ended December 31, 2005.
Offering
and Related Costs
Cole Advisors II funds all of the organization and offering
costs on the Companys behalf and may be reimbursed for
such costs up to 1.5% of the cumulative capital raised by the
Company in the Offering. As of December 31, 2006 and 2005,
Cole Advisors II had incurred organization and offering
costs of approximately $3.8 million and $1.4 million,
respectively, on behalf of the Company. Of these amounts, the
Company was
F-11
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
responsible for approximately $3.8 million and $421,000 at
December 31, 2006 and 2005, respectively. The offering
costs, which include items such as legal and accounting fees,
marketing, and promotional printing costs, are recorded as a
reduction of capital in excess of par value along with sales
commissions and dealer manager fees of 7% and 1.5%,
respectively. Organization costs are expensed as incurred, of
which approximately $57,000, $2,000 and $0 was expensed during
the years ended December 31, 2006, and 2005 and the period
from inception (September 29, 2004) to
December 31, 2004, respectively.
Due to
Affiliates
As of December 31, 2006, due to affiliates consists of
approximately $47,000 due to Cole Advisors II for
reimbursement of organization and offering costs and $20,000 to
an affiliate of Cole Advisors II for reimbursement of
certain loan costs. As of December 31, 2005, due to
affiliates consists of approximately $36,000 due to Cole
Advisors II for reimbursement of legal fees and
approximately $5,000 due to Cole Capital Corporation (Cole
Capital), the Companys affiliated dealer manager,
for commissions and dealer manager fees payable on stock
issuances.
Stockholders
Equity
At December 31, 2006, and 2005 the Company was authorized
to issue 240,000,000, and 90,000,000 respectively, shares of
common stock and 10,000,000 shares of preferred stock. All
shares of such stock have a par value of $.01 per share. The
Companys board of directors may authorize additional
shares of capital stock and amend their terms without obtaining
stockholder approval.
The par value of investor proceeds raised from the Offering is
classified as common stock, with the remainder allocated to
capital in excess of par value. The Companys share
redemption program provides that all redemptions during any
calendar year, including those upon death or qualifying
disability, are limited to those that can be funded with
proceeds raised from the Companys distribution
reinvestment plan. In accordance with Accounting
Series Release No. 268, Presentation in
Financial Statements of Redeemable Preferred Stock,
the Company accounts for the proceeds received from its
distribution reinvestment plan outside of permanent equity for
future redemption of shares. During the years ended
December 31, 2006 and 2005, proceeds of approximately
$3.5 million and $0 were received from the distribution
reinvestment plan, respectively, which have been recorded as
redeemable common stock in the respective consolidated balance
sheets. As of December 31, 2006 and 2005, no shares had
been redeemed under the Companys share redemption program.
Earnings
Per Share
Earnings per share are calculated based on the weighted average
number of common shares outstanding during each period. The
weighted average number of common shares outstanding is
identical for basic and fully diluted earnings per share. The
effect of all the outstanding stock options was anti-dilutive to
earnings per share for the year ended December 31, 2005.
See Note 11.
Stock
Options
As permitted by Statement of Financial Accounting Standards
(SFAS) No. 123, Accounting for Stock-Based
Compensation, and SFAS No. 148, Accounting for
Stock-Based Compensation Transition and Disclosure, the
Company elected to follow Accounting Principles Board Opinion
(APB) No. 25, Accounting for Stock Issued to
Employees, and related interpretations in accounting for its
stock options under the 2004 Independent Directors Stock Option
Plan (IDSOP) (see Note 11). Under APB
No. 25, compensation expense is recorded when the exercise
price of stock options is less than the fair value of the
underlying stock on the date of grant. On January 1, 2006,
the Company adopted SFAS 123R which requires the
measurement and recognition of compensation expense for all
share-based payment awards made to employees and directors,
F-12
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
including stock options related to the IDSOP, based on estimated
fair values. The Company adopted FAS 123R, using the
modified prospective application. Accordingly, prior period
amounts have not been restated. As of December 31, 2006,
there were 20,000 stock options outstanding under the IDSOP at
an average exercise price of $9.15 per share.
Reportable
Segments
The Financial Accounting Standards Board (FASB)
issued SFAS No. 131, Disclosures about
Segments of an Enterprise and Related Information,
which establishes standards for reporting financial and
descriptive information about an enterprises reportable
segments. The Company has determined that it has one reportable
segment, with activities related to investing in real estate.
The Companys investments in real estate generate rental
revenue and other income through the leasing of properties,
which comprised 100% of our total consolidated revenues for the
years ended December 31, 2006 and 2005. Although the
Companys investments in real estate are geographically
diversified throughout the United States, its management
evaluates operating performance on an individual property level.
The Companys properties have been aggregated into one
reportable segment.
Interest
Interest is charged to interest expense as it accrues. No
interest costs were capitalized during the years ended
December 31, 2006 and 2005.
Distributions
Payable and Distribution Policy
In order to maintain its status as a REIT, the Company is
required to make distributions each taxable year equal to at
least 90% of its REIT taxable income excluding capital gains. To
the extent funds are available, the Company intends to pay
regular monthly distributions to stockholders. Distributions are
paid to those stockholders who are stockholders of record as of
applicable record dates.
On December 15, 2006, the Companys board of directors
declared a distribution of $0.0017808 per share for
stockholders of record as of the close of business on each day
of the period commencing on January 1, 2007 and ending on
March 31, 2007. The monthly distributions were calculated
to be equivalent to an annualized distribution of six and one
half percent (6.50%) per share, assuming a purchase price of
$10.00 per share. As of December 31, 2006, the Company
had distributions payable of approximately $1.6 million.
The distributions were paid in January 2007, of which
approximately $844,000 was reinvested in shares through our
distribution reinvestment program.
Recent
Accounting Pronouncements
In December 2004, the FASB issued Statement of Financial
Accounting Standards (SFAS) No. 123 (revised
2004), Share-Based Payment,
(SFAS 123R), which requires the measurement
and recognition of compensation expense for all share-based
payment awards made to employees and directors based on
estimated fair values. SFAS No. 123R is effective for
fiscal years beginning after June 15, 2005.
SFAS No. 123 (revised 2004) requires a public
entity to measure the cost of employee services received in
exchange for an award of equity instruments based on the grant
date fair value of the award. That cost will be recognized over
the period during which an employee is required to provide
services in exchange for the award. The Company adopted the
provisions of SFAS 123 (revised 2004) using a modified
prospective application. The modified prospective method
requires companies to recognize compensation cost for unvested
awards that are outstanding on the effective date based on the
fair value that the Company had originally estimated for
purposes of preparing its SFAS 123 pro forma disclosures.
For all new awards that are granted
F-13
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
or modified after the effective date, a company would use
SFAS 123Rs measurement model. The Company adopted the
new standard on January 1, 2006. See Note 11.
In September 2006, the Securities and Exchange Commission
(SEC) issued Staff Accounting
Bulletin No. 108 (SAB No. 108).
Due to diversity in practice among registrants,
SAB No. 108 expresses SEC staff views regarding the
process by which misstatements in financial statements are
evaluated for purposes of determining whether financial
statement restatement is necessary. SAB No. 108 is
effective for fiscal years ending after November 15, 2006.
The adoption of SAB No. 108 did not have a material
impact on the Companys consolidated financial statements.
In September 2006, the FASB issued SFAS No. 157,
Fair Value Measurements
(SFAS No. 157). SFAS No. 157
defines fair value, establishes a framework for measuring fair
value in generally accepted accounting principles and expands
disclosures about fair value measurements.
SFAS No. 157 is effective for financial statements
issued for fiscal years beginning after November 15, 2007,
and interim periods within those fiscal years. The Company has
not determined what impact, if any, the adoption of
SFAS No. 157 will have on its consolidated financial
statements.
In June 2006, the FASB issued FASB Interpretation No. 48,
Accounting for Uncertainty in Income Taxes, an interpretation
of SFAS No. 109 (FIN 48).
FIN 48 clarifies the accounting for uncertainty in income
taxes recognized in an enterprises financial statements in
accordance with SFAS No. 109, Accounting for Income
Taxes. FIN 48 prescribes a recognition
threshold and measurement attribute for the financial statement
recognition and measurement of a tax position taken or expected
to be taken in a tax return. FIN 48 also provides guidance
on derecognition, classification, interest and penalties,
accounting in interim periods, disclosure and transition.
FIN 48 is effective for fiscal years beginning after
December 15, 2006. The Company has not determined what
impact, if any, the provisions of FIN 48 will have on its
consolidated financial statements.
In February 2007, the FASB issued SFAS No. 159, The
Fair Value Option for Financial Assets and Financial Liabilities
(SFAS No. 159). SFAS No. 159
allows entities to choose to measure eligible financial
instruments at fair value with changes in fair value recognized
in earnings of each subsequent reporting date. The fair value
election is available for most financial assets and liabilities
on an
instrument-by-instrument
basis and is to be elected on the date of the financial
instrument is initially recognized. SFAS 159 is effective
for all entities as of the beginning of a reporting
entitys first fiscal year that begins after
November 15, 2007 (with earlier application permitted under
certain circumstances). The Company has not determined what
impact, if any, the adoption of SFAS No. 159 will have
on its consolidated financial statements.
NOTE 3
REAL ESTATE ACQUISITIONS
During the year ended December 31, 2006, the Company
acquired a 100% interest in 77 commercial properties for an
aggregate purchase price of approximately $358.8 million,
including acquisition costs of approximately $7.9 million.
The Company financed the acquisitions through the issuance and
assumption of approximately $213.2 million of mortgage
loans generally secured by the individual properties. In
accordance with SFAS, No. 141, Business
Combinations, the Company allocated the purchase price
of these properties, including aggregate acquisition costs, to
the fair value of the assets acquired and liabilities assumed.
The Company allocated approximately $85.7 million to land,
approximately $229.5 million to building and improvements,
approximately $46.3 million to acquired in-place leases,
approximately ($2.7) million to acquired below-market
leases and approximately $42.6 million related to debt
assumed on properties acquired during the year ended
December 31, 2006.
During the year ended December 31, 2005, the Company
acquired a 100% interest in 14 commercial properties for an
aggregate purchase price of approximately $91.8 million,
including acquisition costs of approximately $2.0 million.
The Company financed the acquisitions through the issuance of
approximately
F-14
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
$66.8 million of mortgage loans generally secured by the
individual properties. In accordance with SFAS, No. 141,
Business Combinations, the Company allocated
the purchase price of these properties, including aggregate
acquisition costs, to the fair value of the assets acquired and
liabilities assumed. The Company allocated approximately
$23.8 million to land, approximately $57.5 million to
building and improvements, approximately $10.5 million to
acquired in-place leases, and approximately ($15,000) to
acquired below-market leases.
NOTE 4
INTANGIBLE LEASE ASSETS
Identified intangible assets relating to the real estate
acquisitions discussed in Note 3 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
Amortization expense recorded on the identified intangible
assets, for each of fiscal years ended December 31, 2006,
2005 and 2004 was approximately $2.2 million, $72,000 and
$0, respectively.
Estimated amortization expense of the respective intangible
lease assets as of December 31, 2006 for each of the five
succeeding fiscal years is as follows:
|
|
|
|
|
|
|
|
|
|
|
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
|
|
NOTE 5
MORTGAGE NOTES PAYABLE
As of December 31, 2006, the Company had 71 mortgage notes
payable totaling approximately $218.3 million, of which
approximately $215.6 million was fixed rate debt with
interest rates ranging from 5.15% to 6.31% with a weighted
average interest rate of approximately 5.72%. The Company also
had approximately $2.7 million of short-term variable rate
debt outstanding at December 31, 2006.
As of December 31, 2005, the Company had 13 mortgage notes
payable totaling approximately $71.3 million, of which
approximately $41.8 million was fixed rate debt with
interest rates ranging from 5.15% to 5.76% with a weighted
average interest rate of approximately 5.47%. The Company also
had approximately $29.5 million of short-term variable rate
debt outstanding at December 31, 2005.
F-15
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
The fixed rate debt mortgage notes require monthly interest-only
payments with the principal balance due on various dates from
July 2008 through October 2018. The variable rate debt mortgage
notes bear interest at the one-month LIBOR rate plus
200 basis points and require monthly interest-only payments
and generally mature within 90 days. Each of the mortgage
notes are secured by the respective property. Certain of the
mortgage notes have cross-default provisions and are
cross-collateralized. Under certain cross-default provisions, a
default under any mortgage note included in a cross-default
agreement may constitute a default under all such mortgage notes
in the agreement and may lead to acceleration of the
indebtedness due on each property within the cross-default
agreement. Certain of the mortgage notes have cross-default
provisions and are cross-collateralized. Under certain
cross-default provisions, a default under any mortgage note
included in a cross-default agreement may constitute a default
under all such mortgage notes in the agreement and may lead to
acceleration of the indebtedness due on each property within the
cross-default agreement. The mortgage notes are generally
non-recourse to the Company and Cole Op II, but both are
liable for customary non-recourse carveouts.
The fixed rate mortgage notes may not be prepaid, in whole or in
part, except under the following circumstances: (i) full
prepayment may be made on any of the three (3) monthly
payment dates occurring immediately prior to the maturity date,
and (ii) partial prepayments resulting from the application
of insurance or condemnation proceeds to reduce the outstanding
principal balance of the mortgage notes. Notwithstanding the
prepayment limitations, the Company may sell the properties to a
buyer that assumes the respective mortgage loan. The transfer
would be subject to the conditions set forth in the individual
propertys mortgage note document, including without
limitation, the lenders approval of the proposed buyer and
the payment of the lenders fees, costs and expenses
associated with the sale of the property and the assumption of
the loan.
In the event that a mortgage note is not paid off on the
respective maturity date, each mortgage note includes
hyperamortization provisions. The interest rate during the
hyperamortization period shall be the fixed interest rate as
stated on the respective mortgage note agreement plus two
percent (2.0%). The individual mortgage note maturity date,
under the hyperamortization provisions, will be extended by
twenty (20) years. During such period, the lender will
apply 100% of the rents collected to (i) all payments for
escrow or reserve accounts, (ii) payment of interest at the
original fixed interest rate, (iii) payments for the
replacement reserve account, (iv) any other amounts due in
accordance with the mortgage note agreement other than any
additional interest expense, (v) any operating expenses of
the property pursuant to an approved annual budget,
(vi) any extraordinary expenses, (vii) payments to be
applied to the reduction of the principal balance of the
mortgage note, and (viii) any additional interest expense,
which is not paid will be added to the principal balance of the
mortgage note.
We have entered into interest rate lock agreements. See
Note 7.
Related
Party Notes
On December 15, 2005, Cole OP II borrowed
approximately $2.5 million and approximately
$2.0 million from Series C, LLC
(Series C), which is an affiliate of the
Company and the Companys advisor, by executing two
promissory notes which was secured by the membership interests
held by Cole OP II in Cole WG St. Louis MO, LLC and
Cole RA Alliance OH, LLC, respectively. Each of the loans had a
variable interest rate based on the one-month LIBOR rate plus
200 basis points with monthly interest-only payments, and the
outstanding principal and accrued and unpaid interest payable in
full on June 30, 2006. Each of the loans was generally non
recourse to Cole OP II and could be prepaid at any time
without penalty or premium. The Companys board of
directors, including a majority of its independent directors,
approved the loans and determined that the terms of the loans
were no less favorable to the Company than loans between
unaffiliated third parties under the same circumstances. Cole
OP II repaid the notes in full in April 2006.
On February 6, 2006, Cole OP II borrowed approximately
$2.3 million from Series C by executing a promissory
note which was secured by the membership interest held by Cole
OP II in a wholly-owned
F-16
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
subsidiary. The loan proceeds were used to acquire a property
with a purchase price of approximately $18.5 million,
exclusive of closing costs. The loan had a variable interest
rate based on the one-month LIBOR rate plus 200 basis
points with monthly interest-only payments, and the outstanding
principal and accrued and unpaid interest was payable in full on
December 31, 2006. The loan was generally non recourse to
Cole OP II and could be prepaid at any time without penalty
or premium. The Companys board of directors, including all
of the independent directors, approved the loan and determined
that its terms were no less favorable to the Company than loans
between unaffiliated third parties under the same circumstances.
Cole OP II repaid the note in full in April 2006.
On February 10, 2006, Cole OP II borrowed
approximately $4.7 million from Series B, LLC
(Series B), an affiliate of the Company and the
Companys advisor, by executing a promissory note which was
secured by the membership interest held by Cole OP II in a
wholly-owned subsidiary. The loan proceeds were used to acquire
a property with a purchase price of approximately
$5.9 million, exclusive of closing costs. The loan had a
variable interest rate based on the one-month LIBOR rate plus
200 basis points with monthly interest-only payments, and
the outstanding principal and accrued and unpaid interest was
payable in full on December 31, 2006. The loan was
generally non-recourse to Cole OP II and could be prepaid
at any time without penalty or premium. The Companys board
of directors, including all of the independent directors,
approved the loan and determined that its terms were no less
favorable to the Company than loans between unaffiliated third
parties under the same circumstances. Cole OP II repaid the
note in full in May 2006.
During the years ended December 31, 2006 and 2005 and the
period from inception (September 29, 2004) to
December 31, 2004 Cole OP II incurred approximately
$210,000, $13,000 and $0 in interest expense to affiliates under
the aforementioned loans, respectively.
The following table summarizes the scheduled aggregate principal
repayments for the five years subsequent to December 31,
2006:
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
The variable rate mortgages approximate fair market value. The
fair value of our fixed rate mortgage notes payable at
December 31, 2006 approximates $215.0 million.
NOTE 6
INTANGIBLE LEASE LIABILITY
Identified intangible liability relating to the real estate
acquisitions discussed in Note 3 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
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
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
Amortization income recorded on the identified intangible
liability, for each of fiscal years ended December 31,
2006, 2005 and the period from inception (September 29,
2004) to December 31, 2004 was $96,000, $52 and $0,
respectively.
Estimated amortization income of the respective intangible lease
liability as of December 31, 2006 for each of the five
succeeding fiscal years is as follows:
|
|
|
|
|
|
|
Amount
|
|
|
|
Below
|
|
Year
|
|
Market Lease
|
|
|
2007
|
|
$
|
231,097
|
|
2008
|
|
$
|
231,097
|
|
2009
|
|
$
|
231,097
|
|
2010
|
|
$
|
231,097
|
|
2011
|
|
$
|
230,059
|
|
NOTE 7
EXTENDED RATE LOCK AGREEMENTS
The Company entered into Extended Rate Lock Agreements with
Wachovia Bank, N.A. (Wachovia) and Bear Stearns
Commercial Mortgage, Inc. (Bear Stearns) (the
Rate Locks) to lock interest rates ranging from
5.52% to 6.56% for up to approximately $247 million in
total borrowings. Under the terms of the Rate Locks, the Company
made rate lock deposits totaling approximately $5.9 million
to Wachovia and Bear Stearns. As of December 31, 2006, the
Company had available borrowings of approximately
$197 million under the Rate Locks.
The Company has approximately $3.9 million in rate lock
deposits outstanding at December 31, 2006, which are
reflected as Mortgage Loan Deposits and recorded in Prepaid
Expenses, Mortgage Loan Deposits and Other Assets on the
Companys consolidated balance and statement of cashflows.
The deposits are refundable to the Company in amounts generally
equal to 2% of any loans funded under the agreements. The Rate
Locks expire 60 days from execution and may be extended by
30 days for a rate lock fee of 0.25% of the loan amount or,
at the borrowers election, by converting the fee into
interest rate spread.
NOTE 8
COMMITMENTS AND CONTINGENCIES
Litigation
In the ordinary course of business, the Company may become
subject to litigation or claims. There are no material pending
legal proceedings known to be contemplated against us.
Environmental
Matters
In connection with the ownership and operation of real estate,
the Company may be potentially liable for costs and damages
related to environmental matters. The Company has not been
notified by any governmental authority of any non-compliance,
liability or other claim, and the Company is not aware of any
other environmental condition that it believes will have a
material adverse effect on the consolidated results of
operations.
NOTE 9
RELATED PARTY TRANSACTIONS AND ARRANGEMENTS
Certain affiliates of the Company receive, and will continue to
receive fees and compensation in connection with the Offering,
and the acquisition, management and sale of the assets of the
Company. Cole Capital receives, and will continue to
receive a selling commission of up to 7% of gross offering
F-18
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
proceeds before reallowance of commissions earned by
participating broker-dealers. Cole Capital reallows, and intends
to continue to reallow 100% of commissions earned to
participating broker-dealers. In addition, Cole Capital will
receive up to 1.5% of gross proceeds from the Offering, before
reallowance to participating broker-dealers, as a dealer-manager
fee. Cole Capital, in its sole discretion, may reallow all or a
portion of its dealer-manager fee to such participating
broker-dealers as a marketing and due diligence expense
reimbursement, based on such factors as the volume of shares
sold by such participating broker-dealers and marketing support
incurred as compared to those of other participating
broker-dealers. No selling commissions or dealer-manager fees
are paid to Cole Capital in respect to shares sold under the
DRIP. During the years ended December 31, 2006 and 2005,
the Company paid approximately $23.3 million and
$2.4 million to Cole Capital for commissions and dealer
manager fees, of which approximately $20.0 million and
$2.0 million was reallowed to participating broker-dealers.
All organization and offering expenses (excluding selling
commissions and the dealer-manager fee) are paid for by Cole
Advisors II or its affiliates and are reimbursed by the
Company up to 1.5% of gross offering proceeds. Cole
Advisors II or its affiliates also receive acquisition and
advisory fees of up to 2% of the contract purchase price of each
asset for the acquisition, development or construction of real
property and will be reimbursed for acquisition costs incurred
in the process of acquiring properties, but not to exceed 2.0%
of the contract purchase price. The Company expects the
acquisition expenses to be approximately 0.5% of the purchase
price of each property. During the years ended December 31,
2006 and 2005, the Company reimbursed the advisor approximately
$3.4 million and $421,000, respectively, for organizational
and offering expenses, of which approximately $57,000 and
$2,000, respectively, was expensed as organization costs. During
the years ended December 31, 2006 and 2005, the Company
paid Cole Realty Advisors approximately $5.8 million and
approximately $1.7 million for acquisition fees,
respectively.
If Cole Advisors II provides services, as determined by the
independent directors, in connection with the origination or
refinancing of any debt financing obtained by the Company that
is used to acquire properties or to make other permitted
investments, or that is assumed, directly or indirectly, in
connection with the acquisition of properties, the Company will
pay Cole Advisors II a financing coordination fee equal to
1% of the amount available under such financing; provided
however, that Cole Advisors II shall 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 Cole Advisors II received
such a fee. Financing coordination fees payable from loan
proceeds from permanent financing will be paid to Cole
Advisors II as the Company acquires such permanent
financing. However, no acquisition fees will be paid on loan
proceeds from any line of credit until such time as all net
offering proceeds have been invested by the Company. During the
years ended December 31, 2006 and 2005, the Company paid
Cole Advisors II approximately $1.8 million and
approximately $320,000 for finance coordination fees.
The Company pays, and expects to continue to pay, Cole Realty
Advisors, its affiliated property manager, fees for the
management and leasing of the Companys properties. Such
fees currently equal, and are expected to continue to equal 2%
of gross revenues, plus leasing commissions at prevailing market
rates; provided however, that the aggregate of all property
management and leasing fees paid to affiliates plus all payments
to third parties will not exceed the amount that other
nonaffiliated management and leasing companies generally charge
for similar services in the same geographic location. Cole
Realty Advisors may subcontract its duties for a fee that may be
less than the fee provided for in the property management
agreement. During the years ended December 31, 2006 and
2005, respectively, the Company paid Cole Realty Advisors
approximately $350,000 and approximately $14,000 for property
management fees, respectively.
The Company pays Cole Advisors II an annualized asset
management fee of 0.25% of the aggregate asset value of the
Companys assets (the Asset Management Fee).
The fee will be payable monthly in an amount equal to 0.02083%
of aggregate asset value as of the last day of the immediately
preceding month. During the
F-19
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
years ended December 31, 2006 and 2005, respectively the
Company paid asset management fees to Cole Advisors II of
approximately $587,000 and approximately $25,000, respectively.
If Cole Advisors II or its affiliates provides a
substantial amount of services, as determined by the
Companys independent directors, in connection with the
sale of one or more properties, the Company will pay Cole
Advisors II up to one-half of the brokerage commission
paid, but in no event to exceed an amount equal to 2% of the
sales price of each property sold. In no event will the combined
real estate commission paid to Cole Advisors II, its
affiliates and unaffiliated third parties exceed 6% of the
contract sales price. In addition, after investors have received
a return of their net capital contributions and an 8% annual
cumulative, non-compounded return, then Cole Advisors II is
entitled to receive 10% of the remaining net sale proceeds.
During the years ended December 31, 2006 and 2005,
respectively, the Company did not pay any fees or amounts to
Cole Advisors II relating to the sale of properties.
Upon listing of the Companys common stock on a national
securities exchange, a fee equal to 10% of the amount by which
the market value of the Companys outstanding stock plus
all distributions paid by the Company prior to listing, exceeds
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 will be paid to
Cole Advisors II (the Subordinated Incentive Listing
Fee).
Upon termination of the advisory agreement with Cole
Advisors II, other than termination by the Company because
of a material breach of the advisory agreement by Cole
Advisors II, a performance fee of 10% of the amount, if
any, by which (i) the appraised asset value at the time of
such termination plus total distributions paid to stockholders
through the termination date exceeds (ii) the aggregate
capital contribution contributed by investors less distributions
from sale proceeds plus payment to investors of an 8% annual,
cumulative, non-compounded return on capital. No subordinated
performance fee will be paid if the Company has already paid or
become obligated to pay Cole Advisors II a Subordinated
Incentive Listing Fee.
The Company will reimburse Cole Advisors II for all
expenses it paid or incurred in connection with the services
provided to the Company, subject to the limitation that the
Company will not reimburse for any amount by which its
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 debts or other similar non-cash reserves and excluding any
gain from the sale of assets for that period. The Company will
not reimburse for personnel costs in connection with services
for which Cole Advisors II receives acquisition fees or
real estate commissions. During the years ended
December 31, 2006, 2005 and the period from inception
(September 29, 2004) to December 31, 2004, the
Company did not reimburse Cole Advisors II for any such
costs.
On December 15, 2005, Cole OP II borrowed
approximately $2.5 million and approximately
$2.0 million from Series C by executing two promissory
notes which are secured by the membership interests held by Cole
OP II in Cole WG St. Louis MO, LLC and Cole RA Alliance OH,
LLC, respectively. Each of the loans has a variable interest
rate based on the one-month LIBOR rate plus 200 basis points
with monthly interest-only payments, and the outstanding
principal and accrued and unpaid interest payable in full on
June 30, 2006. Each of the loans is generally non recourse
to Cole OP II and may be prepaid at any time without
penalty or premium. The Companys board of directors,
including a majority of its independent directors, approved the
loans and determined that the terms of the loans are no less
favorable to the Company than loans between unaffiliated third
parties under the same circumstances. Cole OP II repaid the
notes in full in April 2006.
On February 6, 2006, Cole OP II borrowed approximately
$2.3 million from Series C, an affiliate of the
Company and the Companys advisor, by executing a
promissory note which was secured by the membership interest
held by Cole OP II in a wholly-owned subsidiary. The loan
proceeds were used to acquire a property with a purchase price
of approximately $18.5 million, exclusive of closing costs.
The loan had a variable interest rate based on the one-month
LIBOR rate plus 200 basis points with monthly interest-only
payments,
F-20
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
and the outstanding principal and accrued and unpaid interest
was payable in full on December 31, 2006. The loan was
generally non recourse to Cole OP II and could be prepaid
at any time without penalty or premium. The Companys board
of directors, including all of the independent directors,
approved the loan and determined that its terms were no less
favorable to the Company than loans between unaffiliated third
parties under the same circumstances. Cole OP II repaid the
note in full in April 2006.
On February 10, 2006, Cole OP II borrowed
approximately $4.7 million from Series B, an affiliate
of the Company and the Companys advisor, by executing a
promissory note which was secured by the membership interest
held by Cole OP II in a wholly-owned subsidiary. The loan
proceeds were used to acquire a property with a purchase price
of approximately $5.9 million, exclusive of closing costs.
The loan had a variable interest rate based on the one-month
LIBOR rate plus 200 basis points with monthly interest-only
payments, and the outstanding principal and accrued and unpaid
interest was payable in full on December 31, 2006. The loan
was generally non-recourse to Cole OP II and could be
prepaid at any time without penalty or premium. The
Companys board of directors, including all of the
independent directors, approved the loan and determined that its
terms were no less favorable to the Company than loans between
unaffiliated third parties under the same circumstances. Cole
OP II repaid the note in full in May 2006.
During the years ended December 31, 2006, 2005 and the
period from inception (September 29, 2004) to
December 31, 2004 Cole OP II incurred approximately
$210,000, $13,000 and $0 in interest expense to affiliates under
the aforementioned loans, respectively.
During the year ended, December 31, 2006, Cole OP II
acquired the following properties from various affiliates of the
Company and the Companys advisor. The acquisitions were
funded by net proceeds from the Companys Offering and the
assumption of loans secured by the respective properties.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
NOTE 10
ECONOMIC DEPENDENCY
Under various agreements, the Company has engaged or will engage
Cole Advisors II and its affiliates to provide certain
services that are essential to the Company, including asset
management services, supervision of the management and leasing
of properties owned by the Company, asset acquisition and
disposition decisions, the sale of shares of the Companys
common stock available for issue, as well as other
administrative responsibilities for the Company including
accounting services and investor relations. As a result of these
relationships, the Company is dependent upon Cole
Advisors II and its affiliates. In the event that these
companies were unable to provide the Company with the respective
services, the Company would be required to find alternative
providers of these services.
NOTE 11
INDEPENDENT DIRECTORS STOCK OPTION PLAN
The Company has a stock option plan, the Independent
Directors Stock Option Plan (the IDSOP), which
authorizes the grant of non-qualified stock options to the
Companys independent directors, subject to the absolute
discretion of the board of directors and the applicable
limitations of the plan. The Company intends to grant options
under the IDSOP to each qualifying director annually. The
exercise price for the options granted under the IDSOP initially
will be $9.15 per share. It is intended that the exercise
price for future options granted under the IDSOP will be at
least 100% of the fair market value of the Companys common
stock as of the date the option is granted. As of
December 31, 2006 and 2005, the Company had granted options
to purchase 20,000 and 10,000 shares at $9.15 per
share, respectively, each with a one year vesting period. A
total of 1,000,000 shares have been authorized and reserved
for issuance under the IDSOP. On January 1, 2006, we
adopted SFAS 123R which requires the measurement and
recognition of compensation expense for all share-based payment
awards made to employees and directors, including stock options
related to the IDSOP, based on estimated fair values. The
Company adopted FAS 123R using the modified prospective
application. Accordingly, prior period amounts have not been
restated.
During the year ended December 31, 2006, the adoption of
SFAS 123R resulted in stock-based compensation charges of
approximately $54,000. Stock-based compensation expense
recognized in the year ended December 31, 2006 was based on
awards ultimately expected to vest, and has been reduced for
estimated forfeitures. SFAS 123R requires forfeitures to be
estimated at the time of grant and revised, if necessary, in
subsequent periods if actual forfeitures differ from those
estimates. The Companys calculations do not assume any
forfeitures.
F-22
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
Prior to SFAS 123R, we applied the intrinsic-value-based
method of accounting prescribed by Accounting Principles Board
(APB) Opinion No. 25, Accounting for
Stock Issued to Employees, and related
interpretations, including FASB Interpretation No. 44,
Accounting for Certain Transactions involving Stock
Compensation, an interpretation of APB Opinion No. 25
, issued in March 2000, to account for our fixed-plan
stock options. Under this method, compensation expense was
recorded on the date of grant only if the current market price
of the underlying stock exceeded the exercise price. No
stock-based employee compensation cost was reflected in net
income, as all options granted under the plan had an exercise
price equal to the market value of the underlying common stock
on the date of the grant. SFAS No. 123,
Accounting for Stock-Based Compensation, as
amended by SFAS No. 148, Accounting for
Stock-Based Compensation Transition and
Disclosure, established accounting and disclosure
requirements using a fair-value-based method of accounting for
stock-based employee compensation plans. As allowed by
SFAS No. 123, during prior periods we elected to apply
the intrinsic-value-based method of accounting described above,
and adopted only the disclosure requirements of
SFAS No. 123.
No grants were made under the Independent Director Plan in 2004.
A summary of the Companys stock option activity under its
Independent Director Plan during the years ended
December 31, 2006 and 2005 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 and 2005, options to purchase
10,000 shares were unvested with a weighted average
contractual remaining life of approximately 9.3 and
8.9 years, respectively.
The weighted average fair value of options granted were $6.04 in
2005 and $5.55 in 2006. As of December 31, 2006 the number
of options that were currently vested and expected to become
vested was 20,000 shares and have an intrinsic value of
$17,000. The 2005 pro forma impact on the results of operations
is a reduction in earnings per share of $.10. The total 2005
stock-based employee compensation Pro forma expense determined
under fair-value-based method for all awards, net of tax was
approximately, $40,000.
In accordance with Statement 123R, the fair value of each
stock option granted has been estimated as of the date of the
grant using the Black-Scholes method based on the following
assumptions; a weighted average risk-free interest rate from
4.19% to 5.07%, a projected future dividend yield from 6.0% to
6.25%, expected volatility of 0%, and an expected life of an
option of 10 years. Based on these assumptions, the fair
value of the options granted during the years ended
December 31, 2006 and 2005 was approximately $55,000 and
$60,000, respectively. As of December 31, 2006, there was
approximately $22,000 of total unrecognized compensation cost
related to unvested share-based compensation awards granted
under the IDSOP. That cost is expected to be recognized during
2007.
NOTE 12
STOCKHOLDERS EQUITY
Distribution
Reinvestment Plan
The Company maintains a distribution reinvestment plan that
allows common stockholders (the Stockholders) to
elect to have the distributions the Stockholders receive
reinvested in additional shares of the Companys common
stock. The purchase price per share under the distribution
reinvestment plan will be the
F-23
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
higher of 95% of the fair market value per share as determined
by the Companys board of directors and $9.50 per
share. No sales commissions or dealer manager fees will be paid
on shares sold under the distribution reinvestment plan. The
Company may terminate the distribution reinvestment plan at the
Companys discretion at any time upon ten days prior
written notice to the Stockholders. Additionally, the Company
will be required to discontinue sales of shares under the
distribution reinvestment plan on the earlier of June 27,
2007, which is two years from the effective date of the
Offering, unless the Offering is extended, or the date the
Company sells 5,952,000 shares under the Offering, unless
the Company files a new registration statement with the
Securities and Exchange Commission and applicable states. During
the years ended December 31, 2006 and 2005, approximately
371,000 and 0 shares were purchased under the distribution
reinvestment plan for $3.5 million and $0, respectively,
which have been recorded as redeemable common stock on the
consolidated balance sheets.
Share
Redemption Program
The Companys share redemption program permits the
Stockholders to sell their shares back to the Company after they
have held them for at least one year, subject to the significant
conditions and limitations described below.
There are several restrictions on the Stockholders ability
to sell their shares to the Company under the program. The
Stockholders generally have to hold their shares for one year
before selling the shares to the Company under the plan;
however, the Company may waive the one-year holding period in
the event of the death or bankruptcy of a Stockholder. In
addition, the Company will limit the number of shares redeemed
pursuant to the Companys share redemption program as
follows: (1) during any calendar year, the Company will not
redeem in excess of 3.0% of the weighted average number of
shares outstanding during the prior calendar year; and
(2) funding for the redemption of shares will be limited to
the amount of net proceeds the Company receives from the sale of
shares under the Companys distribution reinvestment plan.
These limits may prevent the Company from accommodating all
requests made in any year. During the term of the Offering, and
subject to certain provisions the redemption price per share
will depend on the length of time the Stockholder has held such
shares as follows: after one year from the purchase
date 92.5% of the amount the Stockholder paid for
each share; after two years from the purchase date
95.0% of the amount the Stockholder paid for each share; after
three years from the purchase date 97.5% of the
amount the Stockholder paid for each share; and after four years
from the purchase date 100.0% of the amount the
Stockholder paid for each share.
Upon receipt of a request for redemption, the Company will
conduct a Uniform Commercial Code search to ensure that no liens
are held against the shares. The Company will charge an
administrative fee to the Stockholder for the search and other
costs, which will be deducted from the proceeds of the
redemption or, if a lien exists, will be charged to the
Stockholder. Repurchases will be made quarterly. If funds are
not available to redeem all requested redemptions at the end of
each quarter, the shares will be purchased on a pro rata basis
and the unfulfilled requests will be held until the next
quarter, unless withdrawn. The Companys board of directors
may amend, suspend or terminate the share redemption program at
any time upon 30 days prior written notice to the
Stockholders. No shares were redeemed under the share redemption
program during the years ended December 31, 2006 and 2005.
F-24
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
NOTE 13
INCOME TAXES
For income tax purposes, dividends to common stockholders are
characterized as ordinary income, capital gains, or as a return
of a stockholders invested capital. The following table
represents the character of distributions to stockholder for the
years ended December 31, 2006 and 2005.
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
Character of
Distributions:
|
|
|
|
|
|
|
|
|
Ordinary income
|
|
|
42
|
%
|
|
|
0
|
%
|
Return of capital
|
|
|
58
|
%
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
At December 31, 2006 and 2005, the tax basis carrying value
of the Companys total assets was approximately
$500.5 million and approximately $98.8 million,
respectively. During the years ended December 31, 2006 and
2005 and the period from inception (September 29,
2004) to December 31, 2004, the Company had state
income taxes of approximately $24,000, $3,000, and $0,
respectively, which has been recorded in general and
administrative expenses in the consolidated statements of
operations.
During 2006, the state of Texas enacted new tax legislation that
restructures the state business tax in Texas by replacing the
taxable capital and earned surplus components of the current
franchise tax with a new margin tax, which for
financial reporting purposes is considered an income tax. The
Company believes the impact of this legislation was not material
to the Company for the year ended December 31, 2006.
Accordingly, it has not recorded a provision for income taxes in
its accompanying consolidated condensed financial statements for
the year ended December 31, 2006.
NOTE 14
OPERATING LEASES
All of the Companys real estate assets are leased to
tenants under operating leases for which the terms and
expirations vary. The leases frequently have provisions to
extend the lease agreement and other terms and conditions as
negotiated. The Company retains substantially all of the risks
and benefits of ownership of the real estate assets leased to
tenants.
The future minimum rental income from the Companys
investment in real estate assets under non-cancelable operating
leases, at December 31, 2006 is as follows:
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
NOTE 15
QUARTERLY RESULTS (Unaudited)
Presented below is a summary of the unaudited quarterly
financial information for the year ended December 31, 2006.
The Company believes that all necessary adjustments, consisting
only of normal recurring
F-25
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
adjustments, have been included in the amounts stated below to
present fairly, and in accordance with GAAP, the selected
quarterly information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
NOTE 16
SUBSEQUENT EVENTS
Sale
of Shares of Common Stock
As of March 16, 2007, the Company had raised approximately
$406.3 million in offering proceeds through the issuance of
approximately 40,600,000 shares of the Companys
common stock. As of March 16, 2007, approximately
$87.6 million in shares (8,760,593 million shares)
remained available for sale to the public under the Offering,
exclusive of shares available under the DRIP.
Property
Acquisition and Borrowings
During the period from January 1, 2007 through
March 19, 2007, the Company acquired 17 commercial real
estate properties in separate transactions for an aggregate
acquisition cost of approximately $229.4 million and issued
mortgage notes payable totaling approximately
$152.2 million to finance the transactions or finance
previous transactions (see detailed borrowings below). The
acquisitions are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
The following mortgage notes require monthly interest-only
payments and either relate to the aforementioned acquisitions or
previous acquisitions of the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
Extended
Rate Lock Agreement
During the period from January 1, 2007 through
March 16, 2007, the Company entered into Rate Locks with
Bear Stearns to lock interest rates ranging from 5.49% to 5.80%
for up to approximately $265.3 million in borrowings. Under
the terms of Rate Locks, the Company made rate lock deposits
totaling approximately $5.9 million to Bear Stearns. As of
March 16, 2007, the Company had available total borrowings
of
F-27
COLE
CREDIT PROPERTY TRUST II, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)
approximately $347.6 million under the Rate Locks and
approximately $7.5 million in rate lock deposits
outstanding.
The deposits are refundable to the Company in amounts generally
equal to 2% of any loans funded under the agreements. The Rate
Locks expire 60 days from execution and may be extended by
30 days for a rate lock fee of 0.25% of the loan amount or,
at the borrowers election, by converting the fee into
interest rate spread.
F-28
SUMMARY
FINANCIAL INFORMATION OF BUSINESSES ACQUIRED AND
PROBABLE BUSINESSES TO BE ACQUIRED
AS
Katy Property
Overview
On January 18, 2007, we acquired an approximately
1.5 million square foot single-tenant corporate
headquarters and distribution facility on an approximately
93.8 acre site located in Katy, Texas (the AS Katy
Property), which was constructed in four phases between
1976 and 2006. The AS Katy Property is 100% leased to Academy,
Ltd. (Academy). The AS Katy Property is subject to a
net lease pursuant to which the tenant is required to pay
substantially all operating expenses and capital expenditures in
addition to base rent.
The purchase price of the AS Katy Property was
$102.0 million, exclusive of closing costs. The acquisition
was funded by net proceeds from our ongoing public offering and
an approximately $68.3 million loan secured by the AS Katy
Property.
Academy is a sporting goods retailer, operating over 80 stores
across the southeastern United States. In determining the
creditworthiness of Academy we considered a variety of factors,
including historical financial information and financial
performance and regional market position.
After reasonable inquiry, we are not aware of any material
factors relating to the AS Katy Property, other than those
discussed above, that would cause the reported financial
information not to be necessarily indicative of future operating
results.
F-29
INDEPENDENT
AUDITORS REPORT
To the Board of Directors and Stockholders of
Cole Credit Property Trust II, Inc.
Phoenix, AZ
We have audited the accompanying statement of revenues and
certain operating expenses (the Historical Summary)
of the AS Katy Property (the Property) for the year
ended December 31, 2006. This Historical Summary is the
responsibility of Cole Credit Property Trust II, Inc.
management. Our responsibility is to express an opinion on the
Historical Summary based on our audit.
We conducted our audit in accordance with auditing standards
generally accepted in the United States of America. Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the Historical Summary is
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the Historical Summary. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall presentation of
the Historical Summary. We believe that our audit provides a
reasonable basis for our opinion.
The accompanying Historical Summary was prepared for the purpose
of complying with the rules and regulations of the Securities
and Exchange Commission (for inclusion in Supplements to the
original Prospectus of Cole Credit Property Trust II, Inc.)
as described in Note 1 to the Historical Summary and is not
intended to be a complete presentation of the Propertys
revenues and expenses. In our opinion, such Historical Summary
presents fairly, in all material respects, the revenue and
certain operating expenses described in Note 1 to the
Historical Summary of the AS Katy Property for the year ended
December 31, 2006, in conformity with accounting principles
generally accepted in the United States of America.
/s/ DELOITTE &
TOUCHE, LLP
Phoenix, Arizona
March 9, 2007
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
|
|
|
|
|
|
|
See accompanying notes to statement of revenues and certain
operating expenses.
F-31
AS KATY
PROPERTY
AND CERTAIN OPERATING EXPENSES
For the Year Ended December 31, 2006
1. Basis
of Presentation
On January 18, 2007, Cole Credit Property Trust II,
Inc. (the Company) acquired a single-tenant
corporate headquarters and distribution facility containing
approximately 1.5 million square feet of rentable space
located on an approximately 93.8 acre site located in Katy,
Texas (the AS Katy Property). The AS Katy
property is 100% leased to Academy, Ltd., pursuant to a net
lease. The statement of revenues and certain operating expenses
(the Historical Summary) has been prepared for the
purpose of complying with the provisions of
Article 3-14
of
Regulation S-X
promulgated by the Securities and Exchange Commission (the
SEC), which requires certain information with
respect to real estate operations to be included with certain
filings with the SEC. These Historical Summaries include the
historical revenues and certain operating expenses of the AS
Katy Property, exclusive of items which may not be comparable to
the proposed future operations of the AS Katy Property. Material
amounts that would not be directly attributable to future
operating results of the AS Katy Property are excluded, and the
financial statements are not intended to be a complete
presentation of the AS Katy Propertys revenues and
expenses. Items excluded consist of depreciation, amortization,
bank service charges, fees relating to a letter of credit,
interest expense and professional expenses.
2. Significant
Accounting Policies
Revenue
Recognition
The lease is accounted for as an operating lease and minimum
rental income is recognized on a straight-line basis over the
remaining term of the lease.
Repairs
and Maintenance
Expenditures for repairs and maintenance are expensed as
incurred.
Use of
Estimates
The preparation of historical summaries in conformity with
generally accepted accounting principles requires the
Companys management to make estimates and assumptions that
affect the reported amounts of revenues and certain operating
expenses during the reporting period. Actual results could
differ from those estimates.
3. Lease
The aggregate annual minimum future rental payments on the
non-cancelable operating lease in effect as of December 31,
2006 are as follows:
|
|
|
|
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
AS KATY
PROPERTY
NOTES TO
THE STATEMENT OF REVENUES
AND CERTAIN OPERATING
EXPENSES (Continued)
For the Year Ended December 31, 2006
The minimum future rental payments represents the base rent
required to be paid under the terms of the lease exclusive of
charges for contingent rents, electrical services, real estate
taxes, and operating cost escalations.
4. Tenant
Concentration
For the year ended December 31, 2006, the sole tenant,
Academy, Ltd. accounted for 100% of the annual rental income for
the AS Katy Property. If the tenant were to default on their
lease, future revenue of the AS Katy Property would be
materially and adversely impacted.
5. Commitments
and Contingencies
Litigation
The AS Katy Property may be subject to legal claims in the
ordinary course of business. The Company believes that the
ultimate settlement of any potential claims will not have a
material impact on the AS Katy Propertys results of
operations.
Environmental
Matters
In connection with the ownership and operation of real estate,
the AS Katy Property may be potentially liable for costs and
damages related to environmental matters. The AS Katy Property
has not been notified by any governmental authority of any
non-compliance, liability or other claim, and the Company is not
aware of any other environmental condition that they believe
will have a material adverse effect on the AS Katy
Propertys results of operations.
F-33
MT
Omaha Property
Overview
On February 6, 2007, we acquired an approximately
92,000 square foot multi-tenant retail shopping center on
an approximately 10.5 acre site located in Omaha, Nebraska
(the MT Omaha Property), which was constructed in
1988 and most recently renovated in 2005. The MT Omaha Property
is approximately 95% leased to 24 tenants. Major tenants include
Abercrombie & Fitch, Inc. d/b/a
Abercrombie & Fitch, Banana Republic, Inc. d/b/a
Banana Republic, R.A. Popp Enterprises, Inc. d/b/a Wheatfields
and Sur La Table, Inc.
d/b/a Sur
La Table, however, no single tenant accounts for more than
10.0% of the rentable square feet of the MT Omaha Property. The
MT Omaha Property is subject to 24 net leases (the MT
Omaha Leases), pursuant to which each tenant is required
to pay substantially all operating expenses, capital
expenditures and a proportionate amount of common area
maintenance charges in addition to base rent.
The purchase price of the MT Omaha Property was approximately
$36.0 million, exclusive of closing costs. The acquisition
was funded by net proceeds from our ongoing public offering and
an approximately $23.8 million loan secured by the MT Omaha
Property.
After reasonable inquiry, we are not aware of any material
factors relating to the MT Omaha Property, other than those
discussed above, that would cause the reported financial
information not to be necessarily indicative of future operating
results.
F-34
INDEPENDENT
AUDITORS REPORT
To the Board of Directors and Stockholders of
Cole Credit Property Trust II, Inc.
Phoenix, AZ
We have audited the accompanying statement of revenues and
certain operating expenses (the Historical Summary)
of the MT Omaha Property (the Property) for the year
ended June 30, 2006. This Historical Summary is the
responsibility of Cole Credit Property Trust II, Inc.
management. Our responsibility is to express an opinion on the
Historical Summary based on our audit.
We conducted our audit in accordance with auditing standards
generally accepted in the United States of America. Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the Historical Summary is
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the Historical Summary. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall presentation of
the Historical Summary. We believe that our audit provides a
reasonable basis for our opinion.
The accompanying Historical Summary was prepared for the purpose
of complying with the rules and regulations of the Securities
and Exchange Commission as described in Note 1 to the
Historical Summary and is not intended to be a complete
presentation of the Propertys revenues and expenses. In
our opinion, such Historical Summary presents fairly, in all
material respects, the revenue and certain operating expenses
described in Note 1 to the Historical Summary of the MT
Omaha Property for the year ended June 30, 2006, in
conformity with accounting principles generally accepted in the
United States of America.
/s/ DELOITTE &
TOUCHE, LLP
Phoenix, Arizona
March 9, 2007
F-35
For the Year Ended June 30, 2006 and
the Six Month Period ended December 31, 2006
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to statement of revenues and certain
operating expenses.
F-36
MT OMAHA
PROPERTY
For the Year Ended June 30, 2006
and the Six Month Period ended December 31, 2006
(Unaudited)
On February 6, 2007, Cole Credit Property Trust II,
Inc. (the Company) acquired a multi-tenant
commercial retail shopping center containing approximately
92,000 square feet of rentable space located on an
approximately 10.5 acre site in Omaha, Nebraska (the
MT Omaha Property). The MT Omaha Property is
approximately 95% leased to 24 tenants, pursuant to net leases.
The statement of revenues and certain operating expenses (the
Historical Summary) has been prepared for the
purpose of complying with the provisions of
Article 3-14
of
Regulation S-X
promulgated by the Securities and Exchange Commission (the
SEC), which requires certain information with
respect to real estate operations to be included with certain
filings with the SEC. These Historical Summaries include the
historical revenues and certain operating expenses of the MT
Omaha Property, exclusive of items which may not be comparable
to the proposed future operations of the MT Omaha Property.
Material amounts that would not be directly attributable to
future operating results of the MT Omaha Property are excluded,
and the financial statements are not intended to be a complete
presentation of the MT Omaha Propertys revenues and
expenses. Items excluded consist of accounting and professional
fees.
|
|
2.
|
Significant
Accounting Policies
|
Revenue
Recognition
The leases are accounted for as operating leases and minimum
rental income is recognized on a straight-line basis over the
remaining term of each lease. Tenant reimbursement revenue is
recognized in the same periods in which the related expenses are
incurred. Tenant reimbursement revenue includes payments from
tenants as reimbursements for property taxes, utilities, and
other property operating expenses.
Repairs
and Maintenance
Expenditures for repairs and maintenance are expensed as
incurred.
Use of
Estimates
The preparation of historical summaries in conformity with
generally accepted accounting principles requires the
Companys management to make estimates and assumptions that
affect the reported amounts of revenues and certain operating
expenses during the reporting period. Actual results could
differ from those estimates.
F-37
MT OMAHA
PROPERTY
NOTES TO
THE STATEMENT OF REVENUES AND CERTAIN OPERATING
EXPENSES (Continued)
For the Year Ended June 30, 2006
and the Six Month Period ended December 31, 2006
(Unaudited)
The aggregate annual minimum future rental payments on the
non-cancelable operating leases in effect as of June 30,
2006 are as follows:
|
|
|
|
|
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
|
|
|
|
|
|
|
The minimum future rental income represents the base rent
required to be paid under the terms of the lease exclusive of
charges for contingent rents, electrical services, real estate
taxes, and operating cost escalations.
For the year ended June 30, 2006, no one tenant accounted
for 10% of the annual rental income for the MT Omaha Property.
|
|
5.
|
Commitments
and Contingencies
|
Litigation
The MT Omaha Property may be subject to legal claims in the
ordinary course of business as a property owner. The Company
believes that the ultimate settlement of any potential claims
will not have a material impact on the MT Omaha Propertys
results of operations.
Environmental
Matters
In connection with the ownership and operation of real estate,
the MT Omaha Property may be potentially liable for costs and
damages related to environmental matters. The MT Omaha Property
has not been notified by any governmental authority of any
non-compliance, liability or other claim, and the Company is not
aware of any other environmental condition that they believe
will have a material adverse effect on the MT Omaha
Propertys results of operations.
F-38
On April 5, 2007, we acquired an approximately
273,000 square foot multi-tenant retail shopping center on
an approximately 30.4 acre site located in Fairview
Heights, Illinois (the MT Fairview Heights
Property), which was constructed in phases in 1998 and
2002. The MT Fairview Heights Property is 100% leased to
19 tenants. Major tenants include Kohls Department
Stores, Inc., d/b/a Kohls, Ultimate Electronics, Inc.,
d/b/a Ultimate
Electronics, Marshalls of IL, LLC, d/b/a Marshalls and
LNT, Inc. d/b/a Marshalls. The MT Fairview Heights
Property is subject to 19 net leases (the MT Fairview
Heights Leases), pursuant to which each tenant is required
to pay substantially all operating expenses, capital
expenditures and a proportionate amount of common area
maintenance charges in addition to base rent.
The purchase price of the MT Fairview Heights Property was
approximately $44.0 million, exclusive of closing costs.
The acquisition was funded by net proceeds from our ongoing
public offering and an approximately $35.4 million loan
secured by the MT Fairview Heights Property.
After reasonable inquiry, we are not aware of any material
factors relating to the MT Fairview Heights Property, other than
those discussed above, that would cause the reported financial
information not to be necessarily indicative of future operating
results.
F-39
INDEPENDENT
AUDITORS REPORT
To the Board of Directors and Stockholders of
Cole Credit Property Trust II, Inc.
Phoenix, AZ
We have audited the accompanying statement of revenues and
certain operating expenses (the Historical Summary)
of the MT Fairview Heights Property (the Property)
for the year ended December 31, 2006. This Historical
Summary is the responsibility of Cole Credit Property
Trust II, Inc. management. Our responsibility is to express
an opinion on the Historical Summary based on our audit.
We conducted our audit in accordance with auditing standards
generally accepted in the United States of America. Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the Historical Summary is
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the Historical Summary. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall presentation of
the Historical Summary. We believe that our audit provides a
reasonable basis for our opinion.
The accompanying Historical Summary was prepared for the purpose
of complying with the rules and regulations of the Securities
and Exchange Commission as described in Note 1 to the
Historical Summary and is not intended to be a complete
presentation of the Propertys revenues and expenses.
In our opinion, such Historical Summary presents fairly, in all
material respects, the revenue and certain operating expenses
described in Note 1 to the Historical Summary of the MT
Fairview Heights Property for the year ended December 31,
2006, in conformity with accounting principles generally
accepted in the United States of America.
/s/ DELOITTE &
TOUCHE, LLP
Phoenix, Arizona
April 10, 2007
F-40
MT
FAIRVIEW HEIGHTS PROPERTY
|
|
|
|
|
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
|
|
|
|
|
|
|
See accompanying notes to statement of revenues and certain
operating expenses.
F-41
MT
FAIRVIEW HEIGHTS PROPERTY
For the
Year Ended December 31, 2006
On April 5, 2007, Cole Credit Property Trust II, Inc.
(the Company) acquired a multi-tenant commercial
retail shopping center containing approximately
273,000 square feet of rentable space located on an
approximately 30.4 acre site in Fairview Heights, Illinois
(the MT Fairview Heights Property). The
MT Fairview Heights Property is approximately 100% leased
to 19 tenants, pursuant to net leases.
The statement of revenues and certain operating expenses (the
Historical Summary) has been prepared for the
purpose of complying with the provisions of
Article 3-14
of
Regulation S-X
promulgated by the Securities and Exchange Commission (the
SEC), which requires certain information with
respect to real estate operations to be included with certain
filings with the SEC. These Historical Summaries include the
historical revenues and certain operating expenses of the
MT Fairview Heights Property, exclusive of items which may
not be comparable to the proposed future operations of the
MT Fairview Heights Property. Material amounts that would
not be directly attributable to future operating results of the
MT Fairview Heights Property are excluded, and the
financial statements are not intended to be a complete
presentation of the MT Fairview Heights Propertys
revenues and expenses. Items excluded consist of management
fees, broker fees, depreciation, amortization, miscellaneous
fees, and accretion of below market leases.
|
|
2.
|
Significant
Accounting Policies
|
Revenue
Recognition
The leases are accounted for as operating leases and minimum
rental income is recognized on a straight-line basis over the
remaining term of each lease. Tenant reimbursement revenue is
recognized in the same periods in which the related expenses are
incurred. Tenant reimbursement revenue includes payments from
tenants as reimbursements for property taxes, utilities, and
other property operating expenses.
Repairs
and Maintenance
Expenditures for repairs and maintenance are expensed as
incurred.
Use of
Estimates
The preparation of historical summaries in conformity with
generally accepted accounting principles requires the
Companys management to make estimates and assumptions that
affect the reported amounts of revenues and certain operating
expenses during the reporting period. Actual results could
differ from those estimates.
The aggregate annual minimum future rental payments on the
non-cancelable operating leases in effect as of
December 31, 2006 are as follows:
|
|
|
|
|
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
MT
FAIRVIEW HEIGHTS PROPERTY
NOTES TO
THE STATEMENT OF REVENUES AND CERTAIN OPERATING
EXPENSES (Continued)
For the
Year Ended December 31, 2006
The minimum future rental income represents the base rent
required to be paid under the terms of the lease exclusive of
charges for contingent rents, electrical services, real estate
taxes, and operating cost escalations.
For the year ended December 31, 2006, the following tenants
accounted for 10% or more of the annual rental income for the MT
Fairview Heights Property.
|
|
|
|
|
|
|
|
|
|
|
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%
|
|
If these tenants were to default on their leases, future revenue
of the MT Fairview Heights Property would be materially and
adversely impacted.
|
|
5.
|
Commitments
and Contingencies
|
Litigation
The MT Fairview Heights Property may be subject to legal claims
in the ordinary course of business as a property owner. The
Company believes that the ultimate settlement of any potential
claims will not have a material impact on the MT Fairview
Heights Propertys results of operations.
Environmental
Matters
In connection with the ownership and operation of real estate,
the MT Fairview Heights Property may be potentially liable for
costs and damages related to environmental matters. The MT
Fairview Heights Property has not been notified by any
governmental authority of any non-compliance, liability or other
claim, and the Company is not aware of any other environmental
condition that they believe will have a material adverse effect
on the MT Fairview Heights Propertys results of operations.
F-43
SUMMARY
FINANCIAL DATA
TRACTOR SUPPLY COMPANY
As of May 9, 2007, we had acquired the following properties
leased to, or guaranteed by, Tractor Supply Company
(Tractor Supply):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
Tractor Supply currently operates more than 550 retail stores in
34 states, employs more than 7,800 and is headquartered in
Brentwood, Tennessee. Tractor Supplys common stock is
traded on The Nasdaq Global Select Market under the symbol
TSCO.
In evaluating the Tractor Supply properties as potential
acquisitions and determining the appropriate amount of
consideration to be paid for our interests therein, a variety of
factors were considered, including our consideration of property
condition reports; 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; and the
presence of demand generators. After reasonable inquiry, we are
not aware of any material factors relating to any of the Tractor
Supply properties, other than those discussed above, that would
cause the reported financial information not to be necessarily
indicative of future operating results.
Because the Tractor Supply properties are each 100% leased to a
single tenant on a long-term basis under a net lease that
transfers substantially all of the operating costs to the
tenant, we believe that the financial condition and results of
operations of the tenant, Tractor Supply, are more relevant to
investors than the financial statements of the individual
property acquired in order to enable investors to evaluate the
credit-worthiness of the lessee. Additionally, because the
properties are subject to a net lease, the historical property
financial statements provide limited information other than
rental income, which is disclosed in the section captioned
Investment Objectives and Policies Real
Property Investments beginning on page 84 of the
prospectus. As a result, pursuant to the guidance provided by
the SEC, we have not provided audited statements of the
properties acquired.
F-44
Tractor Supply currently files its financial statements in
reports filed with the Securities and Exchange Commission, and
the following summary financial data regarding Tractor Supply
are taken from its previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
For more detailed financial information regarding Tractor
Supply, please refer to its financial statements, which are
publicly available with the Securities and Exchange Commission
at http://www.sec.gov.
F-45
SUMMARY
FINANCIAL DATA
OFFICEMAX, INC.
As of May 9, 2007, we had acquired the following property
(the OM Orangeburg Property) leased to, or
guaranteed by, OfficeMax, Inc. (OfficeMax):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OfficeMax currently operates more than 1,000 retail stores
located in the United States, Canada, and Mexico, employs more
than 40,000 people and is headquartered in Naperville,
Illinois. OfficeMax has an S&P credit rating of
B+ and its common stock is traded on The New York
Stock Exchange under the symbol OMX.
In evaluating the OM Orangeburg Property as a potential
acquisition and determining the appropriate amount of
consideration to be paid for our interests therein, a variety of
factors were considered, including our consideration of property
condition reports; 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; and the
presence of demand generators.
Because the OM Orangeburg Property is 100% leased to a single
tenant on a long-term basis under a net lease that transfers
substantially all of the operating costs to the tenant, we
believe that the financial condition and results of operations
of the tenant, OfficeMax, are more relevant to investors than
the financial statements of the property acquired in order to
enable investors to evaluate the credit-worthiness of the
lessee. Additionally, because the property is subject to a net
lease, the historical property financial statements provide
limited information other than rental income, which is disclosed
in the section captioned Investment Objectives and
Policies Real Property Investments beginning on
page 84 of the prospectus. As a result, pursuant to the
guidance provided by the SEC, we have not provided audited
statements of the property acquired.
OfficeMax currently files its financial statements in reports
filed with the Securities and Exchange Commission, and the
following summary financial data regarding OfficeMax are taken
from its previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
For more detailed financial information regarding OfficeMax,
please refer to its financial statements, which are publicly
available with the SEC at http://www.sec.gov.
F-46
SUMMARY
FINANCIAL DATA
WALGREEN CO.
As of May 9, 2007, we had acquired the following properties
leased to, or guaranteed by, Walgreen Co.
(Walgreens):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
Walgreens operates over 4,900 stores in 45 states and
Puerto Rico. Walgreens has a Standard & Poors
credit rating of A+ and the companys stock is
publicly traded on the New York Stock Exchange under the ticker
symbol WAG.
In evaluating the Walgreens properties as potential acquisitions
and determining the appropriate amount of consideration to be
paid for our interests therein, a variety of factors were
considered, including our consideration of property condition
reports; 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; and the
presence of demand generators. After reasonable inquiry, we are
not aware of any material factors relating to these properties,
other than those discussed above, that would cause the reported
financial information not to be necessarily indicative of future
operating results.
Because the Walgreens properties are each 100% leased to a
single tenant on a long-term basis under a net lease that
transfers substantially all of the operating costs to the
tenant, we believe that the financial condition and results of
operations of the tenant, Walgreens, are more relevant to
investors than the financial statements of the property acquired
in order to enable investors to evaluate the credit-worthiness
of the lessee. Additionally, because the properties are subject
to a net lease, the historical property financial statements
provide limited information other than rental income, which is
disclosed in the section captioned Investment Objectives
and Policies Real Property Investments
beginning on page 84 of the prospectus. As a result,
pursuant to the guidance provided by the Securities and Exchange
Commission, we have not provided audited statements of the
properties acquired.
F-47
Walgreens currently files its financial statements in reports
filed with the Securities and Exchange Commission, and the
following summary financial data regarding Walgreens are taken
from its previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
For more detailed financial information regarding Walgreens,
please refer to its financial statements, which are publicly
available with the Securities and Exchange Commission at
http://www.sec.gov.
F-48
SUMMARY
FINANCIAL DATA
OFFICE DEPOT, INC.
As of May 9, 2007, we had acquired the following properties
leased to, or guaranteed by, Office Depot, Inc.
(Office Depot):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office Depot is a global supplier of office products and
services. Office Depot has a Standard & Poors
credit rating of BBB- and its stock is
publicly traded on the New York Stock Exchange under the ticker
symbol ODP.
In evaluating the Office Depot properties as potential
acquisitions and determining the appropriate amount of
consideration to be paid for our interests therein, a variety of
factors were considered, including our consideration of property
condition reports; 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; and the
presence of demand generators. After reasonable inquiry, we are
not aware of any material factors relating to the Office Depot
properties other than those discussed above, that would cause
the reported financial information not to be necessarily
indicative of future operating results.
Because the Office Depot properties are 100% leased to a single
tenant on a long-term basis under a net lease that transfers
substantially all of the operating costs to the tenant, we
believe that the financial condition and results of operations
of the tenant, Office Depot, are more relevant to investors than
the financial statements of the individual property acquired in
order to enable investors to evaluate the credit-worthiness of
the lessee. Additionally, because the properties are subject to
a net lease, the historical property financial statements
provide limited information other than rental income, which is
disclosed in the section captioned Investment Objectives
and Policies Real Property Investments
beginning on page 84 of the prospectus. As a result,
pursuant to guidance provided by the Securities and Exchange
Commission, we have not provided audited financial statements of
the properties acquired.
Office Depot currently files its financial statements in reports
filed with the Securities and Exchange Commission, and the
following summary financial data regarding Office Depot are
taken from its previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
For more detailed financial information regarding Office Depot,
please refer to its financial statements, which are publicly
available with the Securities and Exchange Commission at
http://www.sec.gov.
F-50
As of May 9, 2007, we had acquired the following property
leased to, or guaranteed by, Apria Healthcare Group, Inc.
(Apria).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Apria Healthcare Group Inc. (Apria) is the leading
national provider of home healthcare products and services.
Apria has a Standard & Poors credit rating of
BB+ and its stock is publicly traded on the
New York Stock Exchange under the ticker symbol AHG.
In evaluating the Apria Healthcare St. John Property
(AH St. John Property) as a potential acquisition
and determining the appropriate amount of consideration to be
paid for our interests therein, a variety of factors were
considered, including our consideration of property condition
reports; 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; and the
presence of demand generators.
Because the AH St. John Property is 100% leased to a single
tenant on a long-term basis under a net lease that transfers
substantially all of the operating costs to the tenant, we
believe that the financial condition and results of operations
of the tenant, Apria Healthcare, are more relevant to investors
than the financial statements of the property acquired in order
to enable investors to evaluate the credit-worthiness of the
lessee. Additionally, because the property is subject to a net
lease, the historical property financial statements provide
limited information other than rental income, which is disclosed
in the section captioned Investment Objectives and
Policies Real Property Investments beginning
on page 84 of the prospectus. As a result, pursuant to the
guidance provided by the SEC, we have not provided audited
statements of the property acquired.
Apria currently files its financial statements in reports filed
with the Securities and Exchange Commission, and the following
summary financial data regarding Apria Healthcare are taken from
its previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
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
|
For more detailed financial information regarding Apria
Healthcare, please refer to its financial statements, which are
publicly available with the Securities and Exchange Commission
at http://www.sec.gov.
F-51
As of May 9, 2007, we had acquired the following properties
leased to, or guaranteed by, Advance Stores Company Incorporated
(Advance Auto):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advance Auto operates over 2,800 auto parts stores in
40 states, Puerto Rico and the Virgin Islands. Advance Auto
has a Standard and Poors credit rating of BB+
and its stock is publicly traded on the New York Stock Exchange
under the symbol AAP.
In evaluating the Advance Auto properties as potential
acquisitions and determining the appropriate amount of
consideration to be paid for our interests therein, a variety of
factors were considered, including our consideration of property
condition reports; 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; and the
presence of demand generators. After reasonable inquiry, we are
not aware of any material factors relating to the properties,
other than those discussed above, that would cause the reported
financial information not to be necessarily indicative of future
operating results.
Because the Advance Auto properties are 100% leased to a single
tenant on a long-term basis under a net lease that transfers
substantially all of the operating costs to the tenant, we
believe that the financial condition and results of operations
of the lessee, Advance Auto, are more relevant to investors than
the financial statements of the property acquired in order to
enable investors to evaluate the credit-worthiness of the
lessee. Additionally, because the property is subject to a net
lease, the historical property financial statements provide
limited information other than rental income, which is disclosed
in the section captioned Investment Objectives and
Policies Real Property Investments beginning
on page 84 of the prospectus. As a result, pursuant to
guidance provided by the Securities and Exchange Commission, we
have not provided audited financial statements of the properties
acquired.
F-52
Advance Auto currently files its financial statements in reports
filed with the Securities and Exchange Commission, and the
following summary financial data regarding Advance Auto are
taken from its previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
For more detailed financial information regarding Advance Auto,
please refer to its financial statements, which are publicly
available with the Securities and Exchange Commission at
http://www.sec.gov.
F-53
As of May 9, 2007, we had acquired the following properties
leased to, or guaranteed by, CVS Corporation, Inc.
(CVS):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
CVS operates over 5,000 stores in 36 states. CVS has a
Standard & Poors credit rating of
A− and the companys stock is publicly
traded on the New York Stock Exchange under the ticker symbol
CVS.
In evaluating the CVS properties as potential acquisitions and
determining the appropriate amount of consideration to be paid
for our interests therein, a variety of factors were considered,
including our consideration of property condition reports;
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; and the presence of demand
generators. After reasonable inquiry, we are not aware of any
material factors relating to the properties, other than those
discussed above, that would cause the reported financial
information not to be necessarily indicative of future operating
results.
Because the CVS properties each are 100% leased to a single
tenant on a long-term basis under a net lease that transfers
substantially all of the operating costs to the tenant, we
believe that the financial condition and results of operations
of the lessee, CVS, are more relevant to investors than the
financial statements of the property acquired in order to enable
investors to evaluate the credit-worthiness of the lessee.
Additionally, because the property is subject to a net lease,
the historical property financial statements provide limited
information other than rental income, which is disclosed in the
section captioned Investment Objectives and
Policies Real Property Investments beginning
on page 84 of the prospectus. As a result, pursuant to
guidance provided by the Securities and Exchange Commission, we
have not provided audited financial statements of the properties
acquired.
F-54
CVS currently files its financial statements in reports filed
with the Securities and Exchange Commission, and the following
summary financial data regarding CVS are taken from its
previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
For more detailed financial information regarding CVS, please
refer to its financial statements, which are publicly available
with the Securities and Exchange Commission at
http://www.sec.gov.
F-55
SUMMARY
FINANCIAL DATA
FEDEX CORPORATION
As of May 9, 2007, we had acquired the following properties
leased to FedEx Freight East, Inc. (FedEx Freight)
and guaranteed by FedEx Corporation (FDX):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FedEx Freight, which is a wholly owned subsidiary of FDX,
specializes in regional
next-day and
second-day
and interregional
less-than-truckload
freight services. FDX has a Standard & Poors
credit rating of BBB and the companys stock is
publicly traded on the New York Stock Exchange under the ticker
symbol FDX.
In evaluating the FedEx Freight properties as potential
acquisitions and determining the appropriate amount of
consideration to be paid for our interests therein, a variety of
factors were considered, including our consideration of property
condition reports; 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; and the
presence of demand generators. After reasonable inquiry, we are
not aware of any material factors relating to the properties,
other than those discussed above, that would cause the reported
financial information not to be necessarily indicative of future
operating results.
Because the FedEx Freight properties are 100% leased to a single
tenant on a long-term basis under a net lease that transfers
substantially all of the operating costs to the tenant, we
believe that the financial condition and results of operations
of the lessee, FedEx Freight, are more relevant to investors
than the financial statements of the properties acquired in
order to enable investors to evaluate the credit-worthiness of
the lessee. Additionally, because the property is subject to a
net lease, the historical property financial statements provide
limited information other than rental income, which is disclosed
in the section captioned Investment Objectives and
Policies Real Property Investments
beginning on page 84 of the prospectus. As a result,
pursuant to guidance provided by the Securities and Exchange
Commission, we have not provided audited financial statements of
the properties acquired.
FDX currently files its financial statements in reports filed
with the SEC, which include separate, limited financial
information for its FDX Freight segment, which includes its
subsidiary, FedEx Freight East, Inc. The following financial
data and other information regarding the FDX Freight segment are
taken from FDXs previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
For more detailed financial information regarding FDX Freight,
please refer to the financial statements of its parent FDX,
which are publicly available with the SEC at http://www.sec.gov.
F-56
SUMMARY
FINANCIAL DATA
WAWA, INC.
As of May 9, 2007, we had acquired the following properties
leased to, or guaranteed by, Wawa, Inc. (Wawa):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wawa operates over 500 convenience stores in five states,
specializing in convenience foods, grocery items and gasoline
products. In determining the creditworthiness of Wawa, we
considered a variety of factors, including historical financial
information and financial performance and local market position.
In evaluating the Wawa Properties as a potential acquisition and
determining the appropriate amount of consideration to be paid
for our interests therein, a variety of factors were considered,
including our consideration of property condition reports;
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; and the presence of demand
generators. After reasonable inquiry, we are not aware of any
material factors relating to the Wawa Properties, other than
those discussed above, that would cause the reported financial
information not to be necessarily indicative of future operating
results.
Because the Wawa Properties are 100% leased to a single tenant
on a long-term basis under a net lease that transfers
substantially all of the operating costs to the tenant, we
believe that the financial condition and results of operations
of the tenant, Wawa, are more relevant to investors than the
financial statements of the property acquired. As a result,
pursuant to guidance provided by the Securities and Exchange
Commission, we have not provided audited financial statements of
the property acquired.
The following summary financial data regarding Wawa is taken
from its previously audited financial statements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
SUMMARY
FINANCIAL DATA
CONNS, INC.
As of May 9, 2007, we had acquired the following property
leased to, or guaranteed by, Conns Inc.
(Conns):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conns is a specialty retailer of home appliances and
consumer electronics operating 57 stores in the
southwestern United States. Conns is publicly traded on
the Nasdaq under the ticker symbol CONN.
In evaluating the CO San Antonio property as a potential
acquisition and determining the appropriate amount of
consideration to be paid for our interests therein, a variety of
factors were considered, including our consideration of property
condition reports; 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; and the
presence of demand generators. After reasonable inquiry, we are
not aware of any material factors relating to the CO
San Antonio Property, other than those discussed above,
that would cause the reported financial information not to be
necessarily indicative of future operating results.
Because the CO San Antonio property is 100% leased to a
single tenant on a long-term basis under a net lease that
transfers substantially all of the operating costs to the
tenant, we believe that the financial condition and results of
operations of the lease guarantor, Conns, are more
relevant to investors than the financial statements of the
property acquired. As a result, pursuant to guidance provided by
the Securities and Exchange Commission, we have not provided
audited financial statements of the properties acquired.
Conns currently files its financial statements in reports
filed with the Securities and Exchange Commission, and the
following summary financial data regarding Conns are taken
from its previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
For more detailed financial information regarding Conns,
please refer to its financial statements, which are publicly
available with the Securities and Exchange Commission at
http://www.sec.gov.
F-58
SUMMARY
FINANCIAL DATA
RITE AID CORPORATION
As of May 9, 2007, we had acquired the following properties
leased to, or guaranteed by, Rite Aid Corporation (Rite
Aid):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
Rite Aid has operates over 3,300 stores in 28 states and
Washington, DC. Rite Aid has a Standard and Poors credit
rating of B+ and its stock is publicly traded on the
New York Stock Exchange under the ticker symbol RAD.
In evaluating the Rite Aid properties as a potential
acquisitions and determining the appropriate amount of
consideration to be paid for our interests therein, a variety of
factors were considered, including our consideration of property
condition reports; 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; and the
presence of demand generators. After reasonable inquiry, we are
not aware of any material factors relating to the Rite Aid
properties, other than those discussed above, that would cause
the reported financial information not to be necessarily
indicative of future operating results.
Because the Rite Aid properties are leased to a single tenant on
a long-term basis under a net lease that transfers substantially
all of the operating costs to the tenant, we believe that the
financial condition and results of operations of the lease
guarantor, Rite Aid, are more relevant to investors than the
financial statements of the property acquired in order to enable
investors to evaluate the credit-worthiness of the lessee.
Additionally, because the properties are subject to a net lease,
the historical property financial statements provide limited
information other than rental income, which is disclosed in the
section captioned Investment Objectives and
Policies Real Property Investments
beginning on page 84 of the prospectus. As a result,
pursuant to guidance provided by the Securities and Exchange
Commission, we have not provided audited financial statements of
the properties acquired.
F-59
Rite Aid currently files its financial statements in reports
filed with the Securities and Exchange Commission, and the
following summary financial data regarding Rite Aid has been
taken from its previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
For more detailed financial information regarding Rite Aid,
please refer to its financial statements, which are publicly
available with the Securities and Exchange Commission at
http://www.sec.gov.
F-60
SUMMARY
FINANCIAL DATA
WAL-MART STORES, INC.
As of May 9, 2007, we had acquired the following properties
leased to, or guaranteed by, Wal-Mart Stores, Inc.
(Wal-Mart):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
Wal-Mart has over 6,700 stores throughout the world. Wal-Mart
has a Standard and Poors credit rating of AA
and its stock is publicly traded on the New York Stock Exchange
under the ticker symbol WMT.
In evaluating the Wal-Mart properties as a potential
acquisitions and determining the appropriate amount of
consideration to be paid for our interests therein, a variety of
factors were considered, including our consideration of property
condition reports; 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; and the
presence of demand generators. After reasonable inquiry, we are
not aware of any material factors relating to the Wal-Mart
properties, other than those discussed above, that would cause
the reported financial information not to be necessarily
indicative of future operating results.
Because the Wal-Mart properties are leased to a single tenant on
a long-term basis under a net lease that transfers substantially
all of the operating costs to the tenant, we believe that the
financial condition and results of operations of the lease
guarantor, Wal-Mart, are more relevant to investors than the
financial statements of the property acquired in order to enable
investors to evaluate the credit-worthiness of the lessee.
Additionally, because the properties are subject to a net lease,
the historical property financial statements provide limited
information other than rental income, which is disclosed in the
section captioned Investment Objectives and
Policies Real Property Investments
beginning on page 84 of the prospectus. As a result,
pursuant to guidance provided by the Securities and Exchange
Commission, we have not provided audited financial statements of
the properties acquired.
Wal-Mart currently files its financial statements in reports
filed with the Securities and Exchange Commission, and the
following summary financial data regarding Rite Aid has been
taken from its previously filed public reports:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
For more detailed financial information regarding Wal-Mart,
please refer to its financial statements, which are publicly
available with the Securities and Exchange Commission at
http://www.sec.gov.
F-62
Cole
Credit Property Trust II, Inc.
Pro Forma Consolidated Balance Sheet
As of December 31, 2006
(Unaudited)
The following unaudited Pro Forma Consolidated Balance Sheet is
presented as if the Company had acquired the properties
described in Note B to the Pro Forma Consolidated Balance
Sheet on December 31, 2006. Pursuant to a Registration
Statement on
Form S-11
under the Securities Act of 1933, as amended, the Company is
offering for sale to the public, on a best efforts
basis a minimum of 250,000 and a maximum of
45,000,000 shares of its common stock at a price of
$10 per share, subject to volume and other discounts
(the offering). On November 6, 2006, we filed a
registration statement with the SEC with respect to a proposed
secondary public offering of up to 150,000,000 shares of
common stock. The offering includes up to
125,000,000 shares to be offered for sale at
$10.00 per share in the primary offering and up to
25,000,000 shares to be offered for sale pursuant to our
DRIP.
This Pro Forma Consolidated Balance Sheet should be read in
conjunction with the historical financial statements and notes
thereto for the year ended December 31, 2006 as included
elsewhere in this document. The Pro Forma Consolidated Balance
Sheet is unaudited and is not necessarily indicative of what the
actual financial position would have been had the Company
completed the above transactions on December 31, 2006, nor
does it purport to represent its future financial position. This
Pro Forma Consolidated Balance sheet only includes the
significant acquisitions pursuant to SEC
Rule 3-14
of
Regulation S-X.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Cole
Credit Property Trust II, Inc.
Pro Forma Consolidated Statement of Operations
For the Year Ended December 31, 2006
(Unaudited)
The following unaudited Pro Forma Consolidated Statement of
Operations is presented as if the Company had acquired the
properties described in Note C to the Pro Forma
Consolidated Statements of Operations on January 1, 2006 or
the date significant operations commenced.
This Pro Forma Consolidated Statement of Operations should be
read in conjunction with the historical financial statements and
notes thereto for the year ended December 31, 2006 as
included elsewhere in this document. The Pro Forma Consolidated
Statement of Operations is unaudited and is not necessarily
indicative of what the actual results of operations would have
been had the Company completed the above transactions on the
later of January 1, 2006 or commencement of operations, nor
does it purport to represent its future operations. This Pro
Forma Consolidated Statement of Operations only includes the
significant acquisitions pursuant to
Regulation S-X
rule 3-14.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Cole
Credit Property Trust II, Inc.
Notes to Pro Forma Consolidated Financial Statements
December 31, 2006
(Unaudited)
|
|
|
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: |
Completed
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. |
Probable
Acquisitions
|
|
|
|
|
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
Cole
Credit Property Trust II, Inc.
Notes to Pro Forma Consolidated Financial Statements
(Continued)
December 31, 2006
(Unaudited)
|
|
|
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. |
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
|
|
|
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
Cole
Credit Property Trust II, Inc.
Notes to Pro Forma Consolidated Financial Statements
(Continued)
December 31, 2006
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Cole
Credit Property Trust II, Inc.
Notes to Pro Forma Consolidated Financial Statements
(Continued)
December 31, 2006
(Unaudited)
Variable
Rate Tranches
|
|
|
|
|
|
|
|
|
|
|
|
|
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
APPENDIX A
PRIOR
PERFORMANCE TABLES
The prior performance tables that follow present certain
information regarding private real estate programs previously
sponsored by related entities. Twenty-four related partnerships
formed from January 1, 1997 to December 31, 2006 have
or had similar investment objectives to ours and purchased an
aggregate of 13 retail centers, with an aggregate of
approximately 1,531,000 rentable square feet, one data
center building with an aggregate of approximately
135,000 rentable square feet and 23 single-tenant retail
properties with an aggregate of approximately
544,000 rentable square feet. One partnership purchased two
land parcels for development with an aggregate of approximately
452,000 square feet. The prior performance tables also
include the activity of Cole REIT I, Cole Collateralized
Senior Notes, LLC, Cole Collateralized Senior Notes II,
LLC, Cole Collateralized Senior Notes III, LLC, Cole
Collateralized Senior Notes IV, and the various offerings
related to Cole Capital Partners Tenants in Common and
Delaware Statutory Trust (DST) programs.
As of December 31, 2005, CCPT had raised approximately
$101.0 million and had acquired 41 single-tenant commercial
properties, with an aggregate of approximately 1.0 million
square feet.
As of December 31, 2006, affiliates of our advisor had
issued an aggregate of approximately $112.2 million in
collateralized senior notes through four debt offerings and had
acquired an aggregate of 132 single-tenant retail properties in
34 states for an aggregate acquisition cost of
approximately $786.5 million. As of December 31, 2006,
119 of the properties had been sold, of which 52 were sold as
part of Cole Capital Partners
tenant-in-common
program, eight were sold to Cole REIT I and 16 were sold to us.
On April 28, 2006, an affiliate of our advisor redeemed at
par all of the approximately $28.0 million in
collateralized senior notes issued under the first debt offering.
Cole Partnerships, Inc., an entity affiliated with the officers
of Cole Capital Advisors, has raised $5 million in a debt
offering for general corporate purposes, including investments
in joint ventures with affiliates, which has been repaid. This
program is not considered to have similar investment objectives
to this offering.
In addition, the Cole Exchange Entities offer properties to
Section 1031 exchange investors in the form of the sale of
tenant-in-common
ownership interests in such properties. As of December 31,
2006, aggregate ownership interests of $155.5 million had
been sold in 25 private offerings of properties located in
14 states. In addition, the Cole Exchange Entities offer
properties through the DST Program whereby beneficial interests
are offered in trusts that acquire real property. As of
December 31, 2006, aggregate ownership interests of
approximately $87.6 had been sold in 24 private offerings of
properties located in 12 states.
The investment objectives of previous private real estate
programs formed from 1979 through 1992 are not similar to the
investment objectives of the above programs due to the fact that
those properties have been held for capital appreciation in the
value of the underlying property.
These tables contain information that may aid a potential
investor in evaluating the program presented. However, the
information contained in these tables does not relate to the
properties held or to be held by us, and the purchase of shares
will not create any ownership interest in the programs included
in these tables.
These tables are presented on a tax basis rather than on a GAAP
basis. Tax basis accounting does not take certain income or
expense accruals into consideration at the end of each fiscal
year. Income may be understated in the tables, as GAAP
accounting would require certain amortization or leveling of
rental revenue, the amount of which is undetermined at this
time. Expenses may be understated by monthly operating expenses,
which typically are paid in arrears.
Upon written request, any potential investor may obtain, without
charge, the most recent annual report on
Form 10-K
or
Form 10-KSB
filed with the SEC by any public program sponsored by our
advisor or its affiliates that has reported to the SEC within
the last 24 months. For a reasonable fee, those programs
will provide copies of any exhibits to such Form 10-K or
Form 10-KSB.
Past performance is not necessarily indicative of future
results.
A-1
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS (UNAUDITED)
This table provides a summary of the experience of the sponsors
of Prior Real Estate Programs for which offerings have been
initiated since January 1, 2004. Information is provided
with regard to the manner in which the proceeds of the offerings
have been applied. Also set forth below is information
pertaining to the timing and length of these offerings and the
time period over which the proceeds have been invested in the
properties. All figures are as of December 31, 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-2
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-3
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-4
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-5
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-6
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-7
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-8
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-9
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-10
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-11
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-12
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-13
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-14
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-15
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-16
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-17
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-18
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-19
TABLE
I
EXPERIENCE
IN RAISING AND INVESTING FUNDS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-20
NOTES TO TABLE I
|
|
|
(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. |
Past performance is not necessarily indicative of future
results.
A-21
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES (UNAUDITED)
This table sets forth the compensation paid to the sponsor and
its affiliates during the three years ended December 31,
2006. Prior Real Estate programs whose offerings have closed
since January 1, 2004 are shown separately and all other
programs have been aggregated. The table includes compensation
paid out of the offering proceeds and compensation paid in
connection with the ongoing operations of Prior Real Estate
Programs. Each of the Prior Real Estate Programs for which
information is presented below has similar or identical
investment objectives to this program. All amounts are as of
December 31, 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-22
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-23
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-24
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-25
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-26
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-27
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-28
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-29
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-30
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-31
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-32
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-33
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-34
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-35
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-36
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-37
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-38
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-39
TABLE II
COMPENSATION
TO SPONSOR AND AFFILIATES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-40
NOTES TO TABLE II
|
|
|
(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. |
Past performance is not necessarily indicative of future
results.
A-41
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED)
The following sets forth the unaudited operating results of
Prior Real Estate Programs sponsored by affiliates of the
sponsor of this program, the offerings of which have been closed
since January 1, 2002. The information relates only to
programs with investment objectives similar to this program. All
amounts are as of December 31 of the year indicated, except
as noted.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-42
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-43
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-44
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-45
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-46
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-47
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-48
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-49
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-50
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-51
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-52
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-53
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-54
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-55
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-56
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-57
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-58
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-59
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-60
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-61
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-62
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-63
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-64
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-65
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-66
TABLE III
ANNUAL
OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
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
|
%
|
Past performance is not necessarily indicative of future
results.
A-67
NOTES TO TABLE III
|
|
|
(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. |
Past performance is not necessarily indicative of future
results.
A-68
TABLE
IV
RESULTS
OF COMPLETED PROGRAMS (UNAUDITED)
The following table presents summary information on the results
of Prior Real Estate Programs that completed operations since
January 1, 2002 and that had similar or identical
investment objectives to those of this program. All amounts are
from the inception of the program to the date the program was
completed.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-69
TABLE
IV
RESULTS
OF COMPLETED PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-70
TABLE
IV
RESULTS
OF COMPLETED PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-71
TABLE
IV
RESULTS
OF COMPLETED PROGRAMS
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Past performance is not necessarily indicative of future
results.
A-72
NOTES TO TABLE IV
|
|
|
(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. |
Past performance is not necessarily indicative of future
results.
A-73
TABLE
V
RESULTS
OF SALES OR DISPOSALS OF PROPERTIES (UNAUDITED)
This table provides summary information on the results of sales
or disposals of properties since January 1, 2004 by Prior
Real Estate Programs having similar investment objectives to
those of this program. All amounts are through December 31,
2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-74
TABLE
V
RESULTS
OF SALES OR DISPOSALS OF PROPERTIES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-75
TABLE
V
RESULTS
OF SALES OR DISPOSALS OF PROPERTIES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
Past performance is not necessarily indicative of future
results.
A-76
TABLE
V
RESULTS
OF SALES OR DISPOSALS OF PROPERTIES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-77
TABLE
V
RESULTS
OF SALES OR DISPOSALS OF PROPERTIES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
Past performance is not necessarily indicative of future
results.
A-78
TABLE
V
RESULTS
OF SALES OR DISPOSALS OF PROPERTIES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-79
TABLE
V
RESULTS
OF SALES OR DISPOSALS OF PROPERTIES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
Past performance is not necessarily indicative of future
results.
A-80
TABLE
V
RESULTS
OF SALES OR DISPOSALS OF PROPERTIES
(UNAUDITED) (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Past performance is not necessarily indicative of future
results.
A-81
NOTES TO TABLE V
|
|
|
(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. |
Past performance is not necessarily indicative of future
results.
A-82
APPENDIX B
|
|
u COLE u
CREDIT
PROPERTY TRUST II, INC.
|
For
Prospectus dated May 11, 2007
|
Subscription Agreement for the Purchase of Common Stock of Cole
Credit Property Trust II, Inc.
Please read this Subscription
Agreement/Signature Page and the Terms and Conditions before
signing.
A - INVESTMENT
|
|
|
|
|
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
|
B - TYPE OF
OWNERSHIP
NON-CUSTODIAL OWNERSHIP
(Make Check Payable To:
Wells Fargo Bank N.A., Escrow Agent for Cole Credit Property
Trust II, Inc.)
|
|
|
|
|
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
|
|
C - SUBSCRIBER
INFORMATION
|
|
|
|
Subscriber
Name_
_ |
o Mr. |
o Mrs. |
o Ms. |
Social Security # or
Taxpayer
ID # o o o - o o - o o o
o
Date of Birth/Date of
Incorporation o o - o o - o o o o
Mailing
Address _
_
|
|
|
City _
_ |
State _
_ |
Zip _
_ |
Home Telephone
No. o o o - o o o - o o
o o
Business Telephone
No. o o o - o o o - o o
o o
|
|
|
|
Co-
Subscriber_
_ |
o Mr. |
o Mrs. |
o Ms. |
Social
Security #o o o - o o - o o o o
(Co-Subscriber)
Date of
Birth o o - o o - o o o o
(Co-Subscriber)
Residence Address (if different
from mailing
address) _
_
|
|
|
City _
_ |
State _
_ |
Zip _
_ |
E-mail
Address_
_
|
|
Please
Indicate Citizenship Status |
o U.S. Citizen o Resident
Alien
o Non-Resident Alien
o Employee or
Affiliate |
INTERESTED
PARTY
(Optional)
If you would like a duplicate copy of all communications the
Company sends to you to be sent to an additional party (such as
your accountant or financial advisor), please complete the
following.
|
|
|
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
|
(CONTINUED ON REVERSE
SIDE)
B-1
D DISTRIBUTION
OPTIONS: NON-CUSTODIAL OWNERSHIP ACCOUNTS
o Mail
to Address of Record
|
|
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)
|
Name of Bank or
Individual _
_
Mailing
Address _
_
|
|
|
City _
_
|
State _
_
|
Zip _
_
|
Bank ABA # (for ACH
only) _
_
Account # (MUST BE FILLED
IN) _
_
DISTRIBUTION
OPTIONS: CUSTODIAL OWNERSHIP ACCOUNTS
o
Mail to Custodial Account
o
Distribution Reinvestment Program: Subscriber elects to
participate in the Distribution Reinvestment Program described
in the Prospectus
I (we) hereby authorize Cole Credit
Property Trust II, Inc. (Company) to deposit
distributions from my (our) interest in stock of the Company
into the account at the financial institution as indicated in
this Section D. I further authorize the Company to debit
this account in the event that the Company erroneously deposits
additional funds to which I am not entitled, provided that such
debit shall not exceed the original amount of the erroneous
deposit. In the event that I withdraw funds erroneously
deposited into my account before the Company reverses such
deposit, I agree that the Company has the right to retain any
future distributions that I am entitled until the erroneously
deposited amounts are recovered by the Company.
This authorization is to remain in
full force and effect until the Company has received written
notice from me of the termination of this authorization in time
to allow reasonable opportunity to act on it, or until the
Company has sent me written notice of termination of this
authorization.
Investors
Signature _
_
E SUBSCRIBER
SIGNATURES
|
|
|
|
|
|
|
|
|
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
|
SUBSTITUTE
W-9:
I HEREBY CERTIFY under penalty of perjury (i) that the
taxpayer identification number shown on the Subscription
Agreement/Signature Page is true, correct and complete,
(ii) that I am not subject to backup withholding either
because I have not been notified that I am subject to backup
withholding as a result of a failure to report all interest or
distributions, or the Internal Revenue Service has notified me
that I am no longer subject to backup withholding, and
(iii) I am a U.S. person.
NOTICE IS HEREBY GIVEN TO EACH
SUBSCRIBER THAT BY EXECUTING THIS AGREEMENT YOU ARE NOT WAIVING
ANY RIGHTS YOU MAY HAVE UNDER THE SECURITIES ACT OF 1933 AND ANY
STATE SECURITIES LAWS.
A SALE OF THE SHARES MAY NOT
BE COMPLETED UNTIL AT LEAST FIVE BUSINESS DAYS AFTER THE DATE
THE SUBSCRIBER RECEIVES THE PROSPECTUS.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
o Mr. o Mrs. o Ms.
Name of Registered
Representative _
_
Mailing
Address _
_
|
|
|
City _
_
|
State _
_
|
Zip _
_
|
Home Office Mailing
Address _
_
|
|
|
City _
_
|
State _
_
|
Zip _
_
|
Broker/Dealer Representative
ID # _
_
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registered Representatives
Telephones
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registered Representatives
E-Mail _
_
Have You Changed Broker/Dealer
(since last
purchase)? o Yes o No
Signature Registered
Representative _
_
Signature Broker/Dealer
(if
applicable) _
_
G REGISTERED
INVESTMENT ADVISOR (RIA)
REGISTERED INVESTMENT ADVISOR (RIA)
- NO SALES COMMISSIONS ARE PAID ON THESE ACCOUNTS.
|
|
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.
|
ELECTRONIC DELIVERY
(OPTIONAL)
Instead of receiving paper copies
of this prospectus, our prospectus supplements, annual reports,
proxy statements and other stockholder communications and
reports, you may elect to receive electronic delivery of
stockholder communications from Cole Credit Property Trust II,
Inc. If you would like to consent to electronic delivery,
including pursuant to CD-ROM or electronic mail please sign and
return this election with your Subscription Agreement.
By signing below, I acknowledge and
agree that I will not receive paper copies of any stockholder
communications unless (i) I notify Cole that I am revoking
this election with respect to all stockholder communications or
(ii) I specifically request that Cole send a paper copy of
a particular stockholder communication to me. Cole has advised
me that I have the right to revoke this election at any time and
receive all stockholder communications as paper copies through
the mail. I also understand that I have the right to request a
paper copy of any stockholder communication.
By electing electronic delivery, I
understand that I may incur certain costs associated with
spending time on-line and downloading and printing stockholder
communications and I may be required to download software to
read documents delivered in electronic format. Electronic
delivery also involves risks related to system or network outage
that could impair my timely receipt of or access to stockholder
communications.
|
|
|
|
|
|
|
|
|
|
Signature
|
|
Date
|
|
E-mail Address
|
B-3
APPENDIX C
u COLE u
CREDIT
PROPERTY TRUST II, INC.
Additional Investment
Subscription Agreement
This form may be used by any
current Investor (the Investor) in Cole Credit
Property Trust II, Inc. (the Company), who
desires to purchase additional shares of the Companys
common stock pursuant to the Additional Subscription Agreement
and who purchased their shares directly from the Company.
Investors who acquired shares other than through use of a
Subscription Agreement (e.g., through a transfer of ownership or
TOD) and who wish to make additional investments must complete
the Cole Credit Property Trust II, Inc. Subscription
Agreement.
Minimum Additional Investment:
$1,000
|
|
|
|
|
|
|
|
|
|
$ _
_
|
|
|
|
|
Total $ Invested
|
|
Total Shares
|
|
|
Total shares may vary if this is a
non-commission sale or if volume discounts apply.
|
|
|
|
|
|
|
|
SUBSCRIBER INFORMATION
Subscriber
Name _
_ o Mr. o Mrs. o Ms.
Social Security # or Taxpayer ID
# o o o - o o - o o o
o
Mailing
Address _
_
Home Telephone
No. o o o - o o o - o o
o o
Existing CCPTII Account
# _
_
Date of Birth or Date of
Incorporation o o - o o - o o o o
|
|
|
City _
_
|
State _
_
|
ZIP _
_
|
Business Telephone
No. o o o - o o o - o o
o o
SUBSCRIBER SIGNATURES
|
|
|
|
|
|
|
|
|
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
|
NOTICE IS HEREBY GIVEN TO EACH
SUBSCRIBER THAT BY EXECUTING THIS AGREEMENT YOU ARE NOT WAIVING
ANY RIGHTS YOU MAY HAVE UNDER THE SECURITIES ACT OF 1933 AND ANY
STATE SECURITIES LAWS.
A SALE OF THE SHARES MAY NOT
BE COMPLETED UNTIL AT LEAST FIVE BUSINESS DAYS AFTER THE DATE
THE SUBSCRIBER RECEIVES THE PROSPECTUS.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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