x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Georgia |
58-2250094 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) |
6200 The Corners Pkwy., Norcross, Georgia |
30092 | |
(Address of principal executive offices) |
(Zip Code) |
Page No. | ||||
PART I.
FINANCIAL INFORMATION |
||||
3 | ||||
Item 1. |
||||
4 | ||||
5 | ||||
6 | ||||
7 | ||||
8 | ||||
Item 2. |
12 | |||
PART II.
OTHER INFORMATION |
15 | |||
16 | ||||
(unaudited) June
30, 2002 |
December 31, 2001 | |||||
ASSETS: |
||||||
Investments in joint ventures (Note 2) |
$ |
13,068,529 |
$ |
13,276,778 | ||
Cash and cash equivalents |
|
12,983 |
|
17,542 | ||
Due from affiliates |
|
345,157 |
|
348,632 | ||
Accounts receivable |
|
9,326 |
|
1,278 | ||
|
|
|
| |||
Total assets |
$ |
13,435,995 |
$ |
13,664,230 | ||
|
|
|
| |||
LIABILITIES AND PARTNERS CAPITAL: |
||||||
Liabilities: |
||||||
Due to affiliates |
$ |
35,000 |
$ |
15,000 | ||
Partnership distributions payable |
|
322,705 |
|
328,151 | ||
|
|
|
| |||
Total liabilities |
|
357,705 |
|
343,151 | ||
|
|
|
| |||
Partners capital: |
||||||
Limited partners: |
||||||
Class A1,358,756 units and 1,346,256 units outstanding as of June 30, 2002 and December 31, 2001,
respectively |
|
12,106,369 |
|
12,070,817 | ||
Class B294,524 units and 307,024 units outstanding as of June 30, 2002 and December 31, 2001,
respectively |
|
971,921 |
|
1,230,262 | ||
|
|
|
| |||
Total partners capital |
|
13,078,290 |
|
13,301,079 | ||
|
|
|
| |||
Total liabilities and partners capital |
$ |
13,435,995 |
$ |
13,644,230 | ||
|
|
|
|
(unaudited) Three Months
Ended |
(unaudited) Six Months
Ended |
|||||||||||||||
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
|||||||||||||
REVENUES: |
||||||||||||||||
Equity in income of joint ventures (Note 2) |
$ |
243,725 |
|
$ |
239,787 |
|
$ |
466,253 |
|
$ |
476,007 |
| ||||
Interest income |
|
0 |
|
|
0 |
|
|
628 |
|
|
1,635 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
243,725 |
|
|
239,787 |
|
|
466,881 |
|
|
477,642 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
EXPENSES: |
||||||||||||||||
Partnership administration |
|
19,850 |
|
|
19,833 |
|
|
33,338 |
|
|
29,728 |
| ||||
Legal and accounting |
|
3,335 |
|
|
4,080 |
|
|
11,621 |
|
|
13,860 |
| ||||
Computer costs |
|
1,634 |
|
|
4,307 |
|
|
3,457 |
|
|
5,508 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
24,819 |
|
|
28,220 |
|
|
48,416 |
|
|
49,096 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME |
$ |
218,906 |
|
$ |
211,567 |
|
$ |
418,465 |
|
$ |
428,546 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME ALLOCATED TO CLASS A LIMITED PARTNERS |
$ |
351,250 |
|
$ |
334,218 |
|
$ |
673,528 |
|
$ |
673,851 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET LOSS ALLOCATED TO CLASS B LIMITED PARTNERS |
$ |
(132,344 |
) |
$ |
(122,651 |
) |
$ |
(255,063 |
) |
$ |
(245,305 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME PER WEIGHTED AVERAGE CLASS A LIMITED PARTNER UNIT |
$ |
0.26 |
|
$ |
0.25 |
|
$ |
0.50 |
|
$ |
0.50 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET LOSS PER WEIGHTED AVERAGE CLASS B LIMITED PARTNER UNIT |
$ |
(0.45 |
) |
$ |
(0.39 |
) |
$ |
(0.84 |
) |
$ |
(0.79 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
CASH DISTRIBUTION PER CLASS A LIMITED PARTNER UNIT |
$ |
0.24 |
|
$ |
0.24 |
|
$ |
0.48 |
|
$ |
0.49 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Limited Partners |
Total Partners Capital |
||||||||||||||||
Class A |
Class B |
||||||||||||||||
Units |
Amounts |
Units |
Amounts |
||||||||||||||
BALANCE, December 31, 2000 |
1,341,356 |
$ |
11,993,987 |
|
311,924 |
|
$ |
1,745,547 |
|
$ |
13,739,534 |
| |||||
Net income (loss) |
0 |
|
1,361,828 |
|
0 |
|
|
(491,478 |
) |
|
870,350 |
| |||||
Partnership distributions |
0 |
|
(1,308,805 |
) |
0 |
|
|
0 |
|
|
(1,308,805 |
) | |||||
Class B conversions |
4,900 |
|
23,807 |
|
(4,900 |
) |
|
(23,807 |
) |
|
0 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
BALANCE, December 31, 2001 |
1,346,256 |
|
12,070,817 |
|
307,024 |
|
|
1,230,262 |
|
|
13,301,079 |
| |||||
Net income (loss) |
0 |
|
673,528 |
|
0 |
|
|
(255,063 |
) |
|
418,465 |
| |||||
Partnership distributions |
0 |
|
(641,254 |
) |
0 |
|
|
0 |
|
|
(641,254 |
) | |||||
Class B conversions |
12,500 |
|
3,278 |
|
(12,500 |
) |
|
(3,278 |
) |
|
0 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
BALANCE, June 30, 2002 (unaudited) |
1,358,756 |
$ |
12,106,369 |
|
294,524 |
|
$ |
971,921 |
|
$ |
13,078,290 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) Six Months
Ended |
||||||||
June 30, 2002
|
June 30, 2001
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ |
418,465 |
|
$ |
428,546 |
| ||
Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
Equity in earnings of joint venture |
|
(466,253 |
) |
|
(476,007 |
) | ||
Changes in assets and liabilities: |
||||||||
Prepaid expenses and other assets |
|
0 |
|
|
(12,621 |
) | ||
Accounts receivable |
|
(8,048 |
) |
|
(486 |
) | ||
Due to affiliates |
|
20,000 |
|
|
0 |
| ||
|
|
|
|
|
| |||
Net cash used in operating activities |
|
(35,836 |
) |
|
(60,568 |
) | ||
|
|
|
|
|
| |||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Distributions received from joint ventures |
|
677,977 |
|
|
679,799 |
| ||
|
|
|
|
|
| |||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Distributions to partners |
|
(646,700 |
) |
|
(653,918 |
) | ||
|
|
|
|
|
| |||
NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
(4,559 |
) |
|
(34,687 |
) | ||
CASH AND CASH EQUIVALENTS, beginning of year |
|
17,542 |
|
|
77,460 |
| ||
|
|
|
|
|
| |||
CASH AND CASH EQUIVALENTS, end of period |
$ |
12,983 |
|
$ |
42,773 |
| ||
|
|
|
|
|
|
Joint Venture |
Joint Venture Partners |
Properties | ||
| ||||
Fund IX-X-XI-REIT Associates |
Wells Real Estate Fund IX, L.P. Wells Real Estate Fund X, L.P. Wells Real Estate Fund XI,
L.P. Wells Operating Partnership, L.P.* |
1. Alstom Power-Knoxville Building A three-story office building located in Knoxville, Tennessee 2. 360 Interlocken Building A three-story office building located in Boulder County, Colorado
3. Avaya Building A
one-story office building located in Oklahoma City, Oklahoma 4. Iomega Building A single-story warehouse and office building located in Ogden, Weber County, Utah 5. Ohmeda Building A two-story office building located in Louisville, Boulder
County, Colorado | ||
| ||||
Fund X-XI Associates-Orange County |
Wells Real Estate Fund X, L.P. Wells Real Estate Fund XI, L.P. |
6. Cort Building A one-story office and warehouse building located in Fountain Valley, California | ||
| ||||
Fund X-XI Associates-Freemont |
Wells Real Estate Fund X, L.P. Wells Real Estate Fund XI, L.P. |
7. Fairchild Building A two-story warehouse and office building located in Fremont, California | ||
| ||||
Fund XI-XII-REIT Associates |
Wells Real Estate Fund XI, L.P. Wells Real Estate Fund XII, L.P. Wells Operating Partnership,
L.P.* |
8. Eybl Cartex Building A two-story manufacturing and office building located in Fountain Inn, South Carolina 9. Sprint Building A three-story office building located in Leadwood, Johnson County,
Kansas 10. Johnson Matthey Building A one-story office building and warehouse located in Tredyffin Township, Chester County, Pennsylvania 11. Gartner Building A two-story office building located in Ft. Myers, Lee County, Florida | ||
|
* |
Wells Operating Partnership, L.P. (Wells OP) is a Delaware limited partnership with Wells Real Estate Investment Trust, Inc. serving as its
general partner; Wells REIT is a Maryland corporation that qualifies as a real estate investment trust. |
|
First, to all Class A limited partners until such limited partners have received distributions equal to a 10% per annum return on their respective adjusted
capital contributions, as defined. |
|
Second, to the General Partners until each general partner has received distributions equal to 10% of total distributions declared by the Partnership per annum.
|
|
Third, to the Class A limited partners and the General Partners allocated on a basis of 90% and 10%, respectively. |
Total Revenues |
Net Income |
Partnerships Share of
Net Income | ||||||||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended | ||||||||||||||||
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
| |||||||||||||
Fund IX-X-XI-REIT Associates |
$ |
1,158,847 |
$ |
1,087,746 |
$ |
619,173 |
$ |
734,418 |
$ |
54,741 |
$ |
64,930 | ||||||
Fund X-XI Associates-Orange County |
|
200,022 |
|
198,881 |
|
140,206 |
|
131,374 |
|
33,163 |
|
30,912 | ||||||
Fund X-XI Associates-Fremont |
|
227,782 |
|
225,178 |
|
140,944 |
|
135,990 |
|
13,312 |
|
13,216 | ||||||
Fund XI-XII-REIT Associates |
|
877,713 |
|
847,857 |
|
545,009 |
|
499,960 |
|
142,509 |
|
130,729 | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
2,464,364 |
$ |
2,359,662 |
$ |
1,445,332 |
$ |
1,501,742 |
$ |
243,725 |
$ |
239,787 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
Net Income |
Partnerships Share of
Net Income | ||||||||||||||||
Six Months Ended |
Six Months Ended |
Six Months Ended | ||||||||||||||||
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
| |||||||||||||
Fund IX-X-XI-REIT Associates |
$ |
2,235,149 |
$ |
2,181,096 |
$ |
1,173,441 |
$ |
1,372,853 |
$ |
103,744 |
$ |
121,374 | ||||||
Fund X-XI Associates-Orange County |
|
399,283 |
|
398,468 |
|
269,956 |
|
265,127 |
|
63,852 |
|
62,384 | ||||||
Fund X-XI Associates-Fremont |
|
453,224 |
|
450,356 |
|
276,892 |
|
278,602 |
|
26,153 |
|
27,048 | ||||||
Fund XI-XII-REIT Associates |
|
1,717,083 |
|
1,689,371 |
|
1,042,158 |
|
1,014,237 |
|
272,504 |
|
265,201 | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
4,804,739 |
$ |
4,719,291 |
$ |
2,762,447 |
$ |
2,930,819 |
$ |
446,253 |
$ |
476,007 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
WELLS REAL ESTATE FUND XI, L.P.
(Registrant) | ||||||||
Dated: August 12, 2002 |
By: |
/s/ LEO F. WELLS, III | ||||||
Leo F. Wells, III, as Individual General Partner, and as President of Wells Capital, Inc., the General Partner of Wells Partners, L.P |
Dated: August 12, 2002 |
By: |
/s/ DOUGLAS P. WILLIAMS | ||||||
Douglas P. Williams As Chief
Financial Officer |
Exhibit No. |
Description | |
99.1 |
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
99.2 |
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |