Back to GetFilings.com



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549

FORM 10-K

(Mark One)

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the fiscal year ended December 31, 2003.

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the transition period from              to            .

Commission file number 0-12989


COMMERCIAL NET LEASE REALTY, INC.
(Exact name of registrant as specified in its charter)
 
Maryland
(State or other jurisdiction of
incorporation or organization)
56-1431377
(I.R.S. Employer Identification No.)
 
450 South Orange Avenue, Suite 900
Orlando, Florida 32801
(Address of principal executive offices, including zip code)

Registrant's telephone number, including area code: (407) 265-7348

Securities registered pursuant to Section 12(b)(6) of the Act:
 
Title of each class
Common Stock, $0.01 par value
9% Non-Voting Series A Preferred Stock
6.70% Non-Voting Series B Preferred Stock
7.125% Notes due 2008
8.125% Notes due 2004
8.500% Notes due 2010
7.750% Notes due 2012
Name of exchange on which registered:
New York Stock Exchange
New York Stock Exchange
None
None
None
None
None
 
Securities registered pursuant to section 12(g) of the Act:

None
(Title of class)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days:  Yes    X     No        .

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [  ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act): Yes    X     No        .

The aggregate market value of voting common stock held by non-affiliates of the registrant as of June 30, 2003 was $635,375,131.

The aggregate market value of voting common stock held by non-affiliates of the registrant as of February 28, 2004 was $918,966,296.

The number of shares of common stock outstanding as of February 28, 2004 was 50,970,914.

DOCUMENTS INCORPORATED BY REFERENCE:

1.   Registrant incorporates by reference portions of the Commercial Net Lease Realty, Inc. Annual Report to Shareholders for the fiscal year ended December 31, 2003 (Items 5, 6, 7, 7A and 8 of Part II).  
 
2   Registrant incorporates by reference portions of the Commercial Net Lease Realty, Inc. Proxy Statement for the 2004 Annual Meeting of Shareholders (Items 10, 11, 12, 13 and 14 of Part III).  

PART I

Item 1.    Business

Commercial Net Lease Realty, Inc., a Maryland corporation is a fully integrated, self-administered real estate investment trust (“REIT”) formed in 1984. Commercial Net Lease Realty, Inc. and its wholly-owned subsidiaries (collectively, the “Registrant” or the “Company”), acquires, owns, manages and indirectly, through investment interests, develops primarily single-tenant retail, office and industrial properties that are generally leased under long-term commercial net leases. The Company’s executive offices are located at 450 S. Orange Avenue, Suite 900, Orlando, Florida 32801, and its telephone number is (407) 265-7348. The Company has an internet website at www.nnnreit.com where the Company’s filings with the Securities and Exchange Commission can be downloaded free of charge.

The Company’s strategy is to invest primarily in single-tenant, retail, office and industrial properties which typically are located along intensive commercial corridors near traffic generators, such as regional malls, business developments and major thoroughfares. Management believes that these types of properties when leased to high-quality tenants provide attractive opportunities for a stable current return and the potential for capital appreciation. In management’s view, these types of properties also provide the Company with flexibility in use and tenant selection when the properties are re-let.

The Company will hold its properties until it determines that the sale of the properties is advantageous in view of the Company’s investment objectives. In deciding whether to sell properties, the Company will consider factors such as potential capital appreciation, net cash flow, potential use of sale proceeds and federal income tax considerations.

Properties

As of December 31, 2003, the Company owned 339 properties (the “Properties”) that are leased to established tenants, including Academy, Barnes & Noble, Bennigan’s, Best Buy, Borders, Eckerd, Jared Jewelers, OfficeMax, The Sports Authority and the United States of America. Approximately 97 percent of the gross leasable area of the Company’s portfolio of Properties was leased at December 31, 2003.

The Properties are generally leased under net leases pursuant to which the tenant typically will bear responsibility for substantially all property costs and expenses associated with ongoing maintenance and operation. Certain of the Company’s Properties, including the two office buildings acquired during 2003 (see “Item 2. Properties”), are subject to leases under which the Company retains responsibility for certain costs and expenses associated with the Property. The leases of each of the Company’s Properties require payment of base rent plus, generally, either percentage rent based on the tenant’s gross sales or contractual increases in base rent.

During 2003, one of the Company’s lessees, Eckerd Corporation, accounted for more than 10 percent of the Company’s total rental income (including the Company’s share of rental income from nine properties owned by one of the Company’s unconsolidated affiliates). As of December 31, 2003, Eckerd Corporation leased 52 properties (including three properties under leases with one of the Company’s unconsolidated affiliates). Based on the minimum rental payments required by the leases, Eckerd Corporation may continue to account for more than 10 percent of the Company’s total rental income in 2004. In August 2003, the Company entered into lease agreements with the United States of America, which the Company expects to account for more than 10 percent of the Company’s total rental income in future years. Any failure of these lessees to make the lease payments when they are due could materially affect the Company’s income.

Investments in Consolidated Subsidiaries

During its course of business, the Company has formed or acquired 21 wholly-owned subsidiaries primarily to facilitate the acquisition and development of real estate of certain properties. Some of the subsidiaries were formed to hold an interest in certain of the Company’s unconsolidated affiliates. Each of the wholly-owned subsidiaries is a qualified real estate investment trust subsidiary as defined under the Internal Revenue Code Section 856(i)(2).

Investments in Unconsolidated Affiliates

In May 1999, the Company transferred its build-to-suit development operation to a 95 percent owned, taxable unconsolidated subsidiary, Commercial Net Lease Realty Services, Inc. (“Services”). The Company contributed $5,700,000 of real estate and other assets to Services in exchange for shares of non-voting common stock. In connection with its contribution, the Company received a 95 percent, non-controlling interest in Services and was entitled to receive 95 percent of the dividends paid by Services. On December 31, 2001, the Company contributed an additional $20,042,000 of real estate. As a result of its additional contribution, effective January 1, 2002, the Company holds a 98.7 percent, non-controlling interest in Services and is entitled to receive 98.7 percent of the dividends paid by Services. Gary M. Ralston, James M. Seneff, Jr. and Kevin B. Habicht, each of which are officers and directors of the Company, own the remaining 1.3 percent interest, which is 100 percent of the voting interest in Services. The Company has a secured line of credit agreement with Services for a $35,000,000 revolving credit facility. The credit facility is secured by a first mortgage on Services’ properties. In addition, the Company has lines of credit and security agreements with wholly-owned subsidiaries of Services for an aggregate amount of $115,000,000 of revolving credit facilities and is secured by a pledge of the real estate and/or the other assets owned by the respective borrower. Collectively, these agreements provide an aggregate borrowing capacity of $150,000,000 to Services and its wholly-owned subsidiaries and each agreement has an expiration date of May 9, 2006. Services primarily acquires, develops, leases and sells freestanding net leased properties. The Company accounts for its interest in Services and its wholly-owned subsidiaries under the equity method of accounting.

In September 1997, Net Lease Realty III, Inc., a wholly-owned subsidiary of the Company, formed a limited partnership, Net Lease Institutional Realty L.P. (the “Partnership”), with The Northern Trust Company, Trustee of the Retirement Plan for the Chicago Transit Authority Employees (“CTA”) to acquire, own and manage nine properties. Net Lease Realty III, Inc. was the sole general partner (the “General Partner”) with a 20 percent interest in the Partnership, and CTA is the sole limited partner with an 80 percent interest in the Partnership. Pursuant to the Limited Partnership Agreement (“Agreement”), the General Partner is responsible for the management of the Partnership’s properties. Net income and losses of the Partnership are to be allocated to the partners in accordance with their respective percentage interest in the Partnership. The Partnership secured a $12,000,000 non-recourse mortgage on the Partnership’s nine properties in September 1997 at a 7.37% interest rate.

As of December 31, 2003, the Partnership owned nine properties (the “Partnership Properties”) leased to eight tenants. Generally, the leases of the Partnership Properties provide for initial terms of 15 to 20 years with annual base rent ranging from $100,000 to $730,000 and building sites ranging from 11,000 to 70,000 square feet. The Partnership Properties are generally leased under net leases pursuant to which the tenant typically will bear the responsibility for substantially all property costs and expenses related to ongoing maintenance and operation, including utilities, property taxes and insurance.

Under the terms of the Agreement, CTA had the right to convert its 80 percent interest into shares of the Company’s common stock. In October 2003, CTA exercised that right and based on the terms and calculation defined in the Agreement, the Company issued 953,551 shares of common stock to CTA in a private transaction in February 2004.

The Company has entered into five limited liability company (“LLC”) agreements between June 2001 and July 2003, with CNL Commercial Finance, Inc. (“CCF”), a related party. Each of the LLCs holds an interest in mortgage loans and is 100 percent equity financed. The Company holds a non-voting and non-controlling interest in each of the LLCs ranging from 36.7 to 44.0 percent and accounts for its interests under the equity method of accounting. In 2003, in connection with a loan to CCF from an affiliate of James M. Seneff, Jr., an officer and director of the Company, the Company pledged a portion of its interest in two of the LLCs as partial collateral for the loan.

In May 2002, the Company contributed cash to purchase a combined 25 percent partnership interest in CNL Plaza, Ltd. and CNL Plaza Venture, Ltd. (collectively, “Plaza”), which owns a 346,000 square foot office building and an interest in an adjacent parking garage. Affiliates of James M. Seneff, Jr., an officer and director of the Company, and Robert A. Bourne, a member of the Company’s board of directors, own the remaining partnership interests. The Company accounts for its 25 percent interest in the Plaza under the equity method of accounting. Since November 1999, the Company has leased its office space from Plaza. The Company’s lease expires in October 2014. In addition, the Company has severally guaranteed 41.67% of a $15,500,000 promissory note on behalf of Plaza. The maximum obligation to the Company is $6,458,300 plus interest. Interest accrues at a rate of LIBOR plus 200 basis point per annum on the unpaid principal amount. This guarantee shall continue through the loan maturity in November 2004. Plaza intends to renew the promissory note in 2004.

Advisory Services

In January 1998, the Company acquired its external advisor, CNL Realty Advisors, Inc. (the “Advisor”), which resulted in the Company becoming a self-administered and self-managed REIT (the “Advisor Transaction”). Pursuant to an agreement and plan of merger, the Advisor was merged into a wholly-owned subsidiary of the Company pursuant to which all of the outstanding common stock of the Advisor was exchanged for 220,000 shares of common stock of the Company and the right, based upon the Company’s completed property acquisitions and completed development projects in accordance with the merger agreement, to receive up to 1,980,000 additional shares (the “Share Balance”) of the Company’s common stock, for a period of up to five years. The Company has issued the entire Share Balance as of December 31, 2001. Upon the consummation of the Advisor Transaction, all personnel employed by the Advisor became employees of the Company. Following consummation of the Advisor Transaction, the Company’s agreement with its Advisor and the obligation of the Company to pay any fees there under was terminated. For a complete description of the Advisor Transaction, see the Company’s Proxy Statement dated November 13, 1997, for the Company’s 1997 annual meeting of stockholders.

Merger

In December 2001, the Company acquired 100 percent of Captec Net Lease Realty, Inc. (“Captec”), a publicly traded real estate investment trust, which owned 135 freestanding, net lease properties located in 26 states. Captec shareholders had the right to receive $11,839,000 in cash, 4,349,918 newly issued shares of the Company’s common stock and 1,999,974 newly issued shares of the Company’s 9% Series A Preferred Stock. The merger was accounted for under the purchase method of accounting. Under the purchase method of accounting, the merger acquisition price of $124,722,000 was allocated to the assets acquired and liabilities assumed at their fair values. As a result, the Company did not record goodwill.

In January 2002, beneficial owners of shares of Captec stock held of record by Cede & Co. who alleged that they did not vote for the merger (and who alleged that they caused a written demand for appraisal of their Captec shares to be served on Captec), filed in the Chancery Court of the State of Delaware in and for New Castle County a Petition for Appraisal of Stock (“Appraisal Action”). The Appraisal Action alleged that 1,037,946 shares of Captec dissented from the merger and sought to require the Company to pay to all Captec stockholders who demanded appraisal of their shares the fair value of those shares, with interest from the date of the merger. Appraisal Action also sought to require the Company to pay all costs of the proceeding, including fees and expenses for plaintiff’s attorneys and experts. As a result of this action, the plaintiffs were not entitled to receive the Company’s common and Series A Preferred Stock shares as offered in the original merger consideration. Accordingly, the Company reduced the number of common and Series A Preferred Stock shares issued and outstanding by 474,037 and 217,950, respectively, which represents the number of shares that would have been issued to the plaintiffs had they accepted the original merger consideration. In 2003, the Company further reduced the number of common and Series A Preferred Stock shares issued and outstanding by 824 and 379, respectively. As of December 31, 2002, the Company had recorded the value of these shares at the original consideration share price in addition to the cash portion of the original merger consideration as other liabilities totaling $13,278,000. In February 2003, the Company entered into a settlement agreement with the beneficial owners of the alleged 1,037,946 dissenting shares (including the petitioners in the Appraisal Action) which required the Company to pay $15,569,000, which approximated the value of the original merger consideration (which included cash, common stock and Series A Preferred Stock shares) at the time of the litigation settlement plus the dividends that would have been paid if the shares had been issued at the time of the merger. On February 13, 2003, the parties filed a stipulation and order of dismissal and the Court entered the order of dismissal, dismissing the Appraisal Action with prejudice.

Competition

The Company generally competes with other REITs, commercial developers, real estate limited partnerships and other investors, including but not limited to, insurance companies, pension funds and financial institutions, in the acquisition, leasing, financing, development and disposition of investments in net-leased properties. Over 60 other publicly traded REITs own, manage or develop retail, office or industrial properties.

Employees

As of December 31, 2003, the Company employed 44 full-time persons including executive, administrative and field personnel. Reference is made to “Item 10. Directors and Executive Officers of the Registrant” for a listing of the Company’s Executive Officers.

Item 2.    Properties

As of December 31, 2003, the Company owned 339 Properties located in 39 states, of which 97 percent of the gross leasable area is leased to established retail and office tenants. Reference is made to the Schedule of Real Estate and Accumulated Depreciation and Amortization filed with this report for a listing of the Properties and their respective carrying costs.

Description of Retail and Office Properties

Retail Properties

Land.     The Company’s retail Property sites range from approximately 15,000 to 774,000 (average of 110,000) square feet depending upon building size and local demographic factors. Sites purchased by the Company are in locations zoned for commercial use which have been reviewed for traffic patterns and volume. Land costs range from approximately $73,000 to $8,882,000 (average of $1,134,000).

Buildings.     The buildings generally are single-story structures constructed from various combinations of stucco, steel, wood, brick and tile. Building sizes range from approximately 1,000 to 135,000 (average of 21,000) square feet. Building costs range from $44,000 to $9,170,000 (average of $1,622,000) for each retail Property, depending upon the size of the building and the site and the area in which the Property is located. Generally, the retail Properties owned by the Company are freestanding, with paved parking areas.

Leases.     Although there are variations in the specific terms of the leases, the following is a summarized description of the general structure of the Company’s leases. Generally, the leases of the Properties owned by the Company provide for initial terms of 10 to 20 years. As of December 31, 2003, the weighted average remaining lease term was approximately 11 years. The Properties are generally leased under net leases pursuant to which the tenant typically will bear responsibility for substantially all property costs and expenses associated with ongoing maintenance and operation, including utilities, property taxes and insurance. In addition, the majority of the Company’s leases provide that the tenant is responsible for roof and structural repairs. The leases of the Properties provide for annual base rental payments (payable in monthly installments) ranging from $23,000 to $1,248,000 (average of $264,000). Generally, the leases provide for either percentage rent or contractual increases in annual rent. Leases which provide for contractual increases in annual rent generally have increases which range from two to 12 percent after every one to five years of the lease term. In addition, for those leases which provide for the payment of percentage rent, such rent is generally one to eight percent of the tenants’ annual gross sales for the respective location, less the amount of annual base rent payable in that lease year. As of December 31, 2003, 83 percent of the Company’s annualized base rent was derived from retail Properties, with leases representing approximately: (i) 80 percent of annual base rent include contractual increases, (ii) 25 percent of annual base rent include percentage rent provisions and (iii) 15 percent of annual base rent include both contractual and percentage rent provisions.

Generally, the leases of the Properties provide the tenant with one, two, three or four five-year renewal options subject to the same terms and conditions as the initial lease. Some of the leases also provide that in the event the Company wishes to sell the Property subject to that lease, the Company first must offer the lessee the right to purchase the Property on the same terms and conditions and for the same price as any offer which the Company has received for the sale of the Property.

Certain of the Company’s Properties have leases that provide the tenant with a purchase option to acquire the Property from the Company. The purchase price calculations are generally stated in the lease agreement or are based on current market value.

Office Properties

In August 2003, the Company acquired two office buildings and a related parking garage in the Washington, D.C. metropolitan area (“Office Properties”), for $142,800,000. In addition, the Company has agreed to fund an additional $26,544,000 for building and tenant improvements, and other costs related to the lease. As of December 31, 2003, the Company had funded $11,438,000 of these improvements. These properties include two office buildings which have an aggregate of 555,000 rentable square feet (505,000 usable square feet for purposes of calculating rent) and a two-level garage with 1,079 parking spaces. The Office Properties are leased substantially to The United States of America (“USA”) to be used as the headquarters of the Transportation Security Administration. The lease was executed in December 2002 and USA began occupying space in the buildings in phases beginning in January 2003. The lease will expire in 2014. USA executed a modified net lease (i.e., the landlord pays certain property related operating costs), that commenced for a portion of the properties in December 2002. Once fully occupied, USA will pay approximately $18,300,000 in annual rent for the Office Properties. USA is responsible for the actual amount of real estate taxes above the base year amount and increases in operating expenses above an expected base year amount, subject to a consumer price index cap. As landlord, the Company is responsible for property insurance.

General

During 2003, one of the Company’s lessees, Eckerd Corporation (a retail drugstore chain that is a wholly-owned subsidiary of J.C. Penney Company, Inc.) accounted for more than 10 percent of the Company’s total rental income (including the Company’s share of rental income from the Partnership Properties). As of December 31, 2003, Eckerd Corporation leased 52 properties (including three properties under leases with the Partnership), representing nine percent of the Company’s total assets. For information regarding the results of operations and financial condition of this entity, refer to the Annual Report on Form 10-K of the J.C. Penney Company, Inc., Note 17 (Roll forward of Restructuring Reserves) and Note 20 (Segment Reporting) of the Notes to the Financial Statements, as filed with the Securities and Exchange Commission for the year ended January 25, 2003.

The Company generally competes with other REITs, commercial developers, real estate limited partnerships and other investors, including but not limited to, insurance companies, pension funds and financial institutions in the acquisition, leasing, financing, development and disposition of investments in net leased properties.

Investments in real property create a potential for environmental liability on the part of the owner of such property from the presence or discharge of hazardous substances on the property. It is the Company’s policy, as a part of its acquisition due diligence process, generally to obtain a Phase I environmental site assessment for each property and where warranted, a Phase II environmental site assessment. Phase I assessments involve site reconnaissance and review of regulatory files identifying potential areas of concern, whereas Phase II assessments involve some degree of soil and/or groundwater testing. The Company may acquire a property whose environmental site assessment indicates that a contamination or potential contamination exists, subject to a determination of the level of risk and potential cost of remediation. In such cases, the Company requires the seller and/or tenant to (i) remediate the problem prior to the Company’s acquiring the property, (ii) indemnify the Company for environmental liabilities or (iii) agree to other arrangements deemed appropriate by the Company to address environmental conditions at the property. The Company has 18 Properties currently under some level of environmental remediation. The seller or the tenant is contractually responsible for the cost of the environmental remediation for each of these Properties.

The Company’s principal executive offices are located at 450 South Orange Avenue, Suite 900, Orlando, Florida 32801. The Company’s telephone number is (407) 265-7348.

Item 3.    Legal Proceedings

The Company was a defendant in a lawsuit filed in December 1998 in the United States District Court for the District of Puerto Rico. The plaintiff, Ysiem Corporation, alleged that the Company was in breach of a ground lease agreement with the plaintiff regarding a land parcel owned by the plaintiff and was seeking damages of $7,500,000 and/or specific performance of the execution of the ground lease. In January 2002, the District Court Judge granted the Company’s motion for summary judgment of dismissal of the action. The plaintiff subsequently appealed the summary judgment to the U.S. First Circuit Court of Appeals. In May 2003, the U.S. First Circuit Court of Appeals affirmed the dismissal and that dismissal is now final.

In January 2002, Calapasas Investment Partnership No. 1 Limited Partnership (“Calapasas”), a Captec stockholder, filed a class action complaint against Captec, certain former Captec directors, and the Company (as successor in interest to Captec) in the United States District Court for the Northern District of California. In its complaint Calapasas alleged that Captec and certain of its directors violated provisions of the Securities and Exchange Act of 1934 by misrepresenting the value of certain Captec assets on certain of its financial statements in 2000 and 2001 (the “Calapasas Action”). The Calapasas Action asserts that it is brought on behalf of a class consisting of all persons and entities (except insiders) that purchased Captec common stock between August 9, 2000 and prior to July 2, 2001. The Calapasas Action seeks to be certified as a class action and seeks compensatory and punitive damages for the plaintiff and other members of the class, as well as costs and expenses, including fees for plaintiff’s attorneys, accountants and experts. The Calapasas Action could result in damage awards against Captec and/or its directors, damages for which the Company, as successor in interest to Captec, could be responsible. In October 2002, the Calapasas Action was dismissed by the Court with leave to amend. A Second Amended Complaint was filed by Calapasas Investment Partnership No. 1 Limited Partnership in November 2002, which, among other things, reduced the alleged plaintiff class to those persons and entities (except insiders) who purchased common stock of Captec between March 30, 2001 and July 2, 2001. A Motion to Dismiss the Second Amended Complaint was filed by the defendants in December 2002. In August 2003, the Motion to Dismiss the Second Amended Complaint was denied by the court. In October 2003, the parties to the litigation, through their respective counsel, entered into a Memorandum of Understanding which sets out the essential terms of settlement of this claim. Pursuant to the Memorandum of Understanding, the total settlement amount to be paid to the plaintiffs is $225,000, which includes payment of attorneys’ fees and costs to plaintiffs’ counsel. The settlement contemplated by the Memorandum of Understanding is subject to final judicial approval of all settlement terms and a final judgment of dismissal with prejudice of the Calapasas Action.

In the ordinary course of its business, the Company is a party to various other legal actions which management believes is routine in nature and incidental to the operation of the business of the Company. Management believes that the outcome of the proceedings will not have a material adverse effect upon its operations or financial condition.

Item 4.    Submission of Matters to a Vote of Security Holders

None.

PART II

Item 5.    Market for Registrant’s Common Equity and Related Stockholder Matters

Certain information responsive to this Item is contained in the section captioned “Share Price and Dividend Data” on page 73 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2003; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference.

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); certain information responsive to this Item is contained in the section thereof captioned “Executive Compensation – Equity Compensation Plan Information,” and the information in such section is incorporated herein by reference.

Item 6.    Selected Financial Data

Certain information responsive to this Item is contained in the section captioned “Historical Financial Highlights” on pages 8 and 9 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2003; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference. For a discussion of material events affecting the comparability of the information reflected in the selected financial data, refer to the section captioned “Management’s Discussion and Analysis of Financial Condition and Results of Operations” on pages 14 through 36 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2003. The information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference.

Item 7.    Management's Discussion and Analysis of Financial Condition and Results of Operations

Information responsive to this Item is contained in the section captioned “Management’s Discussion and Analysis of Financial Condition and Results of Operations” on pages 14 through 36 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2003; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference.

Item 7A.    Quantitative and Qualitative Disclosures About Market Risk

Information responsive to this Item is contained in the section captioned “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, subsection “Quantitative and Qualitative Disclosures About Market Risk”, on pages 35 and 36 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2003; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference.

Item 8.    Financial Statements and Supplementary Data

Certain information responsive to this Item is contained in the section captioned “Consolidated Quarterly Financial Data” on page 72 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2003; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference. The financial statements of the Registrant, together with the report thereon of KPMG LLP, appearing in the Annual Report to Shareholders for the year ended December 31, 2003, are incorporated herein by reference.

Item 9.    Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

Item 9A.    Controls and Procedures

Quarterly Evaluation. The Company carried out an evaluation as of December 31, 2003 of the effectiveness of the design and operation of its “disclosure controls and procedures,” which the Company refers to as disclosure controls. This evaluation was done under the supervision and with the participation of management, including the Company’s Chief Executive Officer and Chief Financial Officer. Rules adopted by the Commission require the Company present the conclusions of the Chief Executive Officer and Chief Financial Officer about the effectiveness of the Company’s disclosure controls as of the end of the period covered by this annual report.

CEO and CFO Certifications. Included as Exhibits 31.1, 31.2 and 31.3 to this Annual Report on Form 10-K are forms of “Certification” of the Company’s Chief Executive Officer and Chief Financial Officer. The forms of Certification are required in accordance with Section 302 of the Sarbanes-Oxley Act of 2002. This section of the Annual Report on Form 10-K which you are currently reading is the information concerning the evaluation referred to in the Section 302 certifications. This information should be read in conjunction with the Section 302 certifications for a more complete understanding of the topics presented.

Disclosure Controls and Procedures and Internal Control over Financial Reporting. Disclosure controls and procedures are designed with the objective of ensuring that information required to be disclosed in our reports filed or submitted under the Exchange Act, such as this Annual Report on Form 10-K, is recorded, processed, summarized and reported within the time periods specified in the Commission’s rules and forms. Disclosure controls and procedures are also designed with the objective of ensuring that such information is accumulated and communicated to the Company’s management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Internal control over financial reporting is a process designed by, or under the supervision of, the Company’s Chief Executive Officer and Chief Financial Officer, and effected by the Company’s board of directors (the “Directors”), management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes those policies and procedures that:

      pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the Company’s assets;

      provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that the Company’s receipts and expenditures are being made only in accordance with authorizations of management or the Directors; and

      provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material adverse effect on the Company’s financial statements.

Limitations on the Effectiveness of Controls. Management, including the Company’s Chief Executive Officer and Chief Financial Officer, do not expect that our disclosure controls and procedures or the Company’s internal control over financial reporting will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management’s override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

Conclusions. Based upon the evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of December 31, 2003 and subject to the limitations noted above, the Company’s disclosure controls and procedures were effective at the reasonable assurance level to ensure that material information relating to the Company and its consolidated subsidiaries is made known to management, including the Chief Executive Officer and Chief Financial Officer.

During the three months ended December 31, 2003, there were no significant changes in the Company’s internal control over financial reporting that has materially affected, or are reasonably likely to materially affect, the Company’s internal control for financial reporting.

PART III

Item 10.    Directors and Executive Officers of the Registrant

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); information responsive to this Item is contained in the sections thereof captioned “Proposal I: Election of Directors – Nominees,” “Proposal I: Election of Directors – Executive Officers,” “Proposal I: Election of Directors – Code of Business Conduct” and “Security Ownership,” and the information in such sections is incorporated herein by reference.

Item 11.    Executive Compensation

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); information responsive to this Item is contained in the section thereof captioned “Proposal I: Election of Directors – Compensation of Directors,” “Executive Compensation,” “Compensation Committee Report” and “Performance Graph,” and the information in such sections is incorporated herein by reference.

Item 12.    Security Ownership of Certain Beneficial Owners and Management

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); information responsive to this Item is contained in the section thereof captioned “Executive Compensation – Equity Compensation Plan Information,” “Security Ownership,” and the information in such section is incorporated herein by reference.

Item 13.    Certain Relationships and Related Transactions

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); information responsive to this Item is contained in the section thereof captioned “Certain Transactions,” and the information in such section is incorporated herein by reference.

Item 14.    Principal Accounting Fees and Services

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); information responsive to this Item is contained in the section thereof captioned “Audit Committee Report,” and the information in such section is incorporated herein by reference.

PART IV

Item 15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K
  
(a) The following documents are filed as a part of this report.
  
(1) Financial Statements
 
Independent Auditors' Report
 
Consolidated Balance Sheets as of December 31, 2003 and 2002
 
Consolidated Statements of Earnings for the years ended December 31, 2003, 2002 and 2001
 
Consolidated Statements of Stockholders' Equity for the years ended December 31, 2003, 2002 and 2001
 
Consolidated Statements of Cash Flows for the years ended December 31, 2003, 2002 and 2001
 
Notes to Consolidated Financial Statements
 
(2) Financial Statement Schedules
 
Report of Independent Auditors' on Supplementary Information
 
Schedule III - Real Estate and Accumulated Depreciation and Amortization and Notes as of December 31, 2003
 
Schedule IV - Mortgage Loans on Real Estate and Notes as of December 31, 2003
 
All other schedules are omitted because they are not applicable or because the required information is shown in the financial statements or the notes thereto.
 
(3) Exhibits
 
3. Articles of Incorporation and By-laws
 
3.1 First Amended and Restated Articles of Incorporation of the Registrant (filed as Exhibit 3.1 to the Registrant's Registration Statement No. 333-64511 on Form S-3 and incorporated herein by reference).
 
3.2 Articles Supplementary Establishing and Fixing the Rights and Preferences of a Series of Preferred Stock (9% Series A Non-Voting Preferred Stock, par value $0.01 per share (the “Series A Preferred Stock”) (filed as Exhibit 3 to the Registrant’s Form 8-A dated November 26, 2001 and filed with the Securities and Exchange Commission on November 27, 2001, and incorporated herein by reference).
 
3.3 Articles Supplementary Classifying and Designating 10,000 Preferred Shares as the Series B Preferred Stock (filed as Exhibit 3 to the Registrant’s Form 8-A dated August 12, 2003 and filed with the Securities and Exchange Commission on August 13, 2003, and incorporated herein by reference).
 
3.4 Amended and Restated Bylaws of the Registrant (filed herewith).
 
4. Instruments defining the rights of security holders, including indentures
 
4.1 Specimen Certificate of Common Stock, par value $0.01 per share, of the Registrant (filed as Exhibit 3.4 to the Registrant’s Registration Statement No. 1-11290 on Form 8-B and incorporated herein by reference).
 
4.2 Form of Indenture dated March 25, 1998, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,00 of 7.125% Notes due 2008 (filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K dated March 20, 1998, and incorporated herein by reference).
 
4.3 Form of Supplement Indenture No. 1 dated March 25, 1998, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,000 of 7.125% Notes due 2008 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated March 20, 1998, and incorporated herein by reference).
 
4.4 Form of 7.125% Note due 2008 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated March 20, 1998, and incorporated herein by reference).
 
4.5 Form of Supplemental Indenture No. 2 dated June 21, 1999, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,000 of 8.125% Notes due 2004 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated June 17, 1999, and incorporated herein by reference).
 
4.6 Form of 8.125% Notes due 2004 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated June 17, 1999, and incorporated herein by reference).
 
4.7 Form of Supplemental Indenture No. 3 dated September 20, 2000, by and among Registrant and First Union National Bank, Trustee, relating to $20,000,000 of 8.5% Notes due 2010 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated September 20, 2000, and incorporated herein by reference).
 
4.8 Form of 8.5% Notes due 2010 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated September 20, 2000, and incorporated herein by reference).
 
4.9 Form of Supplement Indenture No. 4 dated May 30, 2002, by and among Registrant and Wachovia Bank, National Association, Trustee, relating to $50,000,000 of 7.75% Notes due 2012 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated June 4, 2002, and incorporated herein by reference).
 
4.10 Form of 7.75% Notes due 2012 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated June 4, 2002 and incorporated herein by reference).
 
4.11 Articles Supplementary Establishing and Fixing the Rights and Preferences of a Series of Preferred Stock (the Series A Preferred Stock) (filed as Exhibit 3 to the Registrant’s Form 8-A dated November 26, 2001 and filed with the Securities and Exchange Commission on November 27, 2001, and incorporated herein by reference).
 
4.12 Specimen Stock Certificate relating to the Series A Preferred Stock (filed as Exhibit 4 to the Registrant’s Form 8-A dated November 26, 2001 and filed with the Securities and Exchange Commission on November 27, 2001, and incorporated herein by reference).
 
4.13 Articles Supplementary Classifying and Designating 10,000 Preferred Shares as the Series B Preferred Stock (filed as Exhibit 3 to the Registrant’s Form 8-A dated August 12, 2003 and filed with the Securities and Exchange Commission on August 13, 2003, and incorporated herein by reference).
 
4.14 Investment Agreement between the Registrant and The County Employees’ and Officers’ Annuity & Benefit Fund of Cook County dated August 12, 2003 (filed as Exhibit 2 to the Registrant’s Form 8-A dated August 12, 2003 and filed with the Securities and Exchange Commission on August 13, 2003, and incorporated herein by reference).
 
4.15 Specimen Stock Certificate relating to the Series B Preferred Stock (filed as Exhibit 4 to the Registrant’s Form 8-A dated August 12, 2003 and filed with the Securities and Exchange Commission on August 13, 2003,and incorporated herein by reference).
 
10. Material Contracts
 
10.1 Letter Agreement dated July 10, 1992, amending Stock Purchase Agreement dated January 23, 1992 (filed as Exhibit 10.34 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1992, and incorporated herein by reference).
 
10.2 Loan Agreement, dated January 19, 1996, among Registrant and Principal Mutual Life Insurance Company relating to a $39,450,000 loan (filed as Exhibit 10.12 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995, and incorporated herein by reference).
 
10.3 Secured Promissory Note, dated January 19, 1996, among Registrant and Principal Mutual Life Insurance Company relating to a $39,450,000 loan (filed as Exhibit 10.13 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995, and incorporated herein by reference).
 
10.4 Agreement and Plan of Merger dated May 15, 1997, by and among Commercial Net Lease Realty, Inc., Net Lease Realty II, Inc., CNL Realty Advisors, Inc. and the Stockholders of CNL Realty Advisors, Inc. (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K dated May 16, 1997, and incorporated herein by reference).
 
10.5 2000 Performance Incentive Plan (filed as Exhibit 99 to the Registrant’s Registration Statement No. 333-64794 on Form S-8 and incorporated herein by reference).
 
10.6 Third Renewal Promissory Note dated as of April 1, 2001, by Commercial Net Lease Realty Services, Inc. in favor of Registrant relating to an $85,000,000 line of credit (filed as Exhibit 10.13 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001, and incorporated herein by reference).
 
10.7 Third Modification of Amended and Restated Secured Revolving Line of Credit and Security Agreement and Other Loan Documents effective as of April 1, 2001, by and between Registrant as lender and Commercial Net Lease Realty Services, Inc., as borrower, relating to an $85,000,000 line of credit (filed as Exhibit 10.14 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001, and incorporated herein by reference).
 
10.8 Fourth Modification of Amended and Restated Secured Revolving Line of Credit and Security Agreement and Other Loan Documents effective as of July 1, 2001, by and between Registrant as lender and Commercial Net Lease Realty Services, Inc., as borrower, relating to an $85,000,000 line of credit (filed as Exhibit 10.15 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001, and incorporated herein by reference).
 
10.9 Agreement and Plan of Merger, dated as of July 1, 2001, among Commercial Net Lease Realty, Inc. and Captec Net Lease Realty, Inc. (filed as Exhibit 99.1 to the Registrant’s Current Report on Form 8-K dated July 3, 2001, and incorporated herein by reference).
 
10.10 Seventh Amended and Restated Line of Credit and Security Agreement, dated May 9, 2003, by and among Registrant, certain lenders and Wachovia Bank, N.A., as the Agent, relating to a $225,000,000 loan (filed as Exhibit 10.11 to the Registrant’s Current Report on Form 8-K dated July 11, 2003, and incorporated herein by reference).
 
10.11 Real Estate Purchase Contract, dated as of July 23, 2003, by and between MCI Worldcom Network Services, Inc. and the Company (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K dated July 25, 2003, and incorporated herein by reference).
 
10.12 U.S. Government Lease for Real Property, dated as of December 17, 2002, between MCI Worldcom Network Services, Inc. and the United States of America (filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K dated July 25, 2003, and incorporated herein by reference).
 
12. Statement of Computation of Ratios of Earnings to Fixed Charges (filed herewith).
 
13. Annual Report to Shareholders for the year ended December 31, 2003 (filed herewith).
 
23. Consent of Independent Accountants dated March 10, 2004 (filed herewith).
 
  31. Section 302 Certifications
 
31.1 Certification of Chief Executive Officer (Craig Macnab - as of February 16, 2004) pursuant to Rule 13a-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
31.2 Certification of Chief Executive Officer (James M. Seneff, Jr. - prior to February 16, 2004) pursuant to Rule 13a-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
31.3 Certification of Chief Financial Officer pursuant to Rule 13a-14, as adopted pursuantto Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
  32. Section 906 Certifications
 
32.1 Certification of Chief Executive Officer (Craig Macnab - as of February 16, 2004) pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
32.2 Certification of Chief Executive Officer (James M. Seneff, Jr. - prior to February 16, 2004) pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
32.3 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
(b) The Registrant filed the following reports on Form 8-K during the quarter ended December 31, 2003:
 
  1. November 4, 2003 for the purpose of filing under Items 7 (Financial Statements and Exhibits) and 12 (Results of Operations and Financial Condition) a press release announcing its results of operations and financial condition for the quarter and year ended September 30, 2003.
 
  2. November 26, 2003 for the purpose of filing under Items 5 (Other Events and Regulation FD Disclosure) and 7 (Financial Statements and Exhibits) announcing entry into a Limited Partnership Agreement by and between Net Lease Realty III, Inc., a wholly-owned subsidiary of the Company and Northern Trust Company.
 
  3. December 3, 2003 for the purpose of filing under Item 5 (Other Events) a press release announcing that the Company agreed to issue and sell in an underwritten public offering approximately 3,000,000 shares of its common stock.
 
  4. December 3, 2003 for the purpose of filing under Items 5 (Other Events) and 7 (Financial Statements and Exhibits) with respect to an announcement of the filing of a Prospectus Supplement to the Registration Statement on Form S-3, File No. 333-105635, for the offering by the Registrant of 3,250,000 shares of the Registrant’s Common Stock, par value $0.01.
 
  5. December 4, 2003 for the purpose of amending the Form 8-K filed on November 26, 2003 for the purpose of filing under Items 5 (Other Events and Regulation FD Disclosure) and 7 (Financial Statements and Exhibits) announcing entry into a Limited Partnership Agreement by and between Net Lease Realty III, Inc., a wholly-owned subsidiary of the Company and Northern Trust Company.
 
SIGNATURES
 
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on the 12th day of March, 2004.


COMMERCIAL NET LEASE REALTY, INC.


By: /s/Craig Macnab
Craig Macnab
Chief Executive Officer
By: /s/James M. Seneff, Jr.
James M. Seneff, Jr.
Chairman of the Board of Directors

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.



Signature   Title   Date
 
 
/s/James M. Seneff, Jr.
James M. Seneff, Jr.
  Chairman of the Board of Directors   March 12, 2004
 
 
/s/Robert A. Bourne
Robert A. Bourne
  Vice Chairman of the Board of Directors   March 12, 2004
 
 
/s/Clifford R. Hinkle
Clifford R. Hinkle
  Director   March 12, 2004
 
 
/s/Richard B. Jennings
Richard B. Jennings
  Director   March 12, 2004
 
 
/s/Ted B. Lanier
Ted B. Lanier
  Director   March 12, 2004
 
 
/s/Robert C. Legler
Robert C. Legler
  Director   March 12, 2004
 
 
/s/Robert Martinez
Robert Martinez
  Director   March 12, 2004
 
 
/s/Gary M. Ralston
Gary M. Ralston
  Director, President and Chief
Operating Officer
  March 12, 2004
 
 
/s/Kevin B. Habicht
Kevin B. Habicht
  Director, Chief Financial Officer
(Principal Financial and Accounting
Officer), Executive Vice President,
Assistant Secretary and Treasurer
  March 12, 2004

Report of Independent Auditors’ on Supplementary Information

The Board of Directors
Commercial Net Lease Realty, Inc.:

Under date of January 16, 2004, except as to the eighth paragraph of Note 4 to the consolidated financial statements, which is as of February 2, 2004, we reported on the consolidated balance sheets of Commercial Net Lease Realty, Inc. and subsidiaries as of December 31, 2003 and 2002, and the related consolidated statements of earnings, stockholders’ equity and cash flows for each of the years in the three-year period ended December 31, 2003. These consolidated financial statements and our report thereon are both included in Item 15(a)1 of Form 10-K and incorporated by reference in the annual report on Form 10-K for the year 2003. In connection with our audits of the aforementioned consolidated financial statements, we also audited the related consolidated financial statement schedules as of December 31, 2003. These consolidated financial statement schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statement schedules based on our audits.

In our opinion, such consolidated financial statement schedules, 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.



Orlando, Florida
January 16, 2004

COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
December 31, 2003
 
Initial Cost to Company

Encumbrances (k) Land Building, Improvements and Leasehold Interests




 
Real Estate the Company
     has Invested in Under
     Operating Leases:
 
Academy:
Houston, TX $ - $ 1,074,232 $ -
Houston, TX - 699,165 -
N. Richland Hills, TX - 1,307,655 -
Houston, TX - 3,086,610 -
Houston, TX - 795,005 -
Baton Rouge, LA - 1,547,501 -
Houston, TX - 2,310,845 1,627,872
Pasadena, TX - 899,768 2,180,574
Beaumont, TX - 1,423,700 2,449,261
 
Ace Hardware and Lighting:
Bourbonnais, IL - 298,192 1,329,492
 
Adam's Sports Grill:
Chandler, AZ - 654,765 765,164
 
Albertsons:
Sonora, CA - 587,782 1,620,311
 
American Signature Home:
White Marsh, MD - 3,762,030 -
 
Amoco:
Miami, FL - 969,156 -
Sunrise, FL - 949,185 -
 
Applebee's:
Ballwin, MO - 1,496,173 1,403,581
 
Arby's:
Colorado Springs, CO - 205,957 533,540
Thomson, GA - 267,842 503,550
Whitmore Lake, MI - 170,515 468,916
Albuquerque, NM - 442,991 507,790
Albuquerque, NM - 250,881 513,970
Santa Fe, NM - 450,358 341,960
Washington Courthouse, OH - 156,875 545,841
 
Ashley Furniture:
Altamonte Springs, FL - 2,906,409 4,877,225
 
Babies “R” Us:
Arlington, TX - 830,689 2,611,867
Independence, MO - 1,678,794 2,301,909
 
Barnes & Noble:
Brandon, FL 1,154,893 (j) 1,476,407 1,527,150
Denver, CO - 3,244,785 2,722,087
Houston, TX - 3,307,562 2,396,024
Plantation, FL 5,054,673 (p) 3,616,357 -
Freehold, NJ (r) - 2,917,219 2,260,663
Dayton, OH - 1,412,614 3,223,467
Redding, CA - 497,179 1,625,702
Marlton, NJ - 2,831,370 4,318,554
 
Bed, Bath & Beyond:
Richmond, VA 2,897,190 (p) 1,184,144 3,154,970
Los Angeles, CA - 6,318,023 3,089,396
Glendale, AZ - 1,082,092 -
 
Bedford Furniture:
Everett, PA - 226,366 1,159,833
 
Bennigan's:
Aurora, CO - 1,064,850 1,260,409
Milford, CT (r) - 921,200 697,298
Altamonte Springs, FL - 1,088,282 924,425
Gainsville, FL - 751,687 848,816
Jacksonville, FL - 1,359,559 1,026,095
Schaumburg, IL - 2,064,964 1,311,190
Flint, MI (r) - 496,299 895,296
Raleigh, NC - 793,017 876,727
Tulsa, OK (r) - 1,013,184 1,290,590
Wichita Falls, TX - 818,611 1,107,418
 
Best Buy:
Brandon, FL - 2,985,156 2,772,137
Evanston, IL - 1,850,996 -
Cuyahoga Falls, OH - 3,708,980 2,359,377
Rockville, MD - 6,233,342 3,418,783
Fairfax, VA - 3,052,477 3,218,018
St. Petersburg, FL 4,623,176 (p) 4,031,744 2,959,316
North Fayette, PA - 2,330,847 2,292,932
Denver, CO - 8,881,890 4,372,684
 
Big D’s:
Eden Prairie, MN - 64,916 180,538
 
Blockbuster:
Conyers, GA - 320,029 556,282
Mobile, AL - 491,453 498,488
Mobile, AL - 843,121 562,498
Gainesville, GA - 294,882 611,570
Glasgow, KY - 302,859 560,904
Alice, TX - 318,285 578,268
Kingsville, TX - 498,849 457,695
 
BMW:
Duluth, GA - 4,433,613 4,080,186
 
Bodyworks Unlimited:
Rincon, GA - 244,607 1,166,045
 
Borders Books & Music:
Wilmington, DE 3,496,479 (j) 3,030,769 6,061,538
Richmond, VA 1,836,973 (j) 2,177,310 2,599,587
Ft. Lauderdale, FL 4,869,746 (p) 3,164,984 3,934,577
Bangor, ME - 1,546,915 2,486,761
Altamonte Springs, FL - 1,947,198 -
 
Boston Market:
Geneva, IL - 1,125,347 1,036,952
Orland Park, IL - 562,384 556,201
Wheaton, IL - 1,115,457 1,014,184
Burton, MI - 619,778 707,242
Novi, MI - 835,669 651,108
North Olmsted, OH - 601,800 460,521
Warren, OH - 562,446 467,592
Dunmore, PA - 773,882 496,976
 
Buffalo Wild Wings:
Michigan City, IN - 162,538 492,007
 
Burger King:
Colonial Heights, VA - 662,345 609,787
 
Carino's:
Beaumont, TX - 439,076 1,363,447
Lewisville, TX - 1,369,836 1,018,659
Lubbock, TX - 1,007,432 1,205,512
 
Champps:
Alpharetta, GA - 3,032,965 1,641,820
Irving, TX - 1,760,020 1,724,220
 
Checkers:
Orlando, FL - 256,568 -
 
Claim Jumper:
Tempe, AZ - 2,530,892 2,920,575
Roseville, CA - 1,556,732 2,013,650
 
CompUSA:
Baton Rouge, LA (r) - 609,069 913,603
Miami, FL 1,761,205 (j) 2,713,192 1,866,676
 
Dave’s:
Maple Heights, OH - 1,034,758 2,874,414
 
Dave & Buster’s:
Utica, MI - 3,776,169 -
 
Denny's:
Columbus,TX - 428,429 816,644
 
Dick's Clothing:
Taylor, MI - 1,920,032 3,526,868
White Marsh, MD - 2,680,532 3,916,889
 
Dollar Tree:
Garland, TX - 239,014 626,170
Copperas Cove, TX - 241,650 511,624
 
Donato's:
Medina, OH - 405,113 463,582
 
East Meets West:
Southfield, MI - 366,448 643,759
 
Eckerd:
San Antonio, TX 471,062 (j) 440,985 -
Dallas, TX 453,841 (j) 541,493 -
Arlington, TX 386,490 (j) 368,964 -
Millville, NJ 479,363 (j) 417,603 -
Atlanta, GA 428,386 (j) 445,593 -
Mantua, NJ 498,350 (j) 344,022 -
Amarillo, TX 443,443 (j) 329,231 -
Amarillo, TX 576,326 (j) 650,864 -
Glassboro, NJ 546,735 (j) 534,243 -
Kissimmee, FL 636,919 (j) 715,480 -
Tampa, FL - 604,682 -
Lafayette, LA - 967,528 -
Douglasville, GA - 413,438 995,209
Moore, OK - 414,738 -
Midwest City, OK - 673,369 1,103,351
Irving, TX - 1,000,222 -
Jasper, FL - 291,147 -
Williston, FL - 622,403 -
Pantego, TX - 1,016,062 1,448,911
Conyers, GA - 574,666 998,900
Norman, OK - 1,065,562 -
Chattanooga, TN - 474,267 -
Arlington, TX - 2,078,542 -
Leavenworth, KS - 726,438 -
Augusta, GA - 568,606 1,326,748
Riverdale, GA - 1,088,896 1,707,448
Warner Robins, GA - 707,488 -
Lewisville, TX - 789,237 -
Forest Hill, TX - 692,165 -
Del City, OK - 1,387,362 -
Arlington, TX - 414,568 -
Garland, TX - 522,461 -
Garland, TX - 1,476,838 -
Oklahoma City, OK - 1,581,480 -
Vineland, NJ 518,906 (j) 2,068,089 -
Dallas, TX - 2,617,656 -
Gladstone, MO 242,372 1,851,374 -
Falls Church, VA - 3,127,139 -
West Mifflin, PA - 1,401,632 2,043,862
Norfolk, PA - 2,742,194 1,796,508
Thorndale, PA - 2,260,618 2,472,039
 
Enterprise Rent-A-Car:
Wilmington, NC - 218,126 327,329
 
Fantastic Sams:
Eden Prairie, MN - 64,916 180,538
 
Fazoli's Restaurant:
Bay City, MI - 647,055 633,899
 
Food 4 Less:
Lemon Grove, CA - 3,695,816 -
Chula Vista, CA - 3,568,862 -
 
Gateway:
Glendale, AZ - 341,713 982,429
 
Gen-X Clothing:
Federal Way, WA - 2,037,392 1,661,577
 
Golden Corral:
Leitchfield, KY - 73,660 306,642
Atlanta, TX - 88,457 368,317
Abbeville, LA - 98,577 362,416
Lake Placid, FL - 115,113 305,074
Tampa, FL - 1,187,614 1,339,000
Brandon, FL - 1,329,793 1,390,502
Dallas, TX - 1,138,129 1,024,747
 
Good Guys, The:
Foothill Ranch, CA - 1,456,113 2,505,022
East Palo Alto, CA - 2,271,634 3,404,843
 
GymKix:
Copperas Cove, TX - 203,908 431,715
 
H&R Block:
Swansea, IL - 45,842 132,440
 
Hancock Fabrics:
Arlington, TX - 317,838 1,680,428
 
Hastings:
Nacogdoches, TX - 397,074 1,257,402
 
Haverty's:
Clearwater, FL - 1,184,438 2,526,207
Orlando, FL (r) 1,155,629 (j) 820,397 2,184,721
Pensacola, FL 1,123,972 633,125 1,595,405
Bowie, MD - 1,965,508 4,221,074
 
Heilig-Meyers:
Baltimore, MD - 469,782 813,074
Glen Burnie, MD - 631,712 931,931
 
Hollywood Video:
Cincinnati, OH - 282,200 520,623
Clifton, CO - 245,462 732,477
 
Home Depot:
Sunrise, FL - 5,148,657 -
 
HomeGoods:
Fairfax, VA - 977,839 1,414,261
 
Hooters:
Tampa, FL - 783,923 504,768
 
Hy-Vee:
St. Joseph, MO - 1,579,583 2,849,246
 
International House of Pancakes:
Stafford, TX 366,832 (j) 382,084 -
Sunset Hills, MO 387,706 (j) 271,853 -
Las Vegas, NV 435,903 (j) 519,947 -
Ft. Worth, TX 405,526 (j) 430,896 -
Arlington, TX 389,416 (j) 404,512 -
Matthews, NC 398,286 (j) 380,043 -
Phoenix, AZ 400,966 (j) 483,374 -
Midwest City, OK - 407,268 -
 
Jared Jewelers:
Richmond, VA - 955,134 1,336,152
Brandon, FL - 1,196,900 1,182,150
Lithonia, GA - 1,270,517 1,215,818
Houston, TX - 1,675,739 1,439,597
 
Jo-Ann Etc:
Corpus Christi, TX - 818,448 896,395
 
Just For Feet:
Albuquerque, NM - 1,441,777 2,335,475
 
Kash N’ Karry:
Palm Harbor, FL - 335,851 1,925,276
Gainesville, FL - 317,386 1,248,404
Brandon, FL - 322,476 1,221,661
Sarasota, FL - 470,600 1,343,746
 
Keg Steakhouse:
Gresham, OR - 817,311 108,294
Bellingham, WA (r) - 397,443 455,605
Lynnwood, WA - 1,255,513 649,236
Tacoma, WA - 526,792 794,722
 
KFC:
Marysville, WA - 646,779 545,592
Erie, PA - 516,508 496,092
 
Lee County:
Ft. Myers, FL - 1,956,579 4,046,646
 
Lowe’s:
Memphis, TN - 3,214,835 9,169,885
 
Magic Dollar:
Memphis, TN - 549,309 539,643
 
MCI:
Arlington, VA 806,269 (s) 222,721 1,088,680
 
Merchant's Square:
Corpus Christi, TX - 223,998 2,158,955
 
Merryland Chinese Buffet:
Red Oak, TX - 73,290 520,950
 
Mi Pueblo Foods:
Watsonville, CA - 805,056 1,648,934
 
Michaels:
Fairfax, VA - 986,131 1,426,254
Grapevine, TX - 1,017,934 2,066,715
 
Mortgage Marketing:
Swansea, IL - 91,709 264,956
 
Mountain Jack's:
Centerville, OH - 850,625 1,059,430
 
Office Depot:
Arlington, TX 771,974 (j) 596,024 1,411,432
Richmond, VA - 888,772 1,948,036
 
OfficeMax:
Corpus Christi, TX - 893,270 978,344
Dallas, TX 1,087,668 (j) 1,118,500 1,709,891
Cincinnati, OH 814,499 (j) 543,489 1,574,551
Evanston, IL 1,394,179 (j) 1,867,831 1,757,618
Altamonte Springs, FL - 1,689,793 3,050,160
Cutler Ridge, FL - 989,370 1,479,119
Sacramento, CA - 1,144,167 2,961,206
Salinas, CA - 1,353,217 1,829,325
Redding, CA - 667,174 2,181,563
Kelso, WA - 868,003 -
Lynchburg, VA - 561,509 -
Leesburg, FL - 640,019 -
Tigard, OR - 1,539,873 2,247,321
Dover, NJ - 1,138,296 3,238,083
Griffin, GA - 685,470 -
 
Party City:
Memphis, TN - 266,383 -
 
Penn Station Subs:
Florissant, MO - 77,726 138,547
 
Perfect Teeth:
Rio Rancho, NM - 61,517 122,142
 
Petco:
Grand Forks, ND - 306,629 909,671
 
PETsMART:
Chicago, IL - 2,724,138 3,565,721
 
Pier 1 Imports:
Anchorage, AK - 928,321 1,662,584
Memphis, TN - 713,319 821,770
Sanford, FL - 738,051 803,082
Knoxville, TN - 467,169 734,833
Mason, OH - 593,571 885,047
Harlingen, TX - 316,640 756,406
Valdosta, GA - 390,838 805,912
 
Pizza Hut:
Monroeville, AL - 547,300 44,237
 
Popeye’s:
Snellville, GA - 642,169 436,512
 
Print & Pack Plus:
Eden Prairie, MN - 75,736 210,628
 
Quizno’s:
Rio Rancho, NM - 48,566 96,428
 
Rally’s:
Toledo, OH - 125,882 319,770
 
Red Dragon Chinese Restaurant:
Columbus, OH - 1,032,008 1,107,250
 
Rent-A-Center:
Rio Rancho, NM - 145,698 289,284
 
Rite Aid:
Mobile, AL - 1,136,618 1,694,187
Orange Beach, AL - 1,409,980 1,996,043
 
Roadhouse Grill:
Cheektowaga, NY - 689,040 386,251
 
Robb & Stucky:
Ft. Myers, FL - 2,188,440 6,225,401
 
Roger & Marv’s:
Kenosha, WI - 1,917,607 3,431,363
 
Ross Dress For Less:
Coral Gables, FL - 1,782,346 1,661,174
Lodi, CA - 613,710 1,414,592
 
Schlotzsky’s Deli:
Phoenix, AZ - 706,306 315,469
Scottsdale, AZ - 717,138 310,610
 
7-Eleven:
Land’O Lakes, FL - 1,076,572 -
Tampa Palms, FL - 1,080,670 -
 
Shop & Save:
Homestead, PA - 1,139,419 -
 
Skipper’s Fish & Chips:
Salem, OR - 555,951 735,651
Spokane, WA - 470,840 530,289
 
Sports Authority:
Dallas, TX - 1,311,440 -
Tampa, FL - 2,127,503 1,521,730
Memphis, TN - 820,340 -
Little Rock, AR - 3,113,375 2,660,206
Woodbridge, NJ - 3,749,990 5,982,660
 
Star Cafe:
Henderson, TX - 453,329 463,648
 
Steak & Ale:
Jacksonville, FL - 986,565 855,523
Indianapolis, IN - 398,841 1,011,771
Oklahoma City, OK - 463,814 927,781
Richmond, VA - 712,840 995,148
Garland, TX - 366,044 932,988
 
Stillwater Medical:
Stillwater, OK - 253,603 1,086,792
 
Stop & Go:
Grand Prairie, TX - 421,254 684,568
Kennedale, TX - 399,988 692,190
 
Subway:
Eden Prairie, MN - 54,097 150,449
 
SuperValu:
Huntington, WV - 1,254,238 760,602
Warwick, RI - 1,699,330 -
 
Swansea Quick Cash:
Swansea, IL - 45,815 132,365
 
Taco Bell:
Ocala, FL - 275,023 754,990
Ormond Beach, FL - 632,337 525,616
Brooklyn Park, MN - 283,782 418,740
Chanhassen, MN - 291,317 648,900
Saint Cloud, MN - 279,243 301,790
West Saint Paul, MN - 476,860 1,292,650
Phoenix, AZ - 593,718 282,777
 
Taco Bron Restaurant:
Tucson, AZ - 827,002 305,209
 
Tara Grinna Swimwear:
Conway, SC - 247,173 1,140,660
 
Target:
Chico, CA - 1,269,272 4,213,165
Victorville, CA - 1,908,815 4,029,669
San Diego, CA - 2,672,390 4,270,693
 
Texas Roadhouse:
Grand Junction, CO - 584,237 920,143
Thornton, CO - 598,556 1,019,164
 
TGI Friday’s:
Corpus Christi, TX - 1,209,702 1,532,125
 
Top’s:
Lacy, WA - 2,777,449 7,082,150
 
United States of America:
Arlington, VA 94,193,731 (s) 24,077,279 117,691,770
 
United Trust Bank:
Bridgeview, IL - 673,238 744,154
 
Vacant Property:
Vernon, TX - 105,798 328,943
Raleigh, NC 1,548,625 1,848,026 1,753,635
Tampa, FL 1,329,548 1,454,908 2,045,833
Arlington, VA - 435,002 2,299,881
Plymouth Meeting, PA - 2,911,111 -
Augusta, GA - 176,656 674,253
Florissant, MO - 247,746 441,608
Hammond, LA - 247,600 813,514
Mesa, AZ - 195,652 512,566
Indianapolis, IN - 639,584 1,015,173
Montgomery, AL - 1,418,158 1,140,080
 
Value City:
Florissant, MO - 2,490,210 2,937,449
 
Vons:
Moreno Valley, CA - 759,052 1,652,164
 
Walgreens:
Sunrise, FL - 1,957,974 1,400,970
 
Wal-Mart:
Sealy, TX - 1,344,244 1,483,362
Aransas Pass, TX - 190,505 2,640,175
Winfield, AL - 419,811 1,684,505
Beeville, TX - 507,231 2,315,424
Corpus Christi, TX - 630,043 3,131,407
 
Waremart:
Eureka, CA - 3,135,036 5,470,607
 
Washington Bike Center:
Fairfax, VA - 192,830 278,892
 
Wendy’s Old Fashioned
    Hamburger:
Fenton, MO - 307,068 496,410
Sacramento, CA - 585,872 -
New Kensington, PA - 501,136 333,445
 
Whataburger:
Albuquerque, NM - 624,318 418,975
 
Warehouse Music:
Homewood, AL - 1,031,974 696,950
 
Winn-Dixie:
Dallas, GA - 1,287,630 1,952,791
Woodstock, GA - 1,937,017 1,284,901
Columbus, GA - 1,023,371 1,874,875
 
Leasehold Interests: - 3,380,756 -



$ 138,387,257 $ 388,287,778 $ 498,123,221



 
Real Estate the Company
     has Invested in Under
     Direct Financing Leases:
 
Academy:
Houston, TX $ - $ - $ 1,924,740
Houston, TX - - 1,867,519
N. Richland Hills, TX - - 2,253,408
Houston, TX - - 2,112,335
Houston, TX - - 1,910,697
Baton Rouge, LA - - 2,405,466
 
Barnes & Noble:
Plantation, FL - - 3,498,559
 
Best Buy:
Evanston, IL - - 3,400,057
 
Borders Books & Music:
Altamonte Springs, FL - - 3,267,579
 
Checkers:
Orlando, FL - - 286,910
 
Dave & Buster’s:
Utica, MI - - 4,888,743
 
Eckerd:
San Antonio, TX - - 783,974
Dallas, TX - - 638,684
Arlington, TX - - 636,070
Millville, NJ - - 828,942
Atlanta, GA - - 668,390
Mantua, NJ - - 951,795
Vineland, NJ - - -
Amarillo, TX - - 849,071
Amarillo, TX - - 869,846
Amarillo, TX 376,646 (j) 158,851 855,348
Glassboro, NJ - - 887,497
Kissimmee, FL - - 933,852
Alice, TX 382,180 (j) 189,187 804,963
Tampa, FL - - 1,090,532
Lafayette, LA - - 949,128
Moore, OK - - 879,296
East Point, GA - 336,610 1,173,529
Irving, TX - - 1,228,436
Ft. Worth, TX - 399,592 2,529,969
Williston, FL - - 355,757
Jasper, FL - - 347,474
Oklahoma City, OK - (l) 1,365,125
Oklahoma City, OK - (l) 1,419,093
Norman, OK - - 1,225,477
Chattanooga, TN - - 1,344,240
Del City, OK - - -
Arlington, TX - - -
Kennett Square, PA - (l) -
Arlington, TX - - 3,201,489
 
Food 4 Less:
Lemon Grove, CA - - 4,068,179
Chula Vista, CA - - 4,266,181
 
Food Lion:
Keystone Heights, FL 743,954 (j) 88,604 1,845,988
Chattanooga, TN 783,551 (j) 336,488 1,701,072
Lynchburg, VA - 128,216 1,674,167
Martinsburg, WV 766,116 (j) 448,648 1,543,573
 
Good Guys, The:
Stockton, CA 1,367,272 (j) 580,609 2,974,868
 
Heilig-Meyers:
York, PA - 279,312 1,109,609
Marlow Heights, MD - 415,926 1,397,178
 
International House of Pancakes:
Stafford, TX - - 571,832
Sunset Hills, MO - - 736,345
Las Vegas, NV - - 613,582
Ft. Worth, TX - - 623,641
Arlington, TX - - 608,132
Matthews, NC - - 655,668
Phoenix, AZ - - 559,307
 
Jared Jewelers:
Aurora, IL - (l) 1,928,871
Glendale, AZ - (l) 1,599,105
Oviedo, FL 594,382 (l) 1,500,145
Phoenix, AZ 533,748 (l) 1,241,825
Toledo, OH - (l) 1,457,625
Lewisville, TX 369,300 (l) 1,502,903
 
Kash ’N Karry:
Brandon, FL 3,276,291 (p) 1,234,519 3,255,257
 
Levitz:
Tempe, AZ - 634,444 2,225,991
 
Sports Authority:
Dallas, TX - - 2,658,976
 
Shop & Save:
Homestead, PA - - 2,578,098
 
SuperValu:
Warwick, RI - - 2,978,154



$ 9,193,440 $ 5,231,005 $ 102,510,261





COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
December 31, 2003
 
Costs Capitalized
Subsequent to
Acquisition
Gross Amount at Which
Carried at Close of Period(b)


Improvements Carrying Costs Land Building, Improvements and Leasehold Interests Total






 
Real estate the company
     has invested in under
     operating leases:
 
Academy:
Houston, TX $ - $ - $ 1,074,232 $ (c) $ 1,074,232
Houston, TX - - 699,165 (c) 699,165
N. Richland Hills, TX - - 1,307,655 (c) 1,307,655
Houston, TX - - 2,098,895 (c) 2,098,895
Houston, TX - - 795,005 (c) 795,005
Baton Rouge, LA - - 1,547,501 (c) 1,547,501
Houston, TX - - 2,310,845 1,627,872 3,938,717
Pasadena, TX - - 899,768 2,180,574 3,080,342
Beaumont, TX - - 1,423,700 2,449,261 3,872,961
 
Ace Hardware and Lighting:
Bourbonnais, IL - - 298,192 1,329,492 1,627,684
 
Adams Sports Grill:
Chandler, AZ 7,500 - 654,765 772,664 1,427,429
 
Albertsons:
Sonora, CA - - 587,782 1,620,311 2,208,093
 
American Signature Home:
White Marsh, MD 3,006,391 - 3,762,030 3,006,391 6,768,421
 
Amoco:
Miami, FL - - 969,156 - 969,156
Sunrise, FL - - 949,185 - 949,185
 
Applebee's:
Ballwin, CA - - 1,496,173 1,403,581 2,899,754
 
Arby's:
Colorado Springs, CO - - 205,957 533,540 739,497
Thomson, GA - - 267,842 503,550 771,392
Whitmore Lake, MI - - 170,515 468,916 639,431
Albuquerque, NM - - 442,991 507,790 950,781
Albuquerque, NM - - 250,881 513,970 764,851
Santa Fe, NM - - 450,358 341,960 792,318
Washington Courthouse, OH - - 156,875 545,841 702,716
 
Ashley Furniture:
Altamonte Springs, FL 315,000 - 2,906,409 5,192,225 8,098,634
 
Babies “R” Us:
Arlington, TX - - 830,689 2,611,867 3,442,556
Independence, MO - - 1,678,794 2,301,909 3,980,703
 
Barnes & Noble:
Brandon, FL - - 1,476,407 1,527,150 3,003,557
Denver, CO - - 3,244,785 2,722,087 5,966,872
Houston, TX - - 3,307,562 2,396,024 5,703,586
Plantation, FL - - 3,616,457 (c) 3,616,457
Freehold, NJ - - 2,917,219 2,260,663 5,177,882
Dayton, OH - - 1,412,614 3,223,467 4,636,081
Redding, CA - - 497,179 1,625,702 2,122,881
Marlton, NJ - - 2,831,370 4,318,554 7,149,924
 
Bed, Bath & Beyond:
Richmond, VA - - 1,184,144 2,842,759 (o) 4,026,903
Los Angeles, CA - - 6,318,023 3,089,396 9,407,419
Glendale, AZ 2,758,452 - 1,082,092 2,758,452 3,840,544
 
Bedford Furniture:
Everett, PA 7,830 - 226,366 817,667 1,044,033
 
Bennigan's:
Aurora, CO - - 1,064,850 1,260,409 2,325,259
Milford, CT - - 921,200 697,298 1,618,498
Altamonte Springs, FL - - 1,088,282 924,425 2,012,707
Gainsville, FL - - 751,687 848,816 1,600,503
Jacksonville, FL - - 1,359,559 1,026,095 2,385,654
Schaumburg, IL - - 2,064,964 1,311,190 3,376,154
Flint, MI - - 496,299 895,296 1,391,595
Raleigh, NC - - 793,017 876,727 1,669,744
Tulsa, OK - - 1,013,184 1,290,590 2,303,774
Wichita Falls, TX - - 818,611 1,107,418 1,926,029
 
Best Buy:
Brandon, FL - - 2,985,156 2,772,137 5,757,293
Evanston, IL - - 1,850,996 (c) 1,850,996
Cuyahoga Falls, OH - - 3,708,980 2,359,377 6,068,357
Rockville, MD - - 6,233,342 3,418,783 9,652,125
Fairfax, VA - - 3,052,477 3,218,018 6,270,495
St. Petersburg, FL - - 4,031,744 2,610,980 (o) 6,642,724
North Fayette, PA - - 2,330,847 2,292,932 4,623,779
Denver, CO - - 8,881,890 4,372,684 13,254,574
 
Big D’s:
Eden Prairie, MN 80,809 - 64,916 261,347 326,263
 
Blockbuster:
Conyers, GA - - 320,029 556,282 876,311
Mobile, AL - - 491,453 498,488 989,941
Mobile, AL - - 843,121 562,498 1,405,619
Gainesville, GA - - 294,882 611,570 906,452
Glasgow, KY - - 302,859 560,904 863,763
Alice, TX - - 318,285 578,268 896,553
Kingsville, TX - - 498,849 457,695 956,544
 
BMW:
Duluth, GA - - 4,433,613 4,080,186 8,513,799
 
Bodyworks Unlimited:
Rincon, GA - - 244,607 791,808 1,036,415
 
Borders Books & Music:
Wilmington, DE - - 2,994,400 6,061,538 9,055,938
Richmond, VA - - 2,177,310 2,599,587 4,776,897
Ft. Lauderdale, FL - - 3,164,984 3,319,234 (o) 6,484,218
Bangor, ME - - 1,546,915 2,486,761 4,033,676
Altamonte Springs, FL - - 1,947,198 (c) 1,947,198
 
Boston Market:
Geneva, IL - - 1,125,347 893,485 2,018,832
Orland Park, IL - - 562,384 377,244 939,628
Wheaton, IL - - 1,115,457 872,736 1,988,193
Burton, MI - - 619,778 707,242 1,327,020
Novi, MI - - 835,669 297,567 1,133,236
North Olmsted, OH - - 601,800 389,065 990,865
Warren, OH - - 562,446 467,592 1,030,038
Dunmore, PA - - 773,882 469,434 1,243,316
 
Buffalo Wild Wings:
Michigan City, IN - - 162,538 492,007 654,545
 
Burger King:
Colonial Heights, VA - - 662,345 609,787 1,272,132
 
Carino's:
Beaumont, TX - - 439,076 1,363,447 1,802,523
Lewisville, TX - - 1,369,836 1,018,659 2,388,495
Lubbock, TX - - 1,007,432 1,205,512 2,212,944
 
Champps:
Alpharetta, GA - - 3,032,965 1,641,820 4,674,785
Irving, TX - - 1,760,020 1,724,220 3,484,240
 
Checkers:
Orlando, FL - - 256,568 (c) 256,568
 
Claim Jumper:
Tempe, AZ - - 2,530,892 2,920,575 5,451,467
Roseville, CA - - 1,556,732 2,013,650 3,570,382
 
CompUSA:
Baton Rouge. LA - - 609,069 913,603 1,522,672
Miami, FL - - 2,713,192 1,866,676 4,579,868
 
Dave's:
Maple Heights, OH - - 1,034,758 2,874,414 3,909,172
 
Dave & Buster's:
Utica, MI - - 3,776,169 (c) 3,776,169
 
Denny's:
Columbus, TX - - 428,429 816,644 1,245,073
 
Dick's Clothing:
Taylor, MI - - 1,920,032 3,526,868 5,446,900
White Marsh, MD - - 2,680,532 3,916,889 6,597,421
 
Dollar Tree:
Garland, TX - - 239,014 626,170 865,184
Copperas Cove, TX 194,167 - 241,650 705,791 947,441
 
Donato's:
Medina, OH - - 405,113 463,582 868,695
 
East Meets West:
Southfiled, MI 38,660 - 405,108 643,759 1,048,867
 
Eckerd:
San Antonio, TX - - 440,985 (c) 440,985
Dallas, TX - - 541,493 (c) 541,493
Arlington, TX - - 368,964 (c) 368,964
Millville, NJ - - 417,603 (c) 417,603
Atlanta, GA - - 445,593 (c) 445,593
Mantua, NJ - - 344,022 (c) 344,022
Amarillo, TX - - 329,231 (c) 329,231
Amarillo, TX - - 650,864 (c) 650,864
Glassboro, NJ - - 534,243 (c) 534,243
Kissimmee, FL - - 715,480 (c) 715,480
Tampa, FL - - 604,682 (c) 604,682
Lafayette, LA - - 967,528 (c) 967,528
Douglasville, GA - - 413,438 995,209 1,408,647
Moore, OK - - 414,738 (c) 414,738
Midwest City, OK - - 673,369 1,103,351 1,776,720
Irving, TX - - 1,000,222 (c) 1,000,222
Jasper, FL - - 291,147 (c) 291,147
Williston, FL - - 622,403 (c) 622,403
Pantego, TX - - 1,016,062 1,448,911 2,464,973
Conyers, GA - - 574,666 998,900 1,573,566
Norman, OK - - 1,065,562 (c) 1,065,562
Chattanooga, TN - - 457,659 (c) 457,659
Arlington, TX 1,396,508 - 2,078,542 1,396,508 3,475,050
Leavenworth, KS 1,330,830 - 726,438 1,330,830 2,057,268
Augusta, GA - - 568,606 1,326,748 1,895,354
Riverdale, GA - - 1,088,896 1,707,448 2,796,344
Warner Robins, GA 1,227,330 - 707,488 1,227,330 1,934,818
Lewisville, TX 1,335,426 - 789,237 1,335,426 2,124,663
Forest Hill, TX 1,174,549 - 692,165 1,174,549 1,866,714
Del City, OK - - 1,387,362 (c) 1,387,362
Arlington, TX - - 414,568 (c) 414,568
Garland, TX 1,418,531 - 522,461 1,418,531 1,940,992
Garland, TX 1,400,278 - 1,476,838 1,400,278 2,877,116
Oklahoma City, OK 1,471,105 - 1,581,480 1,471,105 3,052,585
Vineland, NJ - - 2,068,089 (c) 2,068,089
Dallas, TX 2,570,569 - 2,617,656 2,570,569 5,188,225
Gladstone, MO 1,739,568 - 1,851,374 1,739,568 3,590,942
Falls Church, VA 2,424,664 - 3,127,139 2,412,036 (q) 5,539,175
West Mifflin, PA - - 1,401,632 2,043,862 3,445,494
Norfolk, PA - - 2,742,194 1,796,508 4,538,702
Thorndale, PA - - 2,260,618 2,472,039 4,732,657
 
Enterprise Rent-A-Car:
Wilmington, NC - - 218,126 327,329 545,455
 
Fantastic Sams:
Eden Prairie, MN 80,809 - 64,916 261,347 326,263
 
Fazoli's Restaurant:
Bay City, MI - - 647,055 633,899 1,280,954
 
Food 4 Less:
Lemon Grove, CA - - 3,695,816 (c) 3,695,816
Chula Vista, CA - - 3,568,862 (c) 3,568,862
 
Gateway:
Glendale, AZ - - 341,713 982,429 1,324,142
 
Gen-X Clothing:
Federal Way, WA 257,414 - 2,037,392 1,918,991 3,956,383
 
Golden Corral:
Leitchfield, KY - - 73,660 306,642 380,302
Atlanta, TX - - 88,457 368,317 456,774
Abbeville, LA - - 98,577 362,416 460,993
Lake Placid, FL - - 115,113 305,074 420,187
Tampa, FL - - 1,187,614 1,339,000 2,526,614
Brandon, FL - - 1,329,793 1,390,502 2,720,295
Dallas, TX - - 1,138,129 1,024,747 2,162,876
 
Good Guys, The:
Foothill Ranch, CA - - 1,456,113 2,505,022 3,961,135
East Palo Alto, CA - - 2,271,634 3,404,843 5,676,477
 
GymKix:
Copperas Cove, TX 171,477 - 203,908 603,192 807,100
 
H&R Block:
Swansea, IL 69,029 - 45,842 201,469 247,311
 
Hancock Fabrics:
Arlington, TX 242,483 - 317,838 1,922,911 2,240,749
 
Hastings:
Nacogdoches, TX - - 397,074 1,257,402 1,654,476
 
Haverty's:
Clearwater, FL 44,005 - 1,184,438 2,570,212 3,754,650
Orlando, FL - - 820,397 2,184,721 3,005,118
Pensacola, FL - - 633,125 1,595,405 2,228,530
Bowie, MD - - 1,965,508 4,221,074 6,186,582
 
Heilig-Meyers:
Baltimore, MD - - 469,782 813,074 1,282,856
Glen Burnie, MD - - 631,712 931,931 1,563,643
 
Hollywood Video:
Cincinnati, OH 261,237 - 543,437 520,623 1,064,060
Clifton, CO - - 245,462 732,477 977,939
 
Home Depot:
Sunrise, FL - - 5,148,657 - 5,148,657
 
HomeGoods:
Fairfax, VA 937,301 - 977,839 2,351,562 3,329,401
 
Hooters:
Tampa, FL - - 783,923 504,768 1,288,691
 
Hy-Vee:
St. Joseph, MO - - 1,579,583 2,849,246 4,428,829
 
International House of Pancakes:
Stafford, TX - - 331,756 (c) 331,756
Sunset Hills, MO - - 271,853 (c) 271,853
Las Vegas, NV - - 519,947 (c) 519,947
Ft. Worth, TX - - 430,896 (c) 430,896
Arlington, TX - - 404,512 (c) 404,512
Matthews, NC - - 380,043 (c) 380,043
Phoenix, AZ - - 483,374 (c) 483,374
Midwest City, OK - - 407,268 - 407,268
 
Jared Jewelers:
Richmond, VA - - 955,134 1,336,152 2,291,286
Brandon, FL - - 1,196,900 1,182,150 2,379,050
Lithonia, GA - - 1,270,517 1,215,818 2,486,335
Houston, TX - - 1,675,739 1,439,597 3,115,336
 
Jo-Ann Etc:
Corpus Christi, TX 12,222 - 818,448 908,617 1,727,065
 
Just For Feet:
Albuquerque, NM - - 1,441,777 2,335,475 3,777,252
 
Kash N’ Karry:
Palm Harbor, FL - - 335,851 1,925,276 2,261,127
Gainesville, FL - - 317,386 1,248,404 1,565,790
Brandon, FL - - 322,476 1,221,661 1,544,137
Sarasota, FL - - 470,600 1,343,746 1,814,346
 
Keg Steakhouse:
Gresham, OR - - 817,311 108,294 925,605
Bellingham, WA - - 397,443 455,605 853,048
Lynnwood, WA - - 1,255,513 649,236 1,904,749
Tacoma, WA - - 526,792 794,722 1,321,514
 
KFC:
Marysville, WA - - 646,779 545,592 1,192,371
Erie, PA - - 516,508 496,092 1,012,600
 
Lee County:
Ft. Myers, FL 3,450 - 1,956,579 4,048,646 6,005,225
 
Lowe’s:
Memphis, TN - - 3,214,835 9,169,885 12,384,720
 
Magic Dollar:
Memphis, TN 364,460 - 549,309 904,102 1,453,412
 
MCI:
Arlington, VA - - 222,721 1,088,680 1,311,401
 
Merchant's Square:
Corpus Christi, TX - - 223,998 2,158,955 2,382,953
 
Merryland Chinese Buffet:
Red Oak, TX - - 73,290 520,950 594,240
 
Mi Pueblo Foods:
Watsonville, CA - - 805,056 1,648,934 2,453,990
 
Michaels:
Fairfax, VA 706,501 - 986,131 2,132,755 3,118,886
Grapevine, TX - - 1,017,934 2,066,715 3,084,649
 
Mortgage Marketing:
Swansea, IL - - 91,709 264,956 356,665
 
Mountain Jack's:
Centerville, OH - - 850,625 1,059,430 1,910,055
 
Office Depot:
Arlington, TX - - 596,024 1,411,432 2,007,456
Richmond, VA - - 888,772 1,948,036 2,836,808
 
OfficeMax:
Corpus Christi, TX 76,664 - 893,270 1,055,008 1,948,278
Dallas, TX - - 1,118,500 1,709,891 2,828,391
Cincinnati, OH - - 543,489 1,574,551 2,118,040
Evanston, IL - - 1,867,831 1,757,618 3,625,449
Altamonte Springs, FL - - 1,689,793 3,050,160 4,739,953
Cutler Ridge, FL - - 989,370 1,479,119 2,468,489
Sacramento, CA - - 1,144,167 2,961,206 4,105,373
Salinas, CA - - 1,353,217 1,829,325 3,182,542
Redding, CA - - 667,174 2,181,563 2,848,737
Kelso, WA 1,805,539 - 868,003 1,805,539 2,673,542
Lynchburg, VA 1,851,326 - 561,509 1,851,326 2,412,835
Leesburg, FL 1,929,028 - 640,019 1,929,028 2,569,047
Tigard, OR - - 1,539,873 2,247,321 3,787,194
Dover, NJ - - 1,138,296 3,238,083 4,376,379
Griffin, GA 1,801,905 - 685,470 1,801,905 2,487,375
 
Party City:
Memphis, TN 1,136,334 - 266,383 1,136,334 1,402,717
 
Penn Station Subs:
Florissant, MO - - 77,726 138,547 216,273
 
Perfect Teeth:
Rio Rancho, NM - - 61,517 122,142 183,659
 
Petco:
Grand Forks, ND - - 306,629 909,671 1,216,300
 
PETsMART:
Chicago, IL - - 2,724,138 3,565,721 6,289,859
 
Pier 1 Imports:
Anchorage, AK - - 928,321 1,662,584 2,590,905
Memphis, TN - - 713,319 821,770 1,535,089
Sanford, FL - - 738,051 803,082 1,541,133
Knoxville, TN - - 467,169 734,833 1,202,002
Mason, OH - - 593,571 885,047 1,478,618
Harlingen, TX - - 316,640 756,406 1,073,046
Valdosta, GA - - 390,838 805,912 1,196,750
 
Pizza Hut:
Monroeville, AL - - 547,300 44,237 591,537
 
Popeye’s:
Snellville, GA - - 642,169 436,512 1,078,681
 
Print & Pack Plus:
Eden Prairie, MN 94,277 - 75,736 304,905 380,641
 
Quizno’s:
Rio Rancho, NM 13,398 - 48,566 109,826 158,392
 
Rally’s:
Toledo, OH - - 125,882 319,770 445,652
 
Red Dragon Chinese Restaurant:
Columbus, OH - - 1,032,008 1,107,250 2,139,258
 
Rent-A-Center:
Rio Rancho, NM 40,193 - 145,698 329,477 475,175
 
Rite Aid:
Mobile, AL - - 1,136,618 1,694,187 2,830,805
Orange Beach, AL - - 1,409,980 1,996,043 3,406,023
 
Roadhouse Grill:
Cheektowaga, NY - - 689,040 386,251 1,075,291
 
Robb & Stucky:
Ft. Myers, FL - - 2,188,440 6,225,401 8,413,841
 
Roger & Marv’s:
Kenosha, WI - - 1,917,607 3,431,363 5,348,970
 
Ross Dress For Less:
Coral Gables, FL - - 1,782,346 1,661,174 3,443,520
Lodi, CA - - 613,710 1,414,592 2,028,302
 
Schlotzsky’s Deli:
Phoenix, AZ - - 706,306 315,469 1,021,775
Scottsdale, AZ - - 717,138 310,610 1,027,748
 
7-Eleven:
Land’O Lakes, FL 816,944 - 1,076,572 816,944 1,893,516
Tampa Palms, FL 917,432 - 1,080,670 917,432 1,998,102
 
Shop & Save:
Homestead, PA - - 1,139,419 (c) 1,139,419
 
Skipper’s Fish & Chips:
Salem, OR - - 555,951 735,651 1,291,602
Spokane, WA - - 470,840 530,289 1,001,129
 
Sports Authority:
Dallas, TX - - 1,311,440 (c) 1,311,440
Tampa, FL - - 2,127,503 1,521,730 3,649,233
Memphis, TN 2,573,264 - 820,340 2,573,264 3,393,604
Little Rock, AR - - 3,113,375 2,660,206 5,773,581
Woodbridge, NJ - - 3,749,990 5,982,660 9,732,650
 
Star Cafe:
Henderson, TX - - 151,832 149,844 301,676
 
Steak & Ale:
Jacksonville, FL - - 986,565 855,523 1,842,088
Indianpolis, IN - - 398,841 1,011,771 1,410,612
Oklahoma City, OK - - 463,814 927,781 1,391,595
Richmond, VA - - 712,840 995,148 1,707,988
Garland, TX - - 366,044 932,988 1,299,032
 
Stillwater Medical:
Stillwater, OK - - 253,603 1,086,792 1,340,395
 
Stop & Go:
Grand Prairie, TX - - 421,254 684,568 1,105,822
Kennedale, TX - - 399,988 692,190 1,092,178
 
Subway:
Eden Prairie, MN 67,341 - 54,097 217,790 271,887
 
SuperValu:
Huntington, WV - - 1,254,238 760,602 2,014,840
Warwick, RI - - 1,699,330 (c) 1,699,330
 
Swansea Quick Cash:
Swansea, IL - - 45,815 132,365 178,180
 
Taco Bell:
Ocala, FL - - 275,023 754,990 1,030,013
Ormond Beach, FL - - 632,337 525,616 1,157,953
Brooklyn Park, MN - - 283,782 418,740 702,522
Chanhassen, MN - - 291,317 648,900 940,217
Saint Cloud, MN - - 279,243 301,790 581,033
West Saint Paul, MN - - 476,860 1,292,650 1,769,510
Phoenix, AZ - - 593,718 282,777 876,495
 
Taco Bron Restaurant:
Tuscon, AZ 17,814 - 844,816 305,209 1,150,025
 
Tara Grinna Restaurant:
Conway, SC - - 247,173 1,140,660 1,387,833
 
Target:
Chico, CA - - 1,269,272 4,213,165 5,482,437
Victorville, CA - - 1,908,815 4,029,669 5,938,484
San Diego, CA - - 2,672,390 4,270,693 6,943,083
 
Texas Roadhouse:
Grand Junction, CO - - 584,237 920,143 1,504,380
Thornton, CO - - 598,556 1,019,164 1,617,720
 
TGI Friday’s:
Corpus Christi, TX - - 1,209,702 1,532,125 2,741,827
 
Top’s:
Lacy, WA - - 2,777,449 7,082,150 9,859,599
 
United States of America:
Arlington, VA 11,437,619 - 24,077,279 129,129,389 153,206,668
 
United Trust Bank:
Bridgeview, IL - - 673,238 744,154 1,417,392
 
Vacant Property:
Vernon, TX - - 105,798 328,943 434,741
Raleigh, NC - - 1,848,026 1,753,635 3,601,661
Tampa, FL - - 1,454,908 2,045,833 3,500,741
Arlington, TX 334,058 - 435,002 2,633,939 3,068,941
Plymouth Meeting, PA 2,250,620 - 2,911,111 2,250,620 5,161,731
Augusta, GA - - 176,656 674,253 850,909
Florissant, MO - - 247,746 441,608 689,354
Hammond, LA - - 247,600 813,514 1,061,114
Mesa, AZ - - 195,652 512,566 708,218
Indianapolis, IN - - 639,584 1,015,173 1,654,757
Montgomery, AL - - 1,418,158 1,140,080 2,558,238
 
Value City:
Florissant, MO - - 2,490,210 2,937,449 5,427,659
 
Vons:
Moreno Valley, CA - - 759,050 1,652,164 2,411,214
 
Walgreens:
Sunrise, FL - - 1,957,974 1,400,970 3,358,944
 
Wal-Mart:
Sealy, TX - - 1,344,244 1,483,362 2,827,606
Aransas Pass, TX - - 190,505 2,640,175 2,830,680
Winfield, AL - - 419,811 1,684,505 2,104,316
Beeville, TX - - 507,231 2,315,424 2,822,655
Corpus Christi, TX - - 630,043 3,131,407 3,761,450
 
Waremart:
Eureka, CA - - 3,135,036 5,470,607 8,605,643
 
Washington Bike Center:
Fairfax, VA - - 192,830 278,892 471,722
 
Wendy’s Old Fashioned
    Hamburger:
Fenton, MO - - 307,068 496,410 803,478
Sacramento, CA - - 585,872 - 585,872
New Kensington, PA - - 501,136 333,445 834,581
 
Whataburger:
Albuquerque, NM - - 624,318 418,975 1,043,293
 
Warehouse Music:
Homewood, AL - - 1,031,974 696,950 1,728,924
 
Winn-Dixie:
Dallas, GA - - 1,287,630 1,952,791 3,240,421
Woodstock, GA - - 1,937,017 1,284,901 3,221,918
Columbus, GA - - 1,023,371 1,874,875 2,898,246
 
Leasehold Interests: - - 3,380,756 - 3,380,756





$ 54,212,312 $ - $ 387,213,073 $ 548,773,407 $ 935,986,480





 
Real Estate the Company
     has Invested in Under
     Direct Financing Leases:
 
Academy:
Houston, TX $ - $ - $ - $ (c) $ (c)
Houston, TX - - - (c) (c)
N. Richland Hills, TX - - - (c) (c)
Houston, TX - - - (c) (c)
Houston, TX - - - (c) (c)
Baton Rouge, LA - - - (c) (c)
 
Barnes & Noble:
Plantation, FL - - - (c) (c)
 
Best Buy:
Evanston, IL - - - (c) (c)
 
Borders Books & Music:
Altamonte Springs, FL - - - (c) (c)
 
Checkers:
Orlando, FL - - - (c) (c)
 
Dave & Buster’s:
Utica, MI - - - (c) (c)
 
Eckerd:
San Antonio, TX - - - (c) (c)
Dallas, TX - - - (c) (c)
Arlington, TX - - - (c) (c)
Millville, NJ - - - (c) (c)
Atlanta, GA - - - (c) (c)
Mantua, NJ - - - (c) (c)
Vineland, NJ 1,901,335 - - (c) (c)
Amarillo, TX - - - (c) (c)
Amarillo, TX - - - (c) (c)
Amarillo, TX - - (d) (d) (d)
Glassboro, NJ - - - (c) (c)
Kissimmee, FL - - - (c) (c)
Alice, TX - - (d) (d) (d)
Tampa, FL - - - (c) (c)
Lafayette, LA - - - (c) (c)
Moore, OK - - - (c) (c)
East Point, GA - - (d) (d) (d)
Irving, TX - - - (c) (c)
Ft. Worth, TX 78,461 - (d) (d) (d)
Williston, FL - - - (c) (c)
Jasper, FL - - - (c) (c)
Oklahoma City, OK - - (l) (c) (c)
Oklahoma City, OK - - (l) (c) (c)
Norman, OK - - - (c) (c)
Chattanooga, TN - - - (c) (c)
Del City, OK 1,376,025 - - (c) (c)
Arlington, TX 1,416,071 - - (c) (c)
Kennett Square, PA 1,984,435 - (l) (c) (c)
Arlington, TX - - - (c) (c)
 
Food 4 Less:
Lemon Grove, CA - - - (c) (c)
Chula Vista, CA - - - (c) (c)
 
Food Lion:
Keystone Heights, FL - - (d) (d) (d)
Chattanooga, TN - - (d) (d) (d)
Lynchburg, VA - - (d) (d) (d)
Martinsburg, WV - - (d) (d) (d)
 
Good Guys, The:
Stockton, CA - - (d) (d) (d)
 
Heilig-Meyers:
York, PA - - (d) (d) (d)
Marlow Heights, MD - - (d) (d) (d)
 
International House of Pancakes:
Stafford, TX - - - (c) (c)
Sunset Hills, MO - - - (c) (c)
Las Vegas, NV - - - (c) (c)
Ft. Worth, TX - - - (c) (c)
Arlington, TX - - - (c) (c)
Matthews, NC - - - (c) (c)
Phoenix, AZ - - - (c) (c)
 
Jared Jewelers:
Aurora, IL - - (l) (c) (c)
Glendale, AZ - - (l) (c) (c)
Oviedo, FL - - (l) (c) (c)
Phoenix, AZ - - (l) (c) (c)
Toledo, OH - - (l) (c) (c)
Lewisville, TX - - (l) (c) (c)
 
Kash ’N Karry:
Brandon, FL - - (d) (d) (d)
 
Levitz:
Tempe, AZ - - (d) (d) (d)
 
Sports Authority:
Dallas, TX - - - (c) (c)
 
Shop & Save:
Homestead, PA - - - (c) (c)
 
SuperValu:
Warwick, RI - - - (c) (c)





$ 6,756,327 $ - $ - $ - $ -





 


COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
December 31, 2003
 
Accumulated Depreciation and Amortization Date of Construction Date Acquired Life on Which Depreciation and Amortization in Latest Income Statement is Computed





 
Real Estate the Company
     has Invested in Under
     Operating Leases:
 
Academy:
Houston, TX $ (c) 1994 05/95 (c)
Houston, TX (c) 1995 06/95 (c)
N. Richland Hills, TX (c) 1996 08/95 (f) (c)
Houston, TX (c) 1996 02/96 (f) (c)
Houston, TX (c) 1996 06/96 (f) (c)
Baton Rouge, LA (c) 1997 08/96 (f) (c)
Houston, TX 195,005 1976 03/99 40 years
Pasadena, TX 261,215 1994 03/99 40 years
Beaumont, TX 293,401 1992 03/99 40 years
 
Ace Hardware and Lighting:
Bourbonnais, IL 86,061 1997 11/98 37.4 years
 
Adams Sport Grill:
Chandler, AZ 40,555 1997 12/01 40 years
 
Albertsons:
Sonora, CA 8,439 1984 03/99 40 years
 
American Signature Home:
White Marsh, MD 435,300 1998 03/98 (g) 40 years
 
Amoco:
Miami, FL - (e) 05/03 40 years
Sunrise, FL - (e) 05/03 40 years
 
Applebee's:
Ballwin, CA 71,641 1995 12/01 40 years
 
Arby's:
Colorado Springs, CO 27,233 1998 12/01 40 years
Thomson, GA 25,702 1997 12/01 40 years
Whitmore Lake, MI 23,934 1993 12/01 40 years
Albuquerque, NM 25,919 1993 12/01 40 years
Albuquerque, NM 26,234 1988 12/01 40 years
Santa Fe, NM 17,454 1998 12/01 40 years
Washington Courthouse, OH 27,861 1998 12/01 40 years
 
Ashley Furniture:
Altamonte Springs, FL 778,294 1997 09/97 40 years
 
Babies “R” Us:
Arlington, TX 490,269 1996 06/96 40 years
Independence, MO 117,493 1996 12/01 40 years
 
Barnes & Noble:
Brandon, FL 342,771 1995 08/94 (f) 40 years
Denver, CO 629,595 1994 09/94 40 years
Houston, TX 494,188 1995 10/94 (f) 40 years
Plantation, FL (c) 1996 05/95 (f) (c)
Freehold, NJ 447,737 1995 01/96 40 years
Dayton, OH 533,887 1996 05/97 40 years
Redding, CA 265,870 1997 06/97 40 years
Marlton, NJ 553,315 1998 11/98 40 years
 
Bed, Bath & Beyond:
Richmond, VA 112,526 1997 06/98 33 years
Los Angeles, CA 395,829 1975 11/98 40 years
Glendale, AZ 307,452 1999 12/98 (g) 40 years
 
Bedford Furniture:
Everett, PA 62,277 1998 11/98 40 years
 
Bennigan's:
Aurora, CO 64,333 1996 12/01 40 years
Milford, CT 35,591 1988 12/01 40 years
Altamonte Springs, FL 47,184 1988 12/01 40 years
Gainsville, FL 43,325 1993 12/01 40 years
Jacksonville, FL 52,374 1993 12/01 40 years
Schaumburg, IL 66,925 1988 12/01 40 years
Flint, MI 45,697 1993 12/01 40 years
Raleigh, NC 44,750 1993 12/01 40 years
Tulsa, OK 65,874 1993 12/01 40 years
Wichita Falls, TX 56,524 1993 12/01 40 years
 
Best Buy:
Brandon, FL 476,461 1996 02/97 40 years
Evanston, IL (c) 1994 02/97 (c)
Cuyahoga Falls, OH 385,856 1970 06/97 40 years
Rockville, MD 551,991 1995 07/97 40 years
Fairfax, VA 512,872 1995 08/97 40 years
St. Petersburg, FL 118,116 1997 09/97 33 years
North Fayette, PA 317,667 1997 06/98 40 years
Denver, CO 277,848 1991 06/01 40 years
 
Big D's:
Eden Prairie, MN 10,005 1997 12/01 40 years
 
Blockbuster:
Conyers, GA 90,975 1997 06/97 40 years
Mobile, AL 25,444 1997 12/01 40 years
Mobile, AL 28,711 1997 12/01 40 years
Gainesville, GA 31,215 1997 12/01 40 years
Glasgow, KY 28,629 1997 12/01 40 years
Alice, TX 29,516 1995 12/01 40 years
Kingsville, TX 23,362 1995 12/01 40 years
 
BMW:
Duluth, GA 208,260 1984 12/01 40 years
 
Bodyworks Unlimited:
Rincon, GA 61,684 1997 11/98 37.4 years
 
Borders Books & Music:
Wilmington, DE 1,367,920 1994 12/94 40 years
Richmond, VA 556,384 1995 06/95 40 years
Ft. Lauderdale, FL 159,256 1995 02/96 33 years
Bangor, ME 467,995 1996 06/96 40 years
Altamonte Springs, FL (c) 1997 09/97 (c)
 
Boston Market:
Geneva, IL 48,054 1996 12/01 40 years
Orland Park, IL 22,310 1995 12/01 40 years
Wheaton, IL 46,961 1995 12/01 40 years
Burton, MI 36,099 1997 12/01 40 years
Novi, MI 21,224 1995 12/01 40 years
North Olmsted, OH 21,078 1996 12/01 40 years
Warren, OH 23,867 1997 12/01 40 years
Dunmore, PA 24,431 1996 12/01 40 years
 
Buffalo Wild Wings:
Michigan City, IN 25,113 1996 12/01 40 years
 
Burger King:
Colonial Heights, VA 31,125 1997 12/01 40 years
 
Carino's:
Beaumont, TX 69,593 2000 12/01 40 years
Lewisville, TX 51,994 1994 12/01 40 years
Lubbock, TX 61,531 1995 12/01 40 years
 
Champps:
Alpharetta, GA 83,801 1999 12/01 40 years
Irving, TX 88,007 2000 12/01 40 years
 
Checkers:
Orlando, FL (c) 1988 07/92 (c)
 
Claim Jumper:
Tempe, AZ 149,071 2000 12/01 40 years
Roseville, CA 102,780 2001 12/01 40 years
 
CompUSA:
Baton Rouge, LA 182,782 1995 12/95 40 years
Miami, FL 452,797 1994 04/94 40 years
 
Dave’s:
Maple Heights, OH 494,040 1985 02/97 40 years
 
Dave & Buster's:
Utica, MI (c) 1998 06/98 (c)
 
Denny's:
Columbus, TX 41,683 1997 12/01 40 years
 
Dick’s Clothing:
Taylor, MI 643,274 1996 08/96 40 years
White Marsh, VA 714,411 1996 08/96 40 years
 
Dollar Tree:
Garland, TX 39,136 1994 02/94 40 years
Copperas Cove, TX 72,485 1972 11/98 40 years
 
Donato's:
Medina, OH 23,662 1996 12/01 40 years
 
East Meets West:
Southfield, MI 34,791 1976 12/01 40 years
 
Eckerd:
San Antonio, TX (c) 1993 12/93 (c)
Dallas, TX (c) 1994 01/94 (c)
Arlington, TX (c) 1994 02/94 (c)
Millville, NJ (c) 1994 03/94 (c)
Atlanta, GA (c) 1994 03/94 (c)
Mantua, NJ (c) 1994 06/94 (c)
Amarillo, TX (c) 1994 12/94 (c)
Amarillo, TX (c) 1994 12/94 (c)
Glassboro, NJ (c) 1994 12/94 (c)
Kissimmee, FL (c) 1995 04/95 (c)
Tampa, FL (c) 1995 12/95 (c)
Lafayette, LA (c) 1995 01/96 (c)
Douglasville, GA 197,107 1996 01/96 40 years
Moore, OK (c) 1995 01/96 (c)
Midwest City, OK 215,850 1996 03/96 40 years
Irving, TX (c) 1996 12/96 (c)
Jasper, FL (c) 1994 01/97 (c)
Williston, FL (c) 1995 01/97 (c)
Pantego, TX 236,957 1997 06/97 40 years
Conyers, GA 163,362 1997 06/97 40 years
Norman, OK (c) 1997 06/97 (c)
Chattanooga, TN (c) 1997 09/97 (c)
Arlington, TX 187,656 1998 11/97 (g) 40 years
Leavenworth, KS 184,375 1998 11/97 (g) 40 years
Augusta, GA 200,394 1997 12/97 40 years
Riverdale, GA 257,896 1997 12/97 40 years
Warner Robins, GA 152,138 1999 3/98 (g) 40 years
Lewisville, TX 176,666 1998 04/98 (g) 40 years
Forest Hill, TX 157,830 1998 04/98 (g) 40 years
Del City, OK (c) 1998 05/98 (c)
Arlington, TX (c) 1998 05/98 (c)
Garland, TX 178,794 1998 06/98 (g) 40 years
Garland, TX 179,411 1998 06/98 (g) 40 years
Oklahoma City, OK 182,356 1999 08/98 (g) 40 years
Vineland, NJ (c) 1999 09/98 (c)
Dallas, TX 13,388 2003 06/99 40 years
Gladstone, MO 146,776 2000 12/99 (g) 40 years
Falls Church, VA 105,527 2002 10/01 40 years
West Mifflin, PA 95,806 2002 02/02 40 years)
Norfolk, PA 84,211 2002 02/02 40 years
Thorndale, PA 115,877 2002 02/02 40 years
 
Enterprise Rent-A-Car:
Wilmington, NC 16,707 1995 12/01 40 years
 
Fantastic Sams:
Eden Prairie, MN 10,005 1997 12/01 40 years
 
Fazoli’s Restaurant:
Bay City, MI 32,355 1997 12/01 40 years
 
Food 4 Less:
Lemon Grove, CA (c) 1996 07/95 (f) (c)
Chula Vista, CA (c) 1995 11/98 (c)
 
Gateway:
Glendale, AZ 109,058 1999 12/98 (g) 40 years
 
Gen-X Clothing:
Federal Way, WA 231,538 1995 12/95 40 years
 
Golden Corral:
Leitchfield, KY 172,027 1984 12/84 35 years
Atlanta, GA 206,258 1985 01/85 35 years
Abbeville, LA 199,329 1985 04/85 35 years
Lake Placid, FL 167,791 1985 05/85 35 years
Tampa, FL 68,345 1997 12/01 40 years
Brandon, FL 70,974 1998 12/01 40 years
Dallas, TX 52,305 1994 12/01 40 years
 
Good Guys, The:
Foothill Ranch, CA 438,716 1995 12/96 40 years
East Palo Alto, CA 407,872 1999 12/98 (f) 40 years
 
GymKix:
Copperas Cove, TX 61,451 1972 11/98 40 years
 
H&R Block:
Swansea, IL 9,029 1997 12/01 40 years
 
Hancock Fabrics:
Arlington, TX 260,571 1996 06/96 40 years
 
Hastings:
Nacogdoches, TX 161,105 1997 11/98 40 years
 
Haverty's:
Clearwater, FL 672,791 1992 05/93 40 years
Orlando, FL 578,727 1992 05/93 40 years
Pensacola, FL 299,582 1994 06/96 40 years
Bowie, MD 488,804 1997 12/97 38.5 years
 
Heilig-Meyers:
Baltimore, MD 104,175 1968 11/98 40 years
Glen Burnie, MD 119,357 1968 11/98 40 years
 
Hollywood Video:
Cincinnati, OH 26,573 1998 12/01 40 years
Clifton, CO 37,387 1998 12/01 40 years
 
Home Depot:
Sunrise, FL - (e) 05/03 40 years
 
HomeGoods:
Fairfax, VA 95,231 1995 12/95 40 years
 
Hooters:
Tampa, FL 25,764 1993 12/01 40 years
 
Hy-Vee:
St. Joseph, MO 92,013 2002 09/02 40 years
 
International House of Pancakes:
Stafford, TX (c) 1992 10/93 (c)
Sunset Hills, MO (c) 1993 10/93 (c)
Las Vegas, NV (c) 1993 12/93 (c)
Ft. Worth, TX (c) 1993 12/93 (c)
Arlington, TX (c) 1993 12/93 (c)
Matthews, NC (c) 1993 12/93 (c)
Phoenix, AZ (c) 1993 12/93 (c)
Midwest City, OK - (i) 03/96 (i)
 
Jared Jewelers:
Richmond, VA 68,199 1998 12/01 40 years
Brandon, FL 48,071 2002 05/02 40 years
Lithonia, GA 49,440 2002 05/02 40 years
Houston, TX 37,490 2002 12/02 40 years
 
Jo-Ann Etc:
Corpus Christi, TX 229,384 1967 11/93 40 years
 
Just For Feet:
Albuquerque, NM 381,947 1997 06/97 40 years
 
Kash N’ Karry:
Palm Harbor, FL 10,027 1983 03/99 40 years
Gainesville, FL 6,502 1982 03/99 40 years
Brandon, FL 6,363 1983 03/99 40 years
Sarasota, FL 6,999 19833 03/99 40 years
 
Keg Steakhouse:
Gresham, OR 5,527 1993 12/01 40 years
Bellingham, WA 23,255 1981 12/01 40 years
Lynnwood, WA 33,138 1992 12/01 40 years
Tacoma, WA 40,564 1981 12/01 40 years
 
KFC:
Marysville, WA 27,848 1996 12/01 40 years
Erie, PA 25,321 1996 12/01 40 years
 
Lee County:
Ft. Myers 610,993 1997 12/97 40 years
 
Lowe’s:
Memphis, TN 353,762 06/02 06/02 40 years
 
Magic Dollar:
Memphis, TN 82,175 1998 11/98 40 years
 
MCI:
Arlington, VA 10,206 1982 08/03 40 years
 
Merchant's Square:
Corpus Christi, TX 258,625 1983 03/99 40 years
 
Merryland Chinese Buffet:
Red Oak, TX 26,590 1986 12/01 40 years
 
Mi Pueblo Foods:
Watsonville, CA 8,588 1984 03/99 40 years
 
Michaels:
Fairfax, VA 129,632 1995 12/95 40 years
Grapevine, TX 286,326 1998 06/98 40 years
 
Mortgage Marketing:
Swansea, IL 13,531 1997 12/01 40 years
 
Mountain Jack's:
Centerville, OH 54,075 1986 12/01 40 years
 
Office Depot:
Arlington, TX 349,837 1991 01/94 40 years
Richmond, VA 369,577 1996 05/96 40 years
 
OfficeMax:
Corpus Christi, TX 266,600 1967 11/93 40 years
Dallas, TX 427,590 1993 12/93 40 years
Cincinnati, OH 373,282 1994 07/94 40 years
Evanston, IL 376,179 1995 06/95 40 years
Altamonte Springs, FL 600,760 1995 01/96 40 years
Cutler Ridge, FL 277,643 1995 06/96 40 years
Sacramento, CA 518,407 1996 12/96 40 years
Salinas, CA 314,415 1995 02/97 40 years
Redding, CA 356,776 1997 06/97 40 years
Kelso, WA 268,950 1998 09/97 (g) 40 years
Lynchburg, VA 244,915 1998 02/98 40 years
Leesburg, FL 243,138 1998 08/98 40 years
Tigard, OR 287,938 1995 11/98 40 years
Dover, NJ 414,879 1995 11/98 40 years
Griffin, GA 212,099 1999 11/98 (g) 40 years
 
Party City:
Memphis, TN 129,021 1999 12/98 40 years
 
Penn Station Subs:
Florissant, MO 7,076 1997 12/01 40 years
 
Perfect Teeth:
Rio Rancho, NM 6,238 1997 12/01 40 years
 
Petco:
Grand Forks, ND 137,422 1996 12/97 40 years
 
PETsMART:
Chicago, IL 471,707 1998 09/98 40 years
 
Pier 1 Imports:
Anchorage, AK 325,828 1995 02/96 40 years
Memphis, TN 134,394 1997 09/96 (f) 40 years
Sanford, FL 116,280 1998 06/97 (f) 40 years
Knoxville, TN 91,089 1999 01/98 (f) 40 years
Mason, OH 100,490 1999 06/98 (f) 40 years
Harlingen, TX 79,580 1999 11/98 (f) 40 years
Valdosta, GA 83,110 1999 01/99 (f) 40 years
 
Pizza Hut:
Monroeville, AL 2,258 1996 12/01 40 years
 
Popeye’s:
Snellville, GA 22,280 1995 12/01 40 years
 
Print & Pack Plus:
Eden Prairie, MN 11,673 1997 12/01 40 years
 
Quizno’s:
Rio Rancho, NM 5,166 1997 12/01 40 years
 
Rally’s:
Toledo, OH 94,860 1989 07/92 38.8 years
 
Red Dragon Chinese Restaurant:
Columbus, OH 56,516 1998 12/01 40 years
 
Rent-A-Center:
Rio Rancho, NM 15,815 1997 12/01 40 years
 
Rite Aid:
Mobile, AL 86,474 2000 12/01 40 years
Orange Beach, AL 101,881 2000 12/01 40 years
 
Roadhouse Grill:
Cheektowaga, NY 19,715 1994 12/01 40 years
 
Robb & Stucky:
Ft. Myers, FL 951,124 1997 12/97 40 years
 
Roger & Marv’s:
Kenosha, WI 585,077 1992 02/97 40 years
 
Ross Dress For Less:
Coral Gables, FL 254,041 1994 06/96 40 years
Lodi, CA 7,368 1984 03/99 40 years
 
Schlotzsky’s Deli:
Phoenix, AZ 16,397 1995 12/01 40 years
Scottsdale, AZ 15,854 1995 12/01 40 years
 
7-Eleven:
Land’O Lakes, FL 101,267 1999 10/98 (g) 40 years
Tampa Palms, FL 109,901 1999 12/98 (g) 40 years
 
Shop & Save:
Homestead, PA (c) 1994 02/97 (c)
 
Skipper’s Fish & Chips:
Salem, OR 37,549 1996 12/01 40 years
Spokane, WA 27,067 1996 12/01 40 years
 
Sports Authority:
Dallas, TX (c) 1994 03/94 (c)
Tampa, FL 285,641 1994 06/96 40 years
Memphis, TN 335,060 1998 12/97 (g) 40 years
Little Rock, AR 351,923 1998 09/98 40 years
Woodbridge, NJ 143,335 1994 01/03 40 years
 
Star Cafe:
Henderson, TX 13,005 1995 12/01 40 years
 
Steak & Ale:
Jacksonville, FL 43,667 1996 12/01 40 years
Indianpolis, IN 51,643 1996 12/01 40 years
Oklahoma City, OK 47,356 1996 12/01 40 years
Richmond, VA 50,794 1996 12/01 40 years
Garland, TX 47,621 1996 12/01 40 years
 
Stillwater Medical:
Stillwater, OK 72,453 1998 11/98 37.5 years
 
Stop & Go:
Grand Prairie, TX 34,941 1986 12/01 40 years
Kennedale, TX 35,330 1985 12/01 40 years
 
Subway:
Eden Prairie, MN 8,338 1997 12/01 40 years
 
SuperValu:
Huntington, WV 130,729 1971 02/97 40 years
Warwick, RI (c) 1992 02/97 (c)
 
Swansea Quick Cash:
Swansea, IL 6,758 1997 12/01 40 years
 
Taco Bell:
Ocala, FL 38,536 2001 12/01 40 years
Ormond Beach, FL 26,828 2001 12/01 40 years
Brooklyn Park, MN 21,373 1996 12/01 40 years
Chanhassen, MN 33,121 1997 12/01 40 years
Saint Cloud, MN 15,404 1999 12/01 40 years
West Saint Paul, MN 65,979 1999 12/01 40 years
Phoenix, AZ 14,139 1999 12/01 40 years
 
Taco Bron Restaurant:
Tuscon, AZ 16,469 1974 12/01 40 years
 
Tara Grinna Swimwear:
Conway, SC 73,837 1997 11/98 37.4 years
 
Target:
Chico, CA 21,944 1983 03/99 40 years
Victorville, CA 20,988 1983 03/99 40 years
San Diego, CA 22,243 1984 03/99 40 years
 
Texas Roadhouse:
Grand Junction, CO 46,966 1997 12/01 40 years
Thornton, CO 52,020 1998 12/01 40 years
 
TGI Friday’s:
Corpus Christi, TX 78,202 1995 12/01 40 years
 
Top’s:
Lacy, WA 1,217,245 1992 02/97 40 years
 
United States of America:
Arlington, VA 1,108,377 1982 08/03 40 years
 
United Trust Bank:
Bridgeview, IL 37,983 1997 12/01 40 years
 
Vacant Property:
Vernon, TX 180,919 1985 03/85 35 years
Raleigh, NC 329,293 1995 06/96 40 years
Tampa, FL 384,162 1992 06/96 40 years
Arlington, TX 352,351 1996 06/96 40 years
Plymouth Meeting, PA 264,917 1999 10/98 (g) 40 years
Augusta, GA 34,415 1998 12/01 40 years
Florissant, MO 22,540 1997 12/01 40 years
Hammond, LA 41,523 1997 12/01 40 years
Mesa, AZ 26,162 1997 12/01 40 years
Indianapolis, IN 51,816 1996 12/01 40 years
Montgomery, AL 58,191 1999 12/01 40 years
 
Value City:
Florissant, MO 52,017 1996 04/03 40 years
 
Von’s:
Moreno Valley, CA 197,915 1983 03/99 40 years
 
Walgreens:
Sunrise, FL 21,890 1994 05/03 40 years
 
Wal-Mart:
Sealy, TX 177,694 1982 03/99 40 years
Aransas Pass, TX 316,271 1983 03/99 40 years
Winfield, AL 201,790 1983 03/99 40 years
Beeville, TX 277,368 1983 03/99 40 years
Corpus Christi, TX 375,116 1983 03/99 40 years
 
Waremart:
Eureka, CA 940,261 1965 02/97 40 years
 
Washington Bike Center:
Fairfax, VA 16,951 1995 12/95 40 years
 
Wendy’s Old Fashioned
    Hamburger:
Fenton, MO 173,343 1985 07/92 33 years
Sacramento, CA - (i) 02/98 (i)
New Kensington, PA 17,020 1980 12/01 40 years
 
Whataburger:
Albuquerque, NM 21,385 1995 12/01 40 years
 
Warehouse Music:
Homewood, AL 35,574 1997 12/01 40 years
 
Winn-Dixie:
Dallas, GA 30,512 1997 05/03 40 years
Woodstock, GA 20,077 1997 05/03 40 years
Columbus, GA 21,483 1984 07/03 40 years
 
Leasehold Interests: 1,302,983 - (n) (m)

$ 48,862,786

 
Real Estate the Company
     has Invested in Under
     Direct Financing Leases:
 
Academy:
Houston, TX $ (c) 1994 05/95 (c)
Houston, TX (c) 1995 06/95 (c)
N. Richland Hills, TX (c) 1996 08/95 (f) (c)
Houston, TX (c) 1996 02/96 (f) (c)
Houston, TX (c) 1996 06/96 (f) (c)
Baton Rouge, LA (c) 1997 08/96 (f) (c)
 
Barnes & Noble:
Plantation, FL (c) 1996 05/95 (f) (c)
 
Best Buy:
Evanston, IL (c) 1994 02/97 (c)
 
Borders Books & Music:
Altamonte Springs, FL (c) 1997 09/97 (c)
 
Checkers:
Orlando, FL (c) 1988 07/92 (c)
 
Dave & Buster’s:
Utica, MI (c) 1998 06/98 (c)
 
Eckerd:
San Antonio, TX (c) 1993 12/93 (c)
Dallas, TX (c) 1994 01/94 (c)
Arlington, TX (c) 1994 02/94 (c)
Millville, NJ (c) 1994 03/94 (c)
Atlanta, GA (c) 1994 03/94 (c)
Mantua, NJ (c) 1994 06/94 (c)
Vineland, NJ (c) 1999 03/99 (h) (c)
Amarillo, TX (c) 1994 12/94 (c)
Amarillo, TX (c) 1994 12/94 (c)
Amarillo, TX (d) 1994 12/94 (d)
Glassboro, NJ (c) 1994 12/94 (c)
Kissimmee, FL (c) 1995 04/95 (c)
Alice, TX (d) 1995 06/95 (d)
Tampa, FL (c) 1995 12/95 (c)
Lafayette, LA (c) 1995 01/96 (c)
Moore, OK (c) 1995 01/96 (c)
East Point, GA (d) 1996 12/96 (d)
Irving, TX (c) 1996 12/96 (c)
Ft. Worth, TX (d) 1996 12/96 (d)
Williston, FL (c) 1995 01/97 (c)
Jasper, FL (c) 1994 01/97 (c)
Oklahoma City, OK (c) 1997 06/97 (c)
Oklahoma City, OK (c) 1997 06/97 (c)
Norman, OK (c) 1997 06/97 (c)
Chattanooga, TN (c) 1997 09/97 (c)
Del City, OK (c) 1998 10/98 (h) (c)
Arlington, TX (c) 1998 11/98 (h) (c)
Kennett Square, PA (c) 2000 12/00 (c)
Arlington, TX (c) 2002 02/02 (c)
 
Food 4 Less:
Lemon Grove, CA (c) 1996 07/95 (f) (c)
Chula Vista, CA (c) 1995 11/98 (c)
 
Food Lion:
Keystone Heights, FL (d) 1993 05/93 (d)
Chattanooga, TN (d) 1993 10/93 (d)
Lynchburg, VA (d) 1994 01/94 (d)
Martinsburg, WV (d) 1994 08/94 (d)
 
Good Guys, The:
Stockton, CA (d) 1991 07/94 (d)
 
Heilig-Meyers:
York, PA (d) 1997 11/98 (d)
Marlow Heights, MD (d) 1968 11/98 (d)
 
International House of Pancakes:
Stafford, TX (c) 1992 10/93 (c)
Sunset Hills, MO (c) 1993 10/93 (c)
Las Vegas, NV (c) 1993 12/93 (c)
Ft. Worth, TX (c) 1993 12/93 (c)
Arlington, TX (c) 1993 12/93 (c)
Matthews, NC (c) 1993 12/93 (c)
Phoenix, AZ (c) 1993 12/93 (c)
 
Jared Jewelers:
Aurora, IL (c) 2000 12/01 (c)
Glendale, AZ (c) 1998 12/01 (c)
Oviedo, FL (c) 1998 12/01 (c)
Phoenix, AZ (c) 1998 12/01 (c)
Toledo, OH (c) 1998 12/01 (c)
Lewisville, TX (c) 1998 12/01 (c)
 
Kash ’N Karry:
Brandon, FL (d) 1997 10/96 (f) (d)
 
Levitz:
Tempe, AZ (d) 1994 01/95 (d)
 
Sports Authority:
Dallas, TX (c) 1994 03/94 (c)
 
Shop & Save:
Homestead, PA (c) 1994 02/97 (c)
 
SuperValu:
Warwick, RI (c) 1992 02/97 (c)

$ -

COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
December 31, 2003


(a) Transactions in real estate and accumulated depreciation during 2003, 2002 and 2001 are summarized as follows:

2003 2002 2001

Land, buildings and leasehold interests:
     Balance at beginning of year $ 742,136,056 $ 737,957,846 $ 542,400,536
         Acquisitions, completed construction and
             tenant improvements
216,643,624 40,106,987 253,240,399
         Disposition of land, buildings and
             leasehold interests
(22,793,200 ) (32,643,284 ) (57,557,741 )
         Provision for loss on impairment
             of real estate
- (3,285,493 ) (125,348 )

     Balance at the close of year $ 935,986,480 $ 742,136,056 $ 737,957,846



Accumulated depreciation and amortization:
     Balance at the beginning of year $ 38,671,148 $ 31,678,077 $ 27,438,288
         Disposition of land, building, and
             leasehold interests
(1,298,033 ) (3,155,003 ) (3,262,991 )
         Depreciation and amortization expense 11,489,671 10,148,074 7,502,780

     Balance at the close of year $ 48,862,786 $ 38,671,148 $ 31,678,077



(b)

As of December 31, 2003, all of the leases are treated as operating leases for federal income tax purposes. As of December 31, 2003, the aggregate cost of the properties owned by the Company and its subsidiaries for federal income tax purposes was $998,750,890.

 
(c)

For financial reporting purposes, the portion of the lease relating to the building has been recorded as a direct financing lease; therefore, depreciation is not applicable.

 
(d)

For financial reporting purposes, the lease for the land and building has been recorded as a direct financing lease; therefore, depreciation is not applicable.

 
(e)

The Company owns only the land for this building.

 
(f)

Date acquired represents acquisition date of land. Pursuant to lease agreement, the Company purchased the buildings from the tenants upon completion of construction, generally within 12 months from the acquisition of the land.

 
(g)

Date acquired represents acquisition date of land. The Company developed the buildings, generally completing construction within 12 months from the acquisition date of the land.

 
(h)

Date acquired represents date of building construction completion. The land has been recorded as operating lease.

 
(i)

The Company owns only the land for this property, which is subject to a ground lease between the Company and the tenant. The tenant funded the improvements on the property.

 
(j)

Property is encumbered as a part of the Company's $39,450,000 long-term, fixed rate mortgage and security agreement.

 
(k)

Encumbered properties for which the portion of the lease relating to the land is accounted for as an operating lease and the portion of the lease relating to the building is accounted for as a direct financing lease, the total amount of the encumbrance is listed with the land portion of the property.

 
(l)

The Company owns only the building for this property. The land is subject to a ground lease between the Company and an unrelated third party.

 
(m)

The leasehold interests are amortized over the life of the respective leases which range from 4.5 and 12.5 years.

 
(n)

The leasehold interest sites were acquired between August 1999 and August 2001.

 
(o)

In 2002, this property was contributed down to a wholly-owned subsidiary of the Company at the property's net book value.

 
(p)

Property is encumbered as a part of the Company's $21,000,000 long-term, fixed rate mortgage and security agreement.

 
(q)

In 2002, this property was owned by a wholly-owned limited liability entity that was dissolved into the Company.

 
(r)

The tenant of this property has subleased the property. The tenant continues to be responsible for complying with all the terms of the lease agreement and is continuing to pay rent on this property to the Company.

 
(s)

Property is encumbered as a part of hte Company's $95,000,000 long-term, fixed rate mortgage and security agreement.

 
See accompanying report of independent auditors' on supplementary information.
 
COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
December 31, 2003


Description Interest
Rate
Final
Maturity
Date
Periodic
Payment
Terms
Prior
Liens
  Face Amount
of Mortgages
  Carrying   
Amount of  
Mortgages 
(e) Principal Amount
of Loans Subject
to Delinquent
Principal or
Interest

 
First mortgages on properties:
 
     National City, CA 11.5%    2009 (b) -   $ 2,765,000   $ 1,384,815   $ -
 
     San Jose, CA 11.5%    2009 (b) -   2,565,000   1,338,400   -
 
     Rockledge, FL 10.0%     2018 (b) -   400,000   377,432   -
 
     Bonham, TX 10.0%     2013 (b) -   210,000   190,830   -
 
     Duncanville, TX 10.0%     2007 (d) -   690,018   406,956   -
 
     Independence, MO 10.0%     2007 (d) -   1,068,788   474,339   -
 
     Lawton and Oklahoma City, OK(g) 8.5%     2007 (c) -   4,399,805   1,644,243   -
 
     Burleson, TX(g) 8.5%     2007 (c) -   2,355,279   409,445   -
 
     Bellingham, WA 7.2%     2013 (b) -   2,605,000   2,600,883   -
 
     Indianapolis, IN 10.5%     2004 (b) -   286,000   184,000   -
 
     Lodi, CA 10.5%     2004 (b) -   93,222   57,439   -
 
     Sonora, CA 10.5%     2004 (b) -   150,651   95,618   -
 
     Mira Mesa, CA 10.5%     2004 (b) -   369,447   265,860   -
 
Revolving lines of credit secured
     by various properties:
         Commercial Net Lease Realty
             Services, Inc.
Prime rate + 0.25%   2006 (c) -   12,587,705   12,587,705   -

$ 30,545,915   $ 22,017,965 (a) $ -

(a) The following shows the changes in the carrying amounts of mortgage loans during the years:

2003 2002 2001

 
Balance at beginning of year $ 21,910,551 $ 88,111,817 $ 69,756,217
     New mortgage loans 35,027,502 30,716,396 43,984,088    (f)
     Deductions during the year:
             Collections of principal (34,920,088 ) (96,917,662 ) (25,628,488 )

Balance at the close of year $ 22,017,965 $ 21,910,551 $ 88,111,817

(b) Principal and interest is payable at level amounts over the life of the loan.

(c) Interest only payments are due quarterly.  Principal is due at maturity.

(d) Interest only payments are due monthly.  Principal is due at maturity.

(e)

Mortgages held by the Company and its subsidiaries for federal income tax purposes for the years ended December 31, 2003, 2002 and 2001 were $22,017,965, $21,910,551, and $88,111,817, respectively.

(f)

Mortgages totaling $3,444,610, $599,252, and $610,000 were accepted in connection with real estate transactions for the years ended December 31, 2003, 2002 and 2001, respectively.

(g)

As of December 31, 1999, mortgages totaling $6,755,084 were accepted as payment towards the principal balance of the revolving line of credit for Commercial Net Lease Realty Services, Inc. (an unconsolidated affiliate of the Company).  The mortgagees are affiliates of certain members of the Company's board of directors.

See accompanying report of independent auditors’ on supplementary information.

EXHIBITS

EXHIBIT INDEX


Exhibit Number

(3)

Exhibits
3. Articles of Incorporation and By-laws
 
3.1 First Amended and Restated Articles of Incorporation of the Registrant (filed as Exhibit 3.1 to the Registrant's Registration Statement No. 333-64511 on Form S-3 and incorporated herein by reference).
 
3.2 Articles Supplementary Establishing and Fixing the Rights and Preferences of a Series of Preferred Stock (9% Series A Non-Voting Preferred Stock, par value $0.01 per share (the “Series A Preferred Stock”) (filed as Exhibit 3 to the Registrant’s Form 8-A dated November 26, 2001 and filed with the Securities and Exchange Commission on November 27, 2001, and incorporated herein by reference).
 
3.3 Articles Supplementary Classifying and Designating 10,000 Preferred Shares as the Series B Preferred Stock (filed as Exhibit 3 to the Registrant’s Form 8-A dated August 12, 2003 and filed with the Securities and Exchange Commission on August 13, 2003, and incorporated herein by reference).
 
3.4 Amended and Restated Bylaws of the Registrant (filed herewith).
 
4. Instruments defining the rights of security holders, including indentures
 
4.1 Specimen Certificate of Common Stock, par value $0.01 per share, of the Registrant (filed as Exhibit 3.4 to the Registrant’s Registration Statement No. 1-11290 on Form 8-B and incorporated herein by reference).
 
4.2 Form of Indenture dated March 25, 1998, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,00 of 7.125% Notes due 2008 (filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K dated March 20, 1998, and incorporated herein by reference).
 
4.3 Form of Supplement Indenture No. 1 dated March 25, 1998, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,000 of 7.125% Notes due 2008 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated March 20, 1998, and incorporated herein by reference).
 
4.4 Form of 7.125% Note due 2008 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated March 20, 1998, and incorporated herein by reference).
 
4.5 Form of Supplemental Indenture No. 2 dated June 21, 1999, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,000 of 8.125% Notes due 2004 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated June 17, 1999, and incorporated herein by reference).
 
4.6 Form of 8.125% Notes due 2004 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated June 17, 1999, and incorporated herein by reference).
 
4.7 Form of Supplemental Indenture No. 3 dated September 20, 2000, by and among Registrant and First Union National Bank, Trustee, relating to $20,000,000 of 8.5% Notes due 2010 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated September 20, 2000, and incorporated herein by reference).
 
4.8 Form of 8.5% Notes due 2010 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated September 20, 2000, and incorporated herein by reference).
 
4.9 Form of Supplement Indenture No. 4 dated May 30, 2002, by and among Registrant and Wachovia Bank, National Association, Trustee, relating to $50,000,000 of 7.75% Notes due 2012 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated June 4, 2002, and incorporated herein by reference).
 
4.10 Form of 7.75% Notes due 2012 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated June 4, 2002 and incorporated herein by reference).
 
4.11 Articles Supplementary Establishing and Fixing the Rights and Preferences of a Series of Preferred Stock (the Series A Preferred Stock) (filed as Exhibit 3 to the Registrant’s Form 8-A dated November 26, 2001 and filed with the Securities and Exchange Commission on November 27, 2001, and incorporated herein by reference).
 
4.12 Specimen Stock Certificate relating to the Series A Preferred Stock (filed as Exhibit 4 to the Registrant’s Form 8-A dated November 26, 2001 and filed with the Securities and Exchange Commission on November 27, 2001, and incorporated herein by reference).
 
4.13 Articles Supplementary Classifying and Designating 10,000 Preferred Shares as the Series B Preferred Stock (filed as Exhibit 3 to the Registrant’s Form 8-A dated August 12, 2003 and filed with the Securities and Exchange Commission on August 13, 2003, and incorporated herein by reference).
 
4.14 Investment Agreement between the Registrant and The County Employees’ and Officers’ Annuity & Benefit Fund of Cook County dated August 12, 2003 (filed as Exhibit 2 to the Registrant’s Form 8-A dated August 12, 2003 and filed with the Securities and Exchange Commission on August 13, 2003, and incorporated herein by reference).
 
4.15 Specimen Stock Certificate relating to the Series B Preferred Stock (filed as Exhibit 4 to the Registrant’s Form 8-A dated August 12, 2003 and filed with the Securities and Exchange Commission on August 13, 2003, and incorporated herein by reference).
 
10. Material Contracts
 
10.1 Letter Agreement dated July 10, 1992, amending Stock Purchase Agreement dated January 23, 1992 (filed as Exhibit 10.34 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1992, and incorporated herein by reference).
 
10.2 Loan Agreement, dated January 19, 1996, among Registrant and Principal Mutual Life Insurance Company relating to a $39,450,000 loan (filed as Exhibit 10.12 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995, and incorporated herein by reference).
 
10.3 Secured Promissory Note, dated January 19, 1996, among Registrant and Principal Mutual Life Insurance Company relating to a $39,450,000 loan (filed as Exhibit 10.13 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995, and incorporated herein by reference).
 
10.4 Agreement and Plan of Merger dated May 15, 1997, by and among Commercial Net Lease Realty, Inc., Net Lease Realty II, Inc., CNL Realty Advisors, Inc. and the Stockholders of CNL Realty Advisors, Inc. (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K dated May 16, 1997, and incorporated herein by reference).
 
10.5 2000 Performance Incentive Plan (filed as Exhibit 99 to the Registrant’s Registration Statement No. 333-64794 on Form S-8 and incorporated herein by reference).
 
10.6 Third Renewal Promissory Note dated as of April 1, 2001, by Commercial Net Lease Realty Services, Inc. in favor of Registrant relating to an $85,000,000 line of credit (filed as Exhibit 10.13 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001, and incorporated herein by reference).
 
10.7 Third Modification of Amended and Restated Secured Revolving Line of Credit and Security Agreement and Other Loan Documents effective as of April 1, 2001, by and between Registrant as lender and Commercial Net Lease Realty Services, Inc., as borrower, relating to an $85,000,000 line of credit (filed as Exhibit 10.14 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001, and incorporated herein by reference).
 
10.8 Fourth Modification of Amended and Restated Secured Revolving Line of Credit and Security Agreement and Other Loan Documents effective as of July 1, 2001, by and between Registrant as lender and Commercial Net Lease Realty Services, Inc., as borrower, relating to an $85,000,000 line of credit (filed as Exhibit 10.15 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001, and incorporated herein by reference).
 
10.9 Agreement and Plan of Merger, dated as of July 1, 2001, among Commercial Net Lease Realty, Inc. and Captec Net Lease Realty, Inc. (filed as Exhibit 99.1 to the Registrant’s Current Report on Form 8-K dated July 3, 2001, and incorporated herein by reference).
 
10.10 Seventh Amended and Restated Line of Credit and Security Agreement, dated May 9, 2003, by and among Registrant, certain lenders and Wachovia Bank, N.A., as the Agent, relating to a $225,000,000 loan (filed as Exhibit 10.11 to the Registrant’s Current Report on Form 8-K dated July 11, 2003, and incorporated herein by reference).
 
10.11 Real Estate Purchase Contract, dated as of July 23, 2003, by and between MCI Worldcom Network Services, Inc. and the Company (filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K dated July 25, 2003, and incorporated herein by reference).
 
10.12 U.S. Government Lease for Real Property, dated as of December 17, 2002, between MCI Worldcom Network Services, Inc. and the United States of America (filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K dated July 25, 2003, and incorporated herein by reference).
 
12. Statement of Computation of Ratios of Earnings to Fixed Charges (filed herewith).
 
13. Annual Report to Shareholders for the year ended December 31, 2003 (filed herewith).
 
23. Consent of Independent Accountants dated March 10, 2004 (filed herewith).
 
 
  31. Section 302 Certifications
 
31.1 Certification of Chief Executive Officer (Craig Macnab - as of February 16, 2004) pursuant to Rule 13a-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
31.2 Certification of Chief Executive Officer (James M. Seneff, Jr. - prior to February 16, 2004) pursuant to Rule 13a-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
31.3 Certification of Chief Financial Officer pursuant to Rule 13a-14, as adopted pursuantto Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
  32. Section 906 Certifications
 
32.1 Certification of Chief Executive Officer (Craig Macnab - as of February 16, 2004) pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
32.2 Certification of Chief Executive Officer (James M. Seneff, Jr. - prior to February 16, 2004) pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
32.3 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).
 
(b) The Registrant filed the following reports on Form 8-K during the quarter ended December 31, 2003:
 
  1. November 4, 2003 for the purpose of filing under Items 7 (Financial Statements and Exhibits) and 12 (Results of Operations and Financial Condition) a press release announcing its results of operations and financial condition for the quarter and year ended September 30, 2003.
 
  2. November 26, 2003 for the purpose of filing under Items 5 (Other Events and Regulation FD Disclosure) and 7 (Financial Statements and Exhibits) announcing entry into a Limited Partnership Agreement by and between Net Lease Realty III, Inc., a wholly-owned subsidiary of the Company and Northern Trust Company.
 
  3. December 3, 2003 for the purpose of filing under Item 5 (Other Events) a press release announcing that the Company agreed to issue and sell in an underwritten public offering approximately 3,000,000 shares of its common stock.
 
  4. December 3, 2003 for the purpose of filing under Items 5 (Other Events) and 7 (Financial Statements and Exhibits) with respect to an announcement of the filing of a Prospectus Supplement to the Registration Statement on Form S-3, File No. 333-105635, for the offering by the Registrant of 3,250,000 shares of the Registrant’s Common Stock, par value $0.01.
 
  5. December 4, 2003 for the purpose of amending the Form 8-K filed on November 26, 2003 for the purpose of filing under Items 5 (Other Events and Regulation FD Disclosure) and 7 (Financial Statements and Exhibits) announcing entry into a Limited Partnership Agreement by and between Net Lease Realty III, Inc., a wholly-owned subsidiary of the Company and Northern Trust Company.