Georgia |
58-2438242 | |
(State of other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
6200 The Corners Parkway, Suite 250, Norcross, Georgia |
30092 | |
(Address of principal executive offices) |
(Zip Code) | |
Registrants telephone number, including area code (770) 449-7800 | ||
| ||
(Former name, former address and former fiscal year, if changed since last report) |
Page No. | ||||
PART I. |
||||
Item 1. |
3 | |||
4 | ||||
5 | ||||
6 | ||||
7 | ||||
8 | ||||
Item 2. |
12 | |||
PART II. |
15 | |||
16 | ||||
(unaudited) June
30, 2002 |
December 31, 2001 | |||||
ASSETS: |
||||||
Investments in joint ventures (Note 2) |
$ |
29,535,172 |
$ |
30,003,597 | ||
Cash and cash equivalents |
|
15,338 |
|
32,627 | ||
Due from affiliates |
|
709,988 |
|
687,112 | ||
Accounts receivable |
|
4,468 |
|
2,867 | ||
|
|
|
| |||
Total assets |
$ |
30,264,966 |
$ |
30,726,203 | ||
|
|
|
| |||
LIABILITIES AND PARTNERS CAPITAL |
||||||
Liabilities: |
||||||
Accounts payable |
$ |
1,098 |
$ |
2,490 | ||
Due to affiliates |
|
60,000 |
|
0 | ||
Partnership distribution payable |
|
673,285 |
|
659,919 | ||
|
|
|
| |||
Total liabilities |
|
734,383 |
|
662,409 | ||
|
|
|
| |||
Partners capital: |
||||||
Limited partners: |
||||||
Cash Preferred2,829,896 units and 2,778,607 units outstanding as of June 30, 2002 and December 31, 2001,
respectively |
|
24,987,661 |
|
24,613,370 | ||
Tax Preferred731,223 units and 782,512 units outstanding as of June 30, 2002 and December 31, 2001,
respectively |
|
4,542,922 |
|
5,450,424 | ||
|
|
|
| |||
Total partners capital |
|
29,530,583 |
|
30,063,794 | ||
|
|
|
| |||
Total liabilities and partners capital |
$ |
30,264,966 |
$ |
30,726,203 | ||
|
|
|
|
(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) |
$ |
477,163 |
|
$ |
362,492 |
|
$ |
924,908 |
|
$ |
687,065 |
| ||||
Interest income |
|
0 |
|
|
46,607 |
|
|
628 |
|
|
82,175 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
477,163 |
|
|
409,099 |
|
|
925,536 |
|
|
769,240 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
EXPENSES: |
||||||||||||||||
Partnership administration |
|
95,490 |
|
|
22,187 |
|
|
109,049 |
|
|
33,623 |
| ||||
Legal and accounting |
|
2,427 |
|
|
4,157 |
|
|
9,363 |
|
|
12,807 |
| ||||
Computer costs |
|
1,632 |
|
|
4,295 |
|
|
3,455 |
|
|
5,495 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
99,549 |
|
|
30,639 |
|
|
121,867 |
|
|
51,925 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME |
$ |
377,614 |
|
$ |
378,460 |
|
$ |
803,669 |
|
$ |
717,315 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME ALLOCATED TO CASH PREFERRED LIMITED PARTNERS |
$ |
650,353 |
|
$ |
634,064 |
|
$ |
1,353,925 |
|
$ |
1,179,956 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET LOSS ALLOCATED TO TAX PREFERRED LIMITED PARTNERS |
$ |
(272,739 |
) |
|
(255,604 |
) |
$ |
(550,256 |
) |
$ |
(462,641 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME PER WEIGHTED AVERAGE CASH PREFERRED LIMITED PARTNER UNIT |
$ |
0.23 |
|
$ |
0.27 |
|
$ |
0.48 |
|
$ |
0.50 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET LOSS PER WEIGHTED AVERAGE TAX PREFERRED LIMITED PARTNER UNIT |
$ |
(0.37 |
) |
$ |
(0.33 |
) |
$ |
(0.74 |
) |
$ |
(0.60 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
CASH DISTRIBUTION PER CASH PREFERRED LIMITED PARTNER UNIT |
$ |
0.24 |
|
$ |
0.26 |
|
$ |
0.48 |
|
$ |
0.47 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Limited Partners |
Total Partners Capital |
||||||||||||||||
Cash Preferred |
Tax Preferred |
||||||||||||||||
Units |
Amounts |
Units |
Amounts |
||||||||||||||
BALANCE at December 31, 2000 |
1,881,142 |
$ |
16,589,551 |
|
617,434 |
|
$ |
5,033,781 |
|
$ |
21,623,332 |
| |||||
Net income (loss) |
0 |
|
2,591,027 |
|
0 |
|
|
(1,035,609 |
) |
|
1,555,418 |
| |||||
Partnership distributions |
0 |
|
(2,412,208 |
) |
0 |
|
|
0 |
|
|
(2,412,208 |
) | |||||
Limited partner contributions |
823,918 |
|
8,239,183 |
|
238,625 |
|
|
2,386,248 |
|
|
10,625,431 |
| |||||
Sales commissions and discounts |
0 |
|
(782,723 |
) |
0 |
|
|
(226,693 |
) |
|
(1,009,416 |
) | |||||
Other offering expenses |
0 |
|
(247,176 |
) |
0 |
|
|
(71,587 |
) |
|
(318,763 |
) | |||||
Tax preferred conversions |
73,547 |
|
635,716 |
|
(73,547 |
) |
|
(635,716 |
) |
|
0 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
BALANCE at December 31, 2001 |
2,778,607 |
|
24,613,370 |
|
782,512 |
|
|
5,450,424 |
|
|
30,063,794 |
| |||||
Net income (loss) |
0 |
|
1,353,925 |
|
0 |
|
|
(550,256 |
) |
|
803,669 |
| |||||
Partnership distributions |
0 |
|
(1,336,880 |
) |
0 |
|
|
0 |
|
|
(1,336,880 |
) | |||||
Tax preferred conversions |
51,289 |
|
357,246 |
|
(51,289 |
) |
|
(357,246 |
) |
|
0 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
BALANCE at June 30, 2002 (unaudited) |
2,829,896 |
$ |
24,987,661 |
|
731,223 |
|
$ |
4,542,922 |
|
$ |
29,530,583 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) Six Months
Ended |
||||||||
June 30, 2002 |
June 30, 2001 |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ |
803,669 |
|
$ |
717,315 |
| ||
Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
Equity in income of joint ventures |
|
(924,908 |
) |
|
(687,065 |
) | ||
Changes in assets and liabilities: |
||||||||
Due to affiliates |
|
60,000 |
|
|
(23,989 |
) | ||
Accounts payable |
|
(1,392 |
) |
|
(1,588 |
) | ||
Accounts receivable |
|
(1,601 |
) |
|
(14,378 |
) | ||
|
|
|
|
|
| |||
Net cash used in operating activities |
|
(64,232 |
) |
|
(9,705 |
) | ||
|
|
|
|
|
| |||
CASH FLOW FROM INVESTING ACTIVITIES: |
||||||||
Investments in joint ventures |
|
0 |
|
|
(8,926,156 |
) | ||
Deferred project costs |
|
0 |
|
|
(371,900 |
) | ||
Distributions received from joint ventures |
|
1,370,457 |
|
|
776,331 |
| ||
|
|
|
|
|
| |||
Net cash provided by (used in) investing activities |
|
1,370,457 |
|
|
(8,521,725 |
) | ||
|
|
|
|
|
| |||
CASH FLOW FROM FINANCING ACTIVITIES: |
||||||||
Limited partners contributions |
|
0 |
|
|
10,625,430 |
| ||
Sales commissions |
|
0 |
|
|
(1,055,481 |
) | ||
Offering costs |
|
0 |
|
|
(318,763 |
) | ||
Distributions to partners |
|
(1,323,514 |
) |
|
(884,431 |
) | ||
|
|
|
|
|
| |||
Net cash (used in) provided by financing activities |
|
(1,323,514 |
) |
|
8,366,755 |
| ||
|
|
|
|
|
| |||
NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
(17,289 |
) |
|
(164,675 |
) | ||
CASH AND CASH EQUIVALENTS, beginning of year |
|
32,627 |
|
|
208,319 |
| ||
|
|
|
|
|
| |||
CASH AND CASH EQUIVALENTS, end of period |
$ |
15,338 |
|
$ |
43,644 |
| ||
|
|
|
|
|
| |||
SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES: |
||||||||
Reversal of deferred offering costs due to affiliate |
$ |
0 |
|
$ |
180,409 |
| ||
|
|
|
|
|
|
Joint Venture |
Joint Venture Partners |
Properties | ||
| ||||
Fund XI-XII-REIT Associates |
Wells Real Estate Fund XI, L.P. Wells Real Estate Fund XII,
L.P. Wells Operating Partnership, L.P.* |
1. Eybl Cartex Building A two-story manufacturing and office building located in Fountain Inn, South Carolina 2. Sprint Building
A three-story office building located in Leadwood, Johnson County, Kansas 3. Johnson Matthey Building A one-story office
building and warehouse located in Tredyffin Township, Chester County, Pennsylvania 4. Gartner Building A two-story office building located in Ft. Myers, Lee County, Florida | ||
| ||||
Fund XII-REIT Associates |
Wells Real Estate Fund XII, L.P. Wells Operating Partnership,
L.P.* |
5. Siemens Building A three-story office building located in Troy, Oakland County, Michigan 6. AT&T Oklahoma Building A one-story office building and a two-story office building located in Oklahoma City, Oklahoma County, Oklahoma
7. Comdata Building A three-story office
building located in Williamson County, Brentwood, Tennessee | ||
|
* |
Wells Operating Partnership, L.P. 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 Cash Preferred limited partners until such limited partners have received distributions equal to a 10% per annum return on their respective net
capital contributions, as defined. |
|
Second, to the General Partners until each general partner has received distributions equal to 10% of the total cumulative distributions declared by the
Partnership to date. |
|
Third, to the Cash Preferred 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 XI-XII-REIT Associates |
$ |
877,713 |
$ |
847,857 |
$ |
545,009 |
$ |
499,960 |
$ |
93,137 |
$ |
85,440 | ||||||
Fund XII-REIT Associates |
|
1,422,140 |
|
1,102,873 |
|
852,672 |
|
587,864 |
|
384,026 |
|
277,052 | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
2,299,853 |
$ |
1,950,730 |
$ |
1,397,681 |
$ |
1,087,824 |
$ |
477,163 |
$ |
362,492 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
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 XI-XII-REIT Associates |
$ |
1,717,083 |
$ |
1,689,371 |
$ |
1,042,158 |
$ |
1,014,237 |
$ |
178,094 |
$ |
173,326 | ||||||
Fund XII-REIT Associates |
|
2,821,413 |
|
1,896,195 |
|
1,658,185 |
|
1,033,184 |
|
746,814 |
|
513,739 | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
4,538,496 |
$ |
3,585,566 |
$ |
2,700,343 |
$ |
2,047,421 |
$ |
924,908 |
$ |
687,065 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
WELLS REAL ESTATE FUND XII, L.P. (Registrant) | ||||||||
Date: 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. |
Date: August 12, 2002 |
By: |
/s/ 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 |