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 |
[Fee Required] |
For the fiscal year ended December 31, 2002 or |
¨ | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
[No Fee Required] |
For the transition period from _________________________ to ________________________ |
Commission file number 0-14463
WELLS REAL ESTATE FUND I
(Exact name of registrant as specified in its charter)
Georgia |
58-1565512 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) | |
6200 The Corners Parkway, |
30092 | |
Norcross, Georgia |
(Zip Code) | |
(Address of principal executive offices) |
||
Registrants telephone number, including area code |
(770) 449-7800 | |
Securities registered pursuant to Section 12 (b) of the Act: |
||
Title of each class |
Name of exchange on which registered | |
NONE |
NONE |
CLASS A UNITS
(Title of Class)
CLASS B UNITS
(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 for 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 ¨
Aggregate market value of the voting stock held by nonaffiliates: Not Applicable
PART I
ITEM 1. BUSINESS
General
Wells Real Estate Fund I (the Partnership) is a Georgia public limited partnership with Leo F. Wells, III and Wells Capital, Inc. (Wells Capital), a Georgia corporation, serving as its General Partners. The Partnership was formed on April 26, 1984 for the purpose of acquiring, developing, constructing, owning, operating, improving, leasing, and otherwise managing income-producing commercial properties for investment purposes. The Partnership has two classes of limited partnership interests, Class A and Class B units. Limited partners may vote to, among other things, (a) amend the partnership agreement, subject to certain limitations, (b) change the business purpose or investment objectives of the Partnership, and (c) remove a general partner. A majority vote on any of the above described matters will bind the Partnership without the concurrence of the general partners. Each limited partnership unit has equal voting rights regardless of class.
On September 6, 1984, the Partnership commenced a public offering of its limited partnership units pursuant to a Registration Statement filed on Form S-11 under the Securities Act of 1933. The Partnership terminated its offering on September 5, 1986 upon receiving and accepting gross proceeds of $35,321,000 for a total of 141,284 Class A and Class B limited partner units from 4,895 limited partners at $250 per unit.
Employees
The Partnership has no direct employees. The employees of Wells Capital and Wells Management Company, Inc., an affiliate of the general partners, perform a full range of real estate services including leasing and property management, accounting, asset management and investor relations for the Partnership. See Item 11 Compensation of General Partners and Affiliates for a summary of the fees paid to the General Partners and their affiliates during the year ended December 31, 2002.
Insurance
Wells Management Company, Inc. carries comprehensive liability and extended coverage with respect to all the properties in which the Partnership has an ownership interest. In the opinion of management of the Partnership, all such properties are adequately insured.
Competition
The Partnership will experience competition for tenants from owners and managers of competing projects which may include the General Partners and their affiliates. As a result, the Partnership may provide free rent, reduced charges for tenant improvements, and other inducements, all of which may have an adverse impact on results of operations. At the time the Partnership elects to dispose of its properties, the Partnership will also be in competition with sellers of similar properties to locate suitable purchasers for its properties.
ITEM 2. PROPERTIES
As of December 31, 2002, the Partnership owned 100% interests in the following two properties. Accordingly, the accounts of these properties are consolidated in the financial statements of the Partnership included herein.
Occupancy %
| ||||||||||
Properties |
12/31/02 |
12/31/01 |
12/31/00 |
12/31/99 |
12/31/98 | |||||
1. Paces Pavilion A medical office building located in Atlanta, Georgia in which the Partnership owns an approximately 27% condominium interest |
93% |
86% |
33% |
19% |
13% | |||||
2. Black Oak Plaza A retail shopping center located in Knoxville, Tennessee |
58% |
70% |
70% |
70% |
73% |
As of December 31, 2002, the Partnership owned interests in 2 properties through the following affiliated joint ventures:
Joint Venture |
Joint Venture Partners |
Ownership Interest |
Occupancy %
| |||||||||||||||||
Properties |
12/31/02 |
12/31/01 |
12/31/00 |
12/31/99 |
12/31/98 | |||||||||||||||
Wells Baker Associates |
·
· |
Wells Real Estate Fund I Wells & Associates, Inc. * |
90% |
1. |
Peachtree Place A commercial office building located in suburban Atlanta, Georgia. |
86% |
81% |
81% |
100% |
74% | ||||||||||
Fund I-II Associates- Tucker |
·
· |
Wells Real Estate Fund I Fund II-IIOW Associates** |
55% |
2. |
Heritage Place A retail shopping center and commercial office complex located in Tucker, Georgia |
76% |
83% |
89% |
87% |
94% |
* | Wells & Associates, Inc. is affiliated with the Partnership through common management |
** | Fund II-IIOW Associates is a joint venture between Wells Real Estate Fund II (Wells Fund II) and Wells Real Estate Fund II-OW (Wells Fund IIOW). Wells Fund II and Wells Fund IIOW are affiliated with the Partnership through common general partners. The investment objectives of Wells Fund II and Wells Fund IIOW are substantially identical to those of the Partnership. |
The Partnership substantially controls the operations of Wells Baker Associates. Accordingly, the accounts of Wells Baker Associates are consolidated in the accompanying financial statements. The Partnership does not control the operations of Fund I-II Associates-Tucker; however, it does exercise significant influence. Thus, the Partnership accounts for its investment in Fund I-II Associates-Tucker
2
using the equity method of accounting. Each of the foregoing properties was acquired on an all cash basis.
Wells Baker Associates sold one of its commercial office buildings, 3875 Peachtree Place, on August 31, 2000, for a gross sales price of $772,915. This sale resulted in a gain of approximately $268,000 and yielded net proceeds of the sale were $704,495, of which approximately $240,000 and $630,000, respectively, were allocated to the Partnership.
On January 11, 2001, the Partnership sold its 100% interest in the Crowes Crossing property, a shopping center located in DeKalb County, Georgia, to an unrelated third-party. This sale resulted in a gain of approximately $1,139,000 and yielded net proceeds of $6,486,654, all of which were attributable to the Partnership.
On October 1, 2001, Fund I-II-IIOW-VI-VII Associates, a joint venture among the Partnership, Fund II-IIOW Associates, Wells Real Estate Fund VI, L.P. and Wells Real Estate Fund VII, L.P. sold the Cherokee Commons property to an unrelated third-party. The Cherokee Commons property is a retail shopping center located in Cherokee County, Georgia. This sale resulted in a gain of approximately $1,725,000 and yielded net proceeds of $8,434,089, of which approximately $384,000 and $1,876,000, respectively, were allocated to the Partnership.
As of December 31, 2002, the lease expirations scheduled during each of the following ten years for all properties in which the Partnership owned an interest, either directly or through the joint ventures, assuming no exercise of renewal options or termination rights, are summarized below:
Year of Lease Expiration |
Number of Leases Expiring |
Square Feet Expiring |
Annualized Gross Base Rent (1) |
Partnership Share of Annualized Gross Base Rent |
Percentage of Total Square Feet Expiring |
Percentage of Total Annualized Gross Base Rent | ||||||||
2003 |
9 |
16,170 |
$ |
267,059 |
$ |
179,863 |
13.45% |
13.03% | ||||||
2004 |
14 |
24,760 |
|
443,613 |
|
292,492 |
20.59 |
21.65 | ||||||
2005 |
15 |
31,792 |
|
451,990 |
|
347,265 |
26.44 |
22.06 | ||||||
2006 |
7 |
19,800 |
|
359,667 |
|
336,776 |
16.47 |
17.56 | ||||||
2007 |
7 |
20,049 |
|
380,849 |
|
300,271 |
16.67 |
18.59 | ||||||
2008 |
1 |
2,400 |
|
33,600 |
|
18,510 |
2.00 |
1.64 | ||||||
2010 |
1 |
5,265 |
|
112,092 |
|
61,751 |
4.38 |
5.47 | ||||||
54 |
120,236 |
$ |
2,048,870 |
$ |
1,536,928 |
100.00% |
100.00% | |||||||
The properties and joint ventures in which the Partnership owned an interest as of December 31, 2002 are further described below:
Paces Pavilion
On December 27, 1985, the Partnership acquired a three-story medical office building on 1.65 acres of land located on Howell Mill Road in metropolitan Atlanta, Fulton County, Georgia, known as Paces Pavilion for a purchase price of $3,443,203. Paces Pavilion, which is held in condominium ownership, contains approximately 30,800 of net rentable square feet, all of which was originally leased to HCA Realty, Inc. and Hospital Corporation of America until December 31, 1996. As of December 31, 2002, six tenants occupied Paces Pavilion, the following three of which occupied 10% or more of the rentable space: Eye Consultants of Atlanta; King, Sanderson & Heidecker; and Peachtree Park Pediatric. All of the tenants of Paces Pavilion are in the business of providing various medical services.
3
Eye Consultants of Atlanta occupies two suites representing 11,757 square feet. The annual base rent is $223,383, and the lease expires December 31, 2006.
King, Sanderson & Heidecker occupy 3,752 rentable square feet. The annual base rent is $85,231 and the lease expires December 31, 2007.
Peachtree Park Pediatric occupies 5,892 rentable square feet. The annual base rent is $112,214 and the lease expires March 31, 2014.
The average effective annual rental rate per square foot was $17.88 for 2002, $7.78 for 2001, $3.84 for 2000, $3.31 for 1999, and $2.44 for 1998.
Black Oak Plaza
On December 31, 1986, the Partnership acquired a retail shopping center located in Metropolitan Knoxville, Knox County, Tennessee known as Black Oak Plaza which was initially developed in 1981. Black Oak Plaza contains a total of approximately 175,000 square feet of space, including a K-Mart department store and a Kroger Food/Drug. The Partnership does not own the portion of the shopping center occupied by K-Mart and Kroger. The portion of the shopping center owned and operated by the Partnership contains approximately 68,414 net rentable square feet. As of December 31, 2002, the Partnership had expended a total of $4,581,743 for the acquisition of Black Oak Plaza.
As of December 31, 2002, Black Oak Plaza was leased to 15 tenants with no one tenant occupying a significant portion of the rentable space.
The average annual rental rate per square foot was $5.91 for 2002, $6.37 for 2001, $6.01 for 2000, $5.53 for 1999 and $6.41 for 1998.
Peachtree Place
In 1985, the Partnership acquired an interest in two commercial office buildings located at Holcomb Bridge Road, Norcross, Gwinnett County, Georgia known as Peachtree Place. Peachtree Place which is owned by the Wells Baker Associates. The land upon which Peachtree Place was developed was originally purchased by Wells & Associates, Inc. for a purchase price of $187,087. Upon the formation of the Wells Baker Associates, Wells & Associates, Inc. contributed the land to the joint venture as its capital contribution. As of December 31, 2002, the Partnership had made total capital contributions of $1,526,798 to the Wells Baker Associates. The Partnership holds an approximate equity interest of 90%, and Wells & Associates, Inc. holds an approximate equity interest of 10%.
Wells Baker Associates sold one of its commercial office buildings, 3875 Peachtree Place, on August 31, 2000, for $772,915. Net proceeds were approximately $704,495, of which the Partnership received $633,694. The Partnership was allocated taxable gain of approximately $205,019 from this sale.
The remaining office building at Peachtree Place contains approximately 11,006 net rentable square feet and is leased to five tenants, of which the following three occupy 10% or more of the rentable square footage: Law Offices of Jules & Associates, attorneys; Adevco Corporation, a commercial real estate development company; and Flying Fotos, Inc., an aerial photo company.
Law Offices of Jules & Associates lease represents 2,065 rentable square feet. The annual base rent was $34,073 for 2002. The lease expires on July 31, 2005.
Adevco Corporations lease represents 1,512 rentable square feet. The annual base rent was $26,838 for 2002. The lease expires on September 30, 2005.
4
Flying Fotos, Inc.s lease represents 1,449 rentable square feet. The base rent was $26,082 for 2002. The lease expires January 31, 2004.
The average annual rental rate per square foot was $18.79 for 2002, $14.06 for 2001, $18.05 for 2000, $13.86 for 1999 and $15.51 for 1998.
Fund I-II Associates-Tucker
The Partnership entered into a joint venture agreement with Fund II-IIOW Associates, known as Fund I-II Associates-Tucker, for the purpose of developing, constructing, owning and operating Heritage Place, which is further described below. Both the Partnership and the Fund II-IIOW Associates have funded the cost of developing Heritage Place through capital contributions made as progressive stages of construction were completed. As of December 31, 2002, the Partnership and Fund II-IIOW Associates held equity interests of approximately 52% and 48%, respectively.
Heritage Place
Heritage Place consists of a retail shopping center and a commercial office building complex located in Tucker, DeKalb County, Georgia. The retail shopping center contains approximately 29,858 net rentable square feet. The commercial office space, which is divided into seven separate buildings, contains approximately 67,465 net rentable square feet.
No tenants occupied ten percent or more of the total rentable square footage. The principal businesses, occupations, and professions of the tenants at Heritage Place include shopping/commercial office services.
The average effective annual rental rate per square foot was $12.66 for 2002, $13.66 for 2001, $14.29 for 2000, $14.11 for 1999 and $12.76 for 1998.
On January 23, 2003, Fund I-II Associates-Tucker entered into an agreement (the Agreement) to sell the retail shopping center portion of Heritage Place to an unrelated third-party for a gross selling price of $3,400,000. Pursuant to the terms of the Agreement, this transaction was subject to a due diligence period, which ended on February 22, 2003 without significant modifications to the Agreement. Accordingly, Fund I-II Associates-Tucker currently anticipates closing on this sale during the second quarter of 2003.
Crowes Crossing
On December 31, 1986, the Partnership acquired a retail shopping center located in metropolitan Atlanta, DeKalb County, Georgia known as Crowes Crossing containing approximately 93,728 net rentable square feet. Crowes Crossing is anchored by a 45,528 square foot lease with Kroger Food/Drug. The remaining 48,200 square feet of the center was composed of 31 separate spaces whose tenants operate retail businesses typical of multi-tenant shopping centers.
On January 11, 2001, the Partnership sold its 100% interest in the Crowes Crossing property, a shopping center located in DeKalb County, Georgia, to an unrelated third-party. This sale resulted in a gain of approximately $1,139,000 and yielded net proceeds of $6,486,654, all of which were attributable to the Partnership.
Cherokee Commons
The Fund I-II-IIOW-VI-VII Associates was formed for the purpose of owning and operating Cherokee Commons, which consists of a retail shopping center located in metropolitan Atlanta, Cherokee County, Georgia and was expanded to consist of approximately 103,755 net rentable square feet. Cherokee Commons was initially developed through a joint venture between the Partnership and the Fund II-IIOW
5
Associates, which contributed Cherokee Commons to the Fund I-II-IIOW-VI-VII Joint Venture on August 1, 1995 to complete the required funding for the expansion.
As of December 31 2002, Fund II-IIOW Associates had contributed property with a book value of $4,860,100, Wells Fund I had contributed property with a book value of $2,139,900, and Wells Fund VI and Wells Fund VII had each contributed cash in the amount of $953,798 to Fund I-II-IIOW-VI-VII Associates. As of December 31, 2002, the equity interests of the joint venture partners in Fund I-II-IIOW-VI-VII Associates were approximately as follows: Fund II-IIOW Associates54%, Wells Fund I24%, Wells Fund VI11%, and Wells Fund VII11%.
On October 1, 2001, Fund I-II-IIOW-VI-VII Associates, a joint venture among the Partnership, Fund II-IIOW Associates, Wells Real Estate Fund VI, L.P. and Wells Real Estate Fund VII, L.P. sold the Cherokee Commons property to an unrelated third-party. The Cherokee Commons property is a retail shopping center located in Cherokee County, Georgia. This sale resulted in a gain of approximately $1,725,000 and yielded net proceeds of $8,434,089, of which approximately $384,000 and $1,876,000, respectively, were allocated to the Partnership.
ITEM 3. LEGAL PROCEEDINGS
There were no material pending legal proceedings or proceedings known to be contemplated by governmental authorities involving the Partnership during the fourth quarter of 2002.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
No matters were submitted to a vote of the Limited Partners during the fourth quarter of 2002.
(THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK.)
6
PART II
ITEM 5. MARKET FOR PARTNERSHIPS UNITS AND RELATED SECURITY HOLDER MATTERS
As of February 28, 2003, the Partnership had 98,716 outstanding Class A Units held by a total of 3,513 Limited Partners and 42,568 outstanding Class B Units held by a total of 889 Limited Partners. The capital contribution per unit was $250. There is no established public trading market for the Partnerships limited partnership units, and it is not anticipated that a public trading market for the units will develop. Under the Partnership Agreement, the General Partners have the right to prohibit transfers of units.
Class A Unit holders are entitled to an annual 9% distribution preference over Class B Unit holders as to distributions from Cash Available for Distribution but are initially allocated none of the depreciation, amortization, cost recovery, and interest expense. These items are allocated to Class B Unit holders until their capital account balances have been reduced to zero.
Cash Available for Distribution to the Limited Partners is distributed on a quarterly basis. To date, no cash distributions have been made to Limited Partners holding Class B Units. The cash distributions made to the Limited Partners holding Class A Units during the two most recent years were as follows:
Distribution for Quarter Ended |
Total Cash Distributed |
Per Class A Unit Investment Income |
Per Class A Unit Return of Capital |
Per Class B Unit Return of Capital |
General Partner | ||||||
March 31, 2001 |
$262,186 |
$2.66 |
$0.00 |
$0.00 |
$ |
0.00 | |||||
June 30, 2001 |
$246,833 |
$0.21 |
$2.29 |
$0.00 |
$ |
0.00 | |||||
September 30, 2001 |
$246,764 |
$1.04 |
$1.46 |
$0.00 |
$ |
0.00 | |||||
December 31, 2001 |
$246,790 |
$2.50 |
$0.00 |
$0.00 |
$ |
0.00 | |||||
March 31, 2002 |
$307,257 |
$0.04 |
$3.07 |
$0.00 |
$ |
0.00 | |||||
June 30, 2002 |
$246,790 |
$0.00 |
$2.50 |
$0.00 |
$ |
0.00 | |||||
September 30, 2002 |
$246,790 |
$0.00 |
$2.50 |
$0.00 |
$ |
0.00 | |||||
December 31, 2002 |
$186,323 |
$0.37 |
$1.52 |
$0.00 |
$ |
0.00 |
7
ITEM 6. SELECTED FINANCIAL DATA
The following sets forth a summary of selected financial data as of and for the years ended December 31, 2002, 2001, 2000, 1999, and 1998.
2002 |
2001 |
2000 |
1999 |
1998 |
||||||||||||||
Total assets |
$ |
21,285,215 |
|
$ |
22,287,510 |
$ |
21,732,650 |
$ |
22,721,176 |
|
$ |
23,098,782 |
| |||||
Total revenues |
|
1,504,446 |
|
|
3,219,730 |
|
2,519,779 |
|
2,039,930 |
|
|
2,019,316 |
| |||||
Net income (loss) |
|
(410,907 |
) |
|
1,734,777 |
|
208,078 |
|
(101,904 |
) |
|
(337,675 |
) | |||||
Net income (loss) allocated to Class A Limited Partners |
|
(211,995 |
) |
|
1,649,997 |
|
93,946 |
|
(101,904 |
) |
|
(337,675 |
) | |||||
Net income (loss) allocated to Class B Limited Partners |
|
(198,912 |
) |
|
84,780 |
|
114,132 |
|
0 |
|
|
0 |
| |||||
Net income (loss) per Class A Limited Partner Unit |
$ |
(2.15 |
) |
$ |
16.71 |
$ |
0.95 |
$ |
(1.03 |
) |
$ |
(3.42 |
) | |||||
Net income (loss) per Class B Limited Partner Unit |
|
(4.67 |
) |
|
1.99 |
|
2.68 |
|
0.00 |
|
|
0.00 |
| |||||
Cash distributions per Class A Limited Partner Unit : |
||||||||||||||||||
Investment income |
|
0.41 |
|
|
6.41 |
|
2.44 |
|
0.00 |
|
|
0.00 |
| |||||
Return of capital |
|
9.59 |
|
|
3.75 |
|
11.71 |
|
6.53 |
|
|
0.00 |
|
ITEM | 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL AND |
CONDITIONS | RESULTS OF OPERATION |
(a) | Forward Looking Statements |
The following discussion and analysis should be read in conjunction with the selected financial data and the accompanying financial statements of the Partnership and notes thereto. This report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and 21E of the Securities Exchange Act of 1934, including discussion and analysis of the financial condition of the Partnership, anticipated capital expenditures required to complete certain projects, amounts of cash distributions anticipated to be distributed to limited partners in the future and certain other matters. Readers of this report should be aware that there are various factors that could cause actual results to differ materially from any forward-looking statements made in this report, including lease-up risks, inability to obtain new tenants upon the expiration of existing leases, and the potential need to fund tenant improvements, leasing commissions or other capital expenditures or lease-up costs out of operating cash flows.
(b) | Results of Operations |
Gross Revenues
Gross revenues of the Partnership were $1,504,446, $3,219,730 and $2,519,779 for the years ended December 31, 2002, 2001 and 2000, respectively. The 2002 decrease from 2001 resulted primarily from the gain recognized in 2001 from the sale of Crowes Crossing, in addition to the loss of related rental and reimbursement revenues on a going forward basis, and a corresponding decrease in equity in income of joint ventures described below. The majority of the increase for 2001 from 2000 resulted from the recognition of the aforementioned gain, in addition to an increase in interest income earned on additional sales proceeds, and the corresponding increase in equity in income of joint ventures described below.
8
Equity In Income of Joint VenturesOperations
Gross Revenues of Joint Ventures
Gross revenues of the joint ventures in which the Partnership holds an interest decreased in 2002, as compared to 2001, primarily due to the recognition of the gain in 2001 on the sale of Cherokee Commons, in addition to the related loss of rental and reimbursement income on a going forward basis. Such gross revenues increased in 2001, as compared to 2000, primarily due to the 2001 sale of Cherokee Commons, in addition to the reduction of related current year rental and reimbursement billings, as compared to 2000.
Expenses of Joint Ventures
The expenses of the joint ventures in which the Partnership holds an interest decreased in 2002, as compared to 2001, and decreased in 2001, as compared to 2000, primarily due to the sale of Cherokee Commons in 2001.
Expenses
Expenses of the Partnership were $1,904,750, $1,477,461 and $2,289,245 for the years ended December 31, 2002, 2001 and 2000, respectively. The 2002 increase from 2001 resulted primarily from increased legal costs related to litigation mentioned in Note 6 to the Partnerships financial statements included with this report and an increase in administrative salaries, partially offset by a reduction in operating costs due to the sale of Crowes Crossing. The 2001 decrease from 2000 resulted primarily from the sale of Crowes Crossing in January 2001, which resulted in proportional reductions of depreciation, operating expenses and management and leasing fees.
As a result, net (loss) income of the Partnership was $(410,907), $1,734,777 and $208,078 for the years ended December 31, 2002, 2001 and 2000, respectively.
(c) | Liquidity and Capital Resources |
Cash Flows From Operating Activities
Net cash flows provided by operating activities was $455,348, $562,623 and $922,523 for 2002, 2001 and 2000, respectively. The 2002 decrease from 2001, and the 2001 decrease from 2000, resulted primarily from the sale of Crowes Crossing in January 2001.
Cash Flows From Investing Activities
Net cash flows provided by investing activities was $2,199,048, $6,895,309, and $1,101,144 for 2002, 2001, and 2000, respectively. The 2002 decrease from 2001, and the 2001 increase from 2000, resulted primarily from the transfer of sales proceeds, related to the 2001 sale of Cherokee Commons from Fund I-II-IIOW-VI-VII Associates to the Partnership in 2002, compared to the receipt of sales proceeds in 2001 for the sale of Crowes Crossing, a wholly owned property, and the receipt of sales proceeds related to the sale of a portion of Peachtree Place, a smaller, majority owned subsidiary in 2000.
Cash Flows Used in Financing Activities
Net cash flows used in financing activities was $837,166, $1,139,120 and $1,425,236 for 2002, 2001, and 2000, respectively. The 2002 decrease from 2001, and the 2001 decrease from 2000, resulted from the decreases in cash flows provided by operating and investing activities during the corresponding accounting periods, as described above. Distributions payable to Class A limited partners declined accordingly.
9
Distributions
The Partnership made distributions to the limited partners holding Class A units of $10.00, $10.16 and $14.15 per unit for the years ended December 31, 2002, 2001 and 2000, respectively. No distributions have been made to the limited partners holding Class B units.
The General Partners anticipate that distributions per unit to limited partners holding Class A Units will continue in 2003. Distributions accrued for the fourth quarter of 2002 to the Limited Partners holding Class A Units were paid in February 2003. No cash distributions were made to Limited Partners holding Class B Units.
Sales Proceeds
Rather than distributing to the limited partners, the Partnerships share of the net proceeds generated from the sales of the Cherokee Commons property, the Crowes Crossing property and a portion of Peachtree Place is being held in reserve as the General Partners continue to negotiate with the owners of the other interests in Paces Pavilion, evaluate the capital needs of the existing properties in which the Partnership holds an interest, directly and through investments in joint ventures, in consideration of the best interests of the limited partners, and await the outcome of the litigation described in the Subsequent Events section below.
Capital Resources
The Partnership is an investment vehicle formed for the purpose of acquiring, owning and operating income-producing real properties and has invested all of its funds available for investment. Accordingly, it is unlikely that the Partnership will acquire interests in any additional properties, except potentially for the acquisition of other interests in Paces Pavilion. Other than those mentioned above, the General Partners are unaware of any specific need requiring capital resources.
(d) | Related-Party Transactions |
Management and Leasing Fees
Wells Management Company, Inc., an affiliate of the General Partners, is entitled to compensation for the management and leasing of the Partnerships properties owned through joint ventures equal to (a) 3% of the gross revenues for management and 3% of the gross revenues for leasing (aggregate maximum of 6%) plus a separate fee for the one-time lease-up of newly constructed properties in an amount not to exceed the fee customarily charged in arms-length transactions by others rendering similar services in the same geographic area for similar properties or (b) in the case of commercial properties which are leased on a long-term net basis (ten or more years), 1% of the gross revenues except for initial leasing fees equal to 3% of the gross revenues over the first five years of the lease term.
Since the third quarter of 1998, the management and leasing of Black Oak Plaza has been performed by an independent third-party property management company. The management company receives a 3% fee and the balance due to Wells Management Company, Inc. is accrued. Since Wells Management has elected to defer current receipt of its fees due from the Partnership, management and leasing fees as well as initial lease-up fees due from the Partnership and with respect to the Partnerships interest in joint ventures owning properties are currently being expensed but not paid to Wells Management. As set forth above, as of December 31, 2002, deferred property management and leasing fees totaling $2,731,594 were due to Wells Management, of which $102,745 was accrued for fiscal year 2002.
Administration Reimbursements
Wells Capital, Inc. and its affiliates perform certain administrative services for the Partnership, such as accounting and other partnership administration, and incurs the related expenses. Such expenses are
10
allocated among the various Wells Real Estate Funds based on time spent on each fund by individual administrative personnel. During 2002, 2001 and 2000, the Partnership reimbursed $71,264, $71,005 and $47,374, respectively, to Wells Capital, Inc. and its affiliates for these services.
Conflicts of Interests
The general partners of the Partnership are also general partners of other Wells Real Estate Funds. As such, there may exist conflicts of interest where the general partners in their capacity as general partners of other Wells Real Estate Funds may be in competition with the Partnership for tenants in similar geographic markets.
(e) Inflation
The real estate market has not been affected significantly by inflation in the past three years due to the relatively low inflation rate. However, there are provisions in the majority of tenant leases, which would protect the Partnership from the impact of inflation. These provisions include reimbursement billings for operating expense pass-through charges, real estate tax and insurance reimbursements on a per square foot basis, or in some cases, annual reimbursement of operating expenses above a certain per square foot allowance. However, due to the long-term nature of the leases, the leases may not re-set frequently enough to cover inflation.
(f) Application of Critical Accounting Policies
The Partnerships accounting policies have been established to conform with GAAP. The preparation of financial statements in conformity with GAAP requires management to use judgment in the application of accounting policies, including making estimates and assumptions. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If managements judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied; thus, resulting in a different presentation of the financial statements. Additionally, other companies may utilize different estimates that may impact comparability of the Partnerships results of operations to those of companies in similar businesses.
Below is a discussion of the accounting policies that management considers to be critical in that they may require complex judgment in their application or require estimates about matters that are inherently uncertain. Additional discussion of accounting policies that management considers to be significant, including further discussion of the critical accounting policies described below, is presented in Note 1 to the Partnerships financial statements included in this report.
Investment in Real Estate Assets
The Partnerships management is required to make subjective assessments as to the useful lives of its depreciable assets. The Partnership considers the period of future benefit of the asset to determine the appropriate useful lives. These assessments have a direct impact on net income. The estimated useful lives of the Partnerships assets by class are as follows:
Building |
25 years | |
Building improvements |
10-25 years | |
Land improvements |
20-25 years | |
Tenant improvements |
Lease term |
11
In the event that management uses inappropriate useful lives or methods for depreciation, the Partnerships net income would be misstated.
Valuation of Real Estate Assets
Management continually monitors events and changes in circumstances that could indicate that the carrying amounts of the real estate assets in which the Partnership has an ownership interest, either directly or through investments in joint ventures, may not be recoverable. When indicators of potential impairment are present which indicate that the carrying amounts of real estate assets may not be recoverable, management assesses the recoverability of the real estate assets by determining whether the carrying value of the real estate assets will be recovered through the undiscounted future operating cash flows expected from the use of the asset and its eventual disposition. In the event that such expected undiscounted future cash flows do not exceed the carrying value, management adjusts the real estate assets to the fair value and recognizes an impairment loss. Management has determined that there has been no impairment in the carrying value of real estate assets held by the Partnership at December 31, 2002 and 2001.
Projections of expected future cash flows requires management to estimate future market rental income amounts subsequent to the expiration of current lease agreements, property operating expenses, discount rates, the number of months it takes to re-lease the property, and the number of years the property is held for investment. The use of inappropriate assumptions in the future cash flow analysis would result in an incorrect assessment of the propertys future cash flows and fair value, and could result in the overstatement of the carrying value of real estate assets held by the joint ventures and net income of the Partnership.
(g) Subsequent Events
On January 17, 2003, the Partnership was served with a putative class action by a limited partner holding Class B units, on behalf of all limited partners holding Class B units as of January 15, 2003, that seeks equitable relief with regard to the rights and obligations of all the Partnerships limited partners and general partners under the Partnership Agreement. This litigation was filed in the Superior Court of Gwinnett County, Georgia (Rev Johnston v. Wells Real Estate Fund I, Civil Action No. 03-A00525-6) (the Johnston Action). The plaintiff in the Johnston Action generally alleges that the terms of the Partnership Agreement, as it relates to the allocation and distribution of net sale proceeds, are inconsistent with the original intent of the parties. The plaintiff alleges that the original intent was that limited partners holding Class B units would have a priority in payment of cash distributions of net sale proceeds to bring them even with the amount of cash distributions previously made to limited partners holding Class A units. The Johnston Action seeks, among other things, to have the Partnerships Partnership Agreement equitably reformed consistent with the alleged original intent or, in the alternative, to have the investments made by limited partners holding Class B units equitably rescinded, and requests an injunction prohibiting the general partners of the Partnership from distributing net sales proceeds until the resolution of the action. The Partnership filed a motion requesting the court to compel arbitration of all claims alleged in the Johnston Action and to dismiss the Johnston Action or, in the alternative, to stay the Johnston Action pending the arbitration. In response, the plaintiff filed a motion to stay arbitration and deny the Partnerships motion to compel arbitration.
See Item 2Heritage Place for a description of the contract to sell the retail shopping center portion of Heritage Place entered into on January 23, 2003.
12
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Since the Partnership does not borrow any money or make any foreign investments, it is not subject to risks relating to interest rate or foreign currency exchange rate fluctuations.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The Financial Statements of the Registrant and supplementary data are detailed under Item 15(a) and filed as part of the report on the pages indicated.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
There were no disagreements with the Partnerships independent public accountants during the two years ended December 31, 2002.
On May 16, 2002, the general partners dismissed Arthur Andersen LLP (Andersen) as the Partnerships independent public accountants effective immediately.
Andersens reports on the financial statements of the Partnership for the year ended December 31, 2001 and 2000 did not contain an adverse opinion or disclaimer of opinion, nor were they qualified or modified as to uncertainty, audit scope or accounting principles.
During the years ended December 31, 2001 and 2000 and through the date of Andersens dismissal, there were no disagreements with Andersen on any matter of accounting principle or practice, financial statement disclosure, or auditing scope or procedure which, if not resolved to Andersens satisfaction, would have caused Andersen to make reference to the subject matter in connection with its report on the financial statements of the Partnership for such year and there were no reportable events as set forth in Item 304(a)(1)(v) of Regulation S-K.
On July 3, 2002, the Partnership engaged Ernst & Young, LLP (Ernst & Young) to audit the financial statements of the Partnership, effective immediately. During the fiscal year ended December 31, 2001, and through the date of appointment of Ernst & Young as the Partnerships independent public accountants, the Partnership did not consult Ernst & Young with respect to the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on the financial statements of the Partnership, or any other matters or reportable events as set forth in Items 304(a)(2)(i) and (ii) of Regulation S-K.
(THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK.)
13
PART III
ITEM 10. GENERAL PARTNERS OF THE PARTNERSHIP
Wells Capital, Inc.
Wells Capital, Inc. (Wells Capital) was formed in April 1984. The executive offices of Wells Capital are located at 6200 The Corners Parkway, Norcross, Georgia 30092. Leo F. Wells, III is the sole Director and the President of Wells Capital.
Leo F. Wells, III.
Mr. Wells is a resident of Atlanta, Georgia, 59 years of age and holds a Bachelor of Business Administration Degree in Economics from the University of Georgia. Mr. Wells is the President, sole Director and sole shareholder of Wells Real Estate Funds, Inc., which is the parent company of Wells Capital, Wells & Associates, Inc., Wells Management Company, Inc. and Wells Investment Securities, Inc. Mr. Wells is the President and sole Director of Wells Capital. Mr. Wells is the President of Wells & Associates, Inc., a real estate brokerage and investment company formed in 1976 and incorporated in 1978, for which he serves as principal broker. Mr. Wells is also the President, sole Director and sole shareholder of Wells Real Estate Funds, Inc., the parent company of Wells Capital, and the sole Director and President of Wells Management Company, Inc., a property management company he founded in 1983. In addition, Mr. Wells is the President and Chairman of the Board of Wells Investment Securities, Inc., Wells & Associates, Inc., and Wells Management Company, Inc., which are all affiliates of the General Partners. From 1980 to February 1985, Mr. Wells served as Vice-President of Hill-Johnson, Inc., a Georgia corporation engaged in the construction business. From 1973 to 1976, he was associated with Sax Gaskin Real Estate Company, and from 1970 to 1973, he was a real estate salesman and property manager for Roy D. Warren & Company, an Atlanta real estate company.
ITEM 11. COMPENSATION OF GENERAL PARTNERS AND AFFILIATES
No cash compensation or fees were paid to the General Partners or their affiliates during the year ended December 31, 2002 from the Partnership or with respect to the Partnerships interests in joint ventures owning and operating properties. Due to the fact that Wells Management Company, Inc. has elected to defer the receipt of property management and leasing fees from the Partnership and with respect to the Partnerships interests in properties owned through joint ventures, as of December 31, 2002, deferred cash compensation of approximately $2,731,594 in the aggregate, of which $2,000,915 was accrued at the Partnership level and the remainder at the joint venture level, was due to Wells Management Company, Inc. An aggregate of $102,745 in deferred property management and leasing fees were accrued for fiscal year 2002, of which $49,458 were accrued at the Partnership level and the remainder at the joint venture level.
14
The following table summarizes the compensation and fees to the General Partners and their affiliates during the year ended December 31, 2002:
Name of Individual or Number in Group |
Capacities in Which Served Form of Compensation |
Cash Compensation | |||
Wells Management Company, Inc. |
Property Manager-Management and Leasing Fees |
$ |
102,745 |
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
No Limited Partner is known by the Partnership to own beneficially more than 5% of the outstanding units of the Partnership.
Set forth below is the security ownership of management as of February 28, 2003.
Title of Class |
Name and Address of Beneficial Owner |
Amount and Nature of Beneficial Ownership |
Percent of Class | |||
Class A units |
Leo F. Wells, III |
146 Units (IRA, 401 (k) and Profit Sharing) |
Less than 1% | |||
Class B units |
Leo F. Wells, III |
222 Units (401 (k) and Profit Sharing) |
Less than 1% |
No arrangements exist which would, upon implementation, result in a change in control of the Partnership.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
The following are compensation and fees paid or to be paid by the Partnership to the General Partners and their affiliates in connection with the operation of the Partnership.
Interest in Partnership Cash Flow and Net Sale Proceeds
The General Partners are entitled to receive a subordinated participation in net cash flow from operations equal to 10% of net cash flow after the Limited Partners have received preferential distributions equal to 9% of their adjusted capital accounts in each fiscal year. In addition, after the Limited Partners receive their distributions equal to 9% of their capital contributions and the General Partners receive their distributions equal to 10% of the total distributions for such year, the General Partners will receive a participation of 10% of the additional distributions from cash available for distribution, 9% of which is to be paid to the General Partners as a Partnership Management Fee. The General Partners will also receive a participation in net sale proceeds and net financing proceeds equal to 15% of the residual proceeds available for distribution after the Limited Partners have received a return of their adjusted capital contributions plus a 15% cumulative return on their adjusted capital contributions. The General Partners received no distributions of cash flow or net sale proceeds from the Partnership during 2002.
15
Property Management and Leasing Fees
Wells Management Company, Inc., an affiliate of the General Partners, is entitled to compensation for the management and leasing of the Partnerships properties owned through joint ventures equal to 6% (3% management and 3% leasing) of rental income. In no event will such fees exceed the sum of (i) 6% of the gross receipts of each property, plus (ii) a separate one-time fee for initial rent-up or leasing-up of development properties in an amount not to exceed the fee customarily charged in arms-length transactions by others rendering similar services in the same geographic area for similar properties. With respect to properties leased on a net lease basis for a period of ten years or longer, property management fees will not exceed 1% of gross revenues from such leases, plus a one-time initial leasing fee of 3% of the gross revenues which are payable over the first five years of the term of such net leases. Since the third quarter of 1998, the management and leasing of Black Oak Plaza has been performed by an independent third-party property management company. The management company receives a 3% fee and the balance due to Wells Management Company, Inc. is accrued. Since Wells Management Company, Inc. has elected to defer current receipt of its fees due from the Partnership, management and leasing fees as well as initial lease-up fees due from the Partnership and with respect to the Partnerships interest in joint ventures owning properties are currently being expensed but not paid to Wells Management Company, Inc. As set forth above, as of December 31, 2002, deferred property management and leasing fees totaling $2,731,594 were due to Wells Management Company, Inc., of which $102,745 was accrued for fiscal year 2002.
Real Estate Commissions
In connection with the sale of Partnership properties, the General Partners or their affiliates may receive commissions not exceeding the lesser of (A) 50% of the commissions customarily charged by other brokers in arms-length transactions involving comparable properties in the same geographic area or (B) 3% of the gross sales price of the property, and provided that payments of such commissions will be made only after Limited Partners have received prior distributions totaling 100% of their capital contributions plus a 6% cumulative return on their adjusted capital contributions. During 2002, no real estate commissions were paid to the General Partners or their affiliates.
ITEM 14. CONTROLS AND PROCEDURES
Within the 90 days prior to the date of this report, the Partnership carried out an evaluation, under the supervision and with the participation of management of Wells Capital, Inc., the corporate General Partner of the Partnership, including the Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of the Partnerships disclosure controls and procedures pursuant to Rule 13a 14 under the Securities Exchange Act of 1934. Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that the Partnerships disclosure controls and procedures were effective.
There were no significant changes in the Partnerships internal controls or other factors that could significantly affect such controls subsequent to the date of their evaluation.
(THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK)
16
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
(a)1. |
The financial statements are contained on pages F-2 through F-48 of this Annual Report on Form 10-K, and the list of the financial statements contained herein is set forth on page F-1, which is hereby incorporated by reference. | |
(a)2. |
Financial statement Schedule III | |
Information with respect to this item begins on page F-29 of this Annual Report on Form 10-K. | ||
3. |
The Exhibits filed in response to Item 601 of Regulation S-K are listed on the Exhibit Index attached hereto. | |
(b). No reports on Form 8-K were filed with the Commission during the fourth quarter of 2002. | ||
(c) The exhibits filed in response to Item 601 of Regulation S-K are listed on the Exhibit Index attached hereto. | ||
(d) Not applicable. |
(THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK)
17
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
WELLS REAL ESTATE FUND I (Registrant) | ||||||||
By: |
WELLS CAPITAL, INC. (Corporate General Partners)
| |||||||
March 31, 2003 |
/S/ LEO F. WELLS, III Leo F. Wells, III President |
March 31, 2003 |
/S/ DOUGLAS P. WILLIAMS Douglas P. Williams Principal Financial Officer of Wells Capital, Inc. |
18
CERTIFICATIONS
I, Leo F. Wells, III, certify that:
1. | I have reviewed this annual report on Form 10-K of the Partnership; |
2. | Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report; |
4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have: |
a) | designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared, |
b) | evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the Evaluation Date); and |
c) | presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; |
5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the board of directors of the corporate General Partner: |
a) | all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and |
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and |
6. | The registrants other certifying officers and I have indicated in this annual report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. |
Dated: March 31, 2003 |
By: |
/s/ LEO F. WELLS, III | ||||||
Leo F. Wells, III Principal Executive Officer |
19
CERTIFICATIONS
I, Douglas P. Williams, certify that:
1. | I have reviewed this annual report on Form 10-K of the Partnership; |
2. | Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report; |
4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have: |
a) | designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared, |
b) | evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the Evaluation Date); and |
c) | presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; |
5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the board of directors of the corporate General Partner: |
a) | all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and |
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and |
6. | The registrants other certifying officers and I have indicated in this annual report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. |
Dated: March 31, 2003 |
By: |
/s/ DOUGLAS P. WILLIAMS | ||||||
Douglas P. Williams Principal Financial Officer |
20
SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT
TO SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT BEEN
REGISTERED PURSUANT TO SECTION 12 OF THE ACT.
No annual report or proxy material relating to an annual or other meeting of security holders has been sent to security holders.
21
EXHIBIT INDEX
TO
2002 FORM 10-K
OF
WELLS REAL ESTATE FUND I
The following documents are filed as exhibits to this report. Those exhibits previously filed and incorporated herein by reference are identified below by an asterisk. For each such asterisked exhibit, there is shown below the description of the previous filing. Exhibits which are not required for this report are omitted.
Sequential Exhibit No. |
Description of Document | |
*4 |
Restated and Amended Certificate and Agreement of Limited Partnership of Wells Real Estate Fund I (Registration Statement of Wells Real Estate Fund I, Exhibit B to the Prospectus, File No. 2-91165) | |
*10(a) |
Management Agreement between Registrant and Wells Management Company, Inc. (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, File No. 0-14463) | |
*10(b) |
Leasing and Tenant Coordination Agreement Between Registrant and Wells Management Company, Inc. (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, File No. 0-14463) | |
*10(c) |
Purchase Agreement for the acquisition of the Howell Mill Road Property dated December 27, 1985 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, File No. 0-14463) | |
*10(d) |
Leases between Registrant and Hospital Corporation of America (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, File No. 0-14463) | |
*10(e) |
Joint Venture Agreement of Wells-Baker Associates dated April 1, 1985 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, File No. 0-14463) | |
*10(f) |
Purchase Agreement for the acquisition of Heritage Place at Tucker dated April 25, 1986 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, File No. 0-14463) | |
*10(g) |
Joint Venture Agreement of Fund I and Fund II Tucker dated January 9, 1987 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, File No. 0-14463) | |
*10(h) |
Purchase Agreement for the acquisition of the Cherokee Commons Shopping Center dated December 31, 1986 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, File No. 0-14463)
|
22
Sequential Exhibit No. |
Description of Document | |
*10(i) |
Joint Venture Agreement of Fund I and Fund II Cherokee dated June 27, 1987 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1990, File No. 0-14463) | |
*10(j) |
Amended and Restated Joint Venture Agreement of Fund I and Fund II Tucker-Cherokee dated January 1, 1991 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1991, File No. 0-14463) | |
*10(k) |
Lease Modification Agreement No. 3 with The Kroger Co. dated December 21, 1993 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1993, File No. 0-14463) | |
*10(l) |
Joint Venture Agreement of Fund I, II, II-OW, VI and VII Associates dated August 1, 1995 (Exhibit 10(ii) to Form 10-K of Wells Real Estate Fund VI, L.P. for the fiscal year ended December 31, 1995, File No. 0-23656) | |
*10(m) |
First Amendment to Amended and Restated Joint Venture Agreement of Fund I and Fund II Tucker (formerly Fund I and Fund II Tucker-Cherokee) dated August 1, 1995 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1995, File No. 0-14463) | |
*10(n) |
Custodial Agency Agreement between Wells Real Estate Fund I and NationsBank of Georgia, N.A. dated August 1, 1995 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 1995, File No. 0-14463) | |
*10(o) |
Purchase and Sale Agreement for the sale of the Crowes Crossing Shopping Center dated November 28, 2000 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 2000, File No. 0-14463) | |
*10(p) |
Purchase and Sale Agreement for the sale of the Cherokee Commons Shopping Center dated August 6, 2001 (Exhibit to Form 10-K of Wells Real Estate Fund I for the fiscal year ended December 31, 2001, File No. 0-14463) | |
*10(q) |
Amendment to Restated and Amended Certificate and Agreement of Limited Partnership of Wells Real Estate Fund I (Exhibit 4.1 to the Form 10-Q of Wells Real Estate Fund I for the quarter ended September 30, 2002, File No. 0-14463) | |
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 |
23
INDEX TO FINANCIAL STATEMENTS
Financial Statements |
Page | |
WELLS REAL ESTATE FUND I |
||
Report of Independent AuditorsErnst & Young LLP |
F-2 | |
Report of Independent Public AccountantsArthur Andersen LLP |
F-3 | |
Consolidated Balance Sheets as of December 31, 2002 and 2001 |
F-4 | |
Consolidated Statements of Income (Loss) for the Years Ended December 31, 2002, 2001, and 2000 |
F-5 | |
Consolidated Statements of Partners Capital for the Years Ended December 31, 2002, 2001 and 2000 |
F-6 | |
Consolidated Statements of Cash Flows for the Years Ended December 31, 2002, 2001 and 2000 |
F-7 | |
Notes to Consolidated Financial Statements |
F-8 | |
Schedule IIIReal Estate and Accumulated Depreciation |
F-29 | |
FUND I AND FUND II TUCKER |
||
Report of Independent Auditors |
F-31 | |
Balance Sheets as of December 31, 2002 and 2001 |
F-32 | |
Statements of Income for the Years Ended December 31, 2002, 2001 and 2000 |
F-33 | |
Statements of Partners Capital for the Years Ended December 31, 2002, 2001 and 2000 |
F-34 | |
Statements of Cash Flows for the Years Ended December 31, 2002, 2001 and 2000 |
F-35 | |
Notes to Financial Statements |
F-36 | |
Schedule IIIReal Estate and Accumulated Depreciation |
F-39 | |
FUND I, II, II-OW, VI AND VII ASSOCIATES |
||
Report of Independent Auditors |
F-41 | |
Balance Sheets as of December 31, 2002 and 2001 |
F-42 | |
Statements of Income for the Years Ended December 31, 2002, 2001 and 2000 |
F-43 | |
Statements of Partners Capital for the Years Ended December 31, 2002, 2001 and 2000 |
F-44 | |
Statements of Cash Flows for the Years Ended December 31, 2002, 2001 and 2000 |
F-45 | |
Notes to Financial Statements |
F-46 |
F-1
REPORT OF INDEPENDENT AUDITORS
The Partners
Wells Real Estate Fund I
We have audited the accompanying consolidated balance sheet of Wells Real Estate Fund I and subsidiary as of December 31, 2002 and the related consolidated statements of income (loss), partners equity, and cash flows for the year then ended. Our audit also included the financial statement schedule listed in the index at Item 15(a) as of December 31, 2002. These financial statements and schedule are the responsibility of the Partnerships management. Our responsibility is to express an opinion on these financial statements and schedule based on our audit. The consolidated financial statements and schedule of Wells Real Estate Fund I and subsidiary as of December 31, 2001, and for the years ended December 31, 2001 and 2000 were audited by other auditors who have ceased operations and whose report dated January 25, 2002 expressed an unqualified opinion on those financial statements and schedule before the restatement adjustments described in Note 1.
We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the 2002 financial statements referred to above present fairly, in all material respects, the consolidated financial position of Wells Real Estate Fund I and subsidiary at December 31, 2002 and the consolidated results of their operations and their cash flows for the year then ended in conformity with accounting principles generally accepted in the United States. Also, in our opinion, the related 2002 financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.
As discussed above, the consolidated financial statements of Wells Real Estate Fund I and subsidiary as of December 31, 2001 and for the years ended December 31, 2001 and 2000 were audited by other auditors who have ceased operations. As described in Note 1, these financial statements have been restated. We audited the adjustments described in Note 1 that were applied to restate the 2001 and 2000 financial statements. Our procedures included (a) agreeing the amounts in the restatement adjustments columns to the corresponding accounts maintained in the underlying records of the Partnership, and (b) testing the application of the adjustments to the previously reported amounts. In our opinion, such adjustments are appropriate and have been properly applied. However, we were not engaged to audit, review, or apply any procedures to the 2001 and 2000 financial statements of Wells Real Estate Fund I and subsidiary other than with respect to such restatement adjustments and, accordingly, we do not express an opinion or any other form of assurance on the 2001 and 2000 financial statements taken as a whole.
/s/Ernst & Young LLP
Atlanta, Georgia
January 24, 2003
F-2
(The following is a copy of the audit report previously issued by Arthur Andersen LLP in connection with the financial statements of Wells Real Estate Fund I for the fiscal year ended December 31, 2001 included in the previous years Form 10-K filing. This audit report has not been reissued by Arthur Andersen in connection with the filing of this form 10-K for the fiscal year ended December 31, 2002.)
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To Wells Real Estate Fund I and Subsidiary:
We have audited the accompanying consolidated balance sheets of WELLS REAL ESTATE FUND I (a Georgia limited partnership) AND SUBSIDIARY as of December 31, 2001 and 2000 and the related consolidated statements of income (loss), partners capital, and cash flows for each of the three years in the period ended December 31, 2001. These financial statements and the schedule referred to below are the responsibility of the Partnerships management. Our responsibility is to express an opinion on these financial statements and the schedule based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements and schedule are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Wells Real Estate Fund I and subsidiary as of December 31, 2001 and 2000 and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2001 in conformity with accounting principles generally accepted in the United States.
Our audits were made for the purpose of forming an opinion on the basic financial statements taken as a whole. Schedule IIIReal Estate Investments and Accumulated Depreciation as of December 31, 2001 is presented for purposes of complying with the Securities and Exchange Commissions rules and is not part of the basic financial statements. This schedule has been subjected to the auditing procedures applied in the audits of the basic financial statements and, in our opinion, fairly states, in all material respects, the financial data required to be set forth therein in relation to the basic financial statements taken as a whole.
ARTHUR ANDERSEN LLP
Atlanta, Georgia
January 25, 2002
F-3
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Public Limited Partnership)
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2002 AND 2001
2002 |
2001 | |||||
ASSETS | ||||||
REAL ESTATE ASSETS, at cost: |
||||||
Land |
$ |
1,440,608 |
$ |
1,440,608 | ||
Building and improvements, less accumulated depreciation of $6,472,283 and $5,874,649 at December 31, 2002 and 2001, respectively |
|
5,075,191 |
|
5,651,798 | ||
Total real estate assets |
|
6,515,799 |
|
7,092,406 | ||
INVESTMENT IN JOINT VENTURES |
|
3,900,488 |
|
6,010,879 | ||
CASH AND CASH EQUIVALENTS |
|
10,404,816 |
|
8,587,586 | ||
DEFERRED LEASE ACQUISITION COSTS |
|
159,295 |
|
197,558 | ||
PREPAID EXPENSES AND OTHER ASSETS |
|
122,325 |
|
130,195 | ||
DUE FROM JOINT VENTURES |
|
100,667 |
|
123,772 | ||
ACCOUNTS RECEIVABLE, net |
|
81,825 |
|
145,114 | ||
Total assets |
$ |
21,285,215 |
$ |
22,287,510 | ||
LIABILITIES AND PARTNERS CAPITAL | ||||||
LIABILITIES: |
||||||
Due to affiliate |
$ |
2,000,915 |
$ |
1,795,903 | ||
Partnership distributions payable |
|
417,928 |
|
251,701 | ||
Accounts payable, accrued expenses, and refundable security deposits |
|
194,914 |
|
164,751 | ||
Minority interest |
|
38,711 |
|
44,341 | ||
Total liabilities |
|
2,652,468 |
|
2,256,696 | ||
COMMITMENTS AND CONTINGENCIES (Note 7) |
||||||
PARTNERS CAPITAL: |
||||||
Limited partners: |
||||||
Class A98,716 units issued and outstanding |
|
18,632,747 |
|
19,831,902 | ||
Class B42,568 units issued and outstanding |
|
0 |
|
198,912 | ||
Total partners capital |
|
18,632,747 |
|
20,030,814 | ||
Total liabilities and partners capital |
$ |
21,285,215 |
$ |
22,287,510 | ||
See accompanying notes.
F-4
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Public Limited Partnership)
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001, AND 2000
2002 |
2001 |
2000 |
||||||||||
REVENUES: |
||||||||||||
Rental income |
$ |
1,165,609 |
|
$ |
851,628 |
|
$ |
1,559,270 |
| |||
Tenant reimbursements |
|
97,577 |
|
|
206,970 |
|
|
342,948 |
| |||
Equity in income of joint ventures |
|
102,801 |
|
|
671,097 |
|
|
244,264 |
| |||
Interest income and other |
|
138,459 |
|
|
351,434 |
|
|
105,194 |
| |||
Gain on sale of real estate |
|
0 |
|
|
1,138,601 |
|
|
268,103 |
| |||
|
1,504,446 |
|
|
3,219,730 |
|
|
2,519,779 |
| ||||
EXPENSES: |
||||||||||||
Depreciation |
|
597,634 |
|
|
592,228 |
|
|
1,024,879 |
| |||
Operating costs |
|
450,466 |
|
|
453,298 |
|
|
786,691 |
| |||
Partnership administration |
|
178,561 |
|
|
76,333 |
|
|
99,869 |
| |||
Management and leasing fees |
|
138,551 |
|
|
94,319 |
|
|
169,383 |
| |||
Legal and accounting |
|
484,900 |
|
|
160,717 |
|
|
102,562 |
| |||
Bad debt expense |
|
43,608 |
|
|
74,703 |
|
|
69,289 |
| |||
Other general and administrative |
|
11,030 |
|
|
25,863 |
|
|
10,673 |
| |||
Loss on disposal of real estate assets |
|
0 |
|
|
0 |
|
|
25,899 |
| |||
|
1,904,750 |
|
|
1,477,461 |
|
|
2,289,245 |
| ||||
(LOSS) INCOME BEFORE MINORITY INTEREST |
|
(400,304 |
) |
|
1,742,269 |
|
|
230,534 |
| |||
MINORITY INTEREST |
|
(10,603 |
) |
|
(7,492 |
) |
|
(22,456 |
) | |||
NET (LOSS) INCOME |
$ |
(410,907 |
) |
$ |
1,734,777 |
|
$ |
208,078 |
| |||
NET (LOSS) INCOME ALLOCATED TO CLASS A LIMITED PARTNERS |
$ |
(211,995 |
) |
$ |
1,649,997 |
|
$ |
93,946 |
| |||
NET (LOSS) INCOME ALLOCATED TO CLASS B LIMITED PARTNERS |
$ |
(198,912 |
) |
$ |
84,780 |
|
$ |
114,132 |
| |||
NET (LOSS) INCOME PER CLASS A LIMITED PARTNER UNIT |
$ |
(2.15 |
) |
$ |
16.71 |
|
$ |
.95 |
| |||
NET (LOSS) INCOME PER CLASS B LIMITED PARTNER UNIT |
$ |
(4.67 |
) |
$ |
1.99 |
|
$ |
2.68 |
| |||
DISTRIBUTION PER CLASS A LIMITED PARTNER UNIT |
$ |
10.00 |
|
$ |
10.16 |
|
$ |
14.15 |
| |||
See accompanying notes.
F-5
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Public Limited Partnership)
CONSOLIDATED STATEMENTS OF PARTNERS CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001, AND 2000
Limited Partners |
Total Partners Capital |
|||||||||||||||
Class A |
Class B |
|||||||||||||||
Units |
Amount |
Units |
Amount |
|||||||||||||
BALANCE, December 31, 1999 |
98,716 |
$ |
20,487,171 |
|
42,568 |
$ |
0 |
|
$ |
20,487,171 |
| |||||
Net income |
0 |
|
93,946 |
|
0 |
|
114,132 |
|
|
208,078 |
| |||||
Partnership distributions |
0 |
|
(1,396,639 |
) |
0 |
|
0 |
|
|
(1,396,639 |
) | |||||
BALANCE, December 31, 2000 |
98,716 |
|
19,184,478 |
|
42,568 |
|
114,132 |
|
|
19,298,610 |
| |||||
Net income |
0 |
|
1,649,997 |
|
0 |
|
84,780 |
|
|
1,734,777 |
| |||||
Partnership distributions |
0 |
|
(1,002,573 |
) |
0 |
|
0 |
|
|
(1,002,573 |
) | |||||
BALANCE, December 31, 2001 |
98,716 |
|
19,831,902 |
|
42,568 |
|
198,912 |
|
|
20,030,814 |
| |||||
Net loss |
0 |
|
(211,995 |
) |
0 |
|
(198,912 |
) |
|
(410,907 |
) | |||||
Partnership distributions |
0 |
|
(987,160 |
) |
0 |
|
0 |
|
|
(987,160 |
) | |||||
BALANCE, December 31, 2002 |
98,716 |
$ |
18,632,747 |
|
42,568 |
$ |
0 |
|
$ |
18,632,747 |
| |||||
See accompanying notes.
F-6
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Public Limited Partnership)
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001, AND 2000
2002 |
2001 |
2000 |
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||
Net (loss) income |
$ |
(410,907 |
) |
$ |
1,734,777 |
|
$ |
208,078 |
| |||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
||||||||||||
Equity in income of joint ventures |
|
(102,801 |
) |
|
(671,097 |
) |
|
(244,264 |
) | |||
Depreciation |
|
597,634 |
|
|
592,228 |
|
|
1,024,879 |
| |||
Amortization of deferred lease costs |
|
54,485 |
|
|
0 |
|
|
0 |
| |||
Gain on disposal of real estate assets |
|
0 |
|
|
(1,138,601 |
) |
|
(268,103 |
) | |||
Loss on disposal of real estate assets |
|
0 |
|
|
0 |
|
|
25,899 |
| |||
Minority interest |
|
10,603 |
|
|
7,492 |
|
|
22,456 |
| |||
Changes in assets and liabilities: |
||||||||||||
Prepaid expenses and other assets |
|
7,870 |
|
|
(45,969 |
) |
|
7,231 |
| |||
Accounts receivable, net |
|
63,289 |
|
|
159,356 |
|
|
(31,661 |
) | |||
Accounts payable, accrued expenses and refundable security deposits |
|
30,163 |
|
|
(57,719 |
) |
|
119,697 |
| |||
Deferred lease acquisition costs |
|
0 |
|
|
(40,617 |
) |
|
(28,168 |
) | |||
Due to affiliate |
|
205,012 |
|
|
22,773 |
|
|
86,479 |
| |||
Total adjustments |
|
866,255 |
|
|
(1,172,154 |
) |
|
714,445 |
| |||
Net cash provided by operating activities |
|
455,348 |
|
|
562,623 |
|
|
922,523 |
| |||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||||
Payments of deferred lease acquisition costs |
|
(16,222 |
) |
|
0 |
|
|
0 |
| |||
Proceeds from sale of real estate |
|
0 |
|
|
6,486,652 |
|
|
702,604 |
| |||
Investment in real estate |
|
(21,027 |
) |
|
(171,006 |
) |
|
(148,342 |
) | |||
Distributions received from joint ventures |
|
2,236,297 |
|
|
579,663 |
|
|
546,882 |
| |||
Net cash provided by investing activities |
|
2,199,048 |
|
|
6,895,309 |
|
|
1,101,144 |
| |||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||||
Distributions to partners from accumulated earnings |
|
(250,488 |
) |
|
(877,800 |
) |
|
(104,646 |
) | |||
Distributions to partners in excess of accumulated earnings |
|
(570,445 |
) |
|
(247,947 |
) |
|
(1,245,629 |
) | |||
Distributions to minority interest |
|
(16,233 |
) |
|
(13,373 |
) |
|
(74,961 |
) | |||
Net cash used in financing activities |
|
(837,166 |
) |
|
(1,139,120 |
) |
|
(1,425,236 |
) | |||
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
1,817,230 |
|
|
6,318,812 |
|
|
598,431 |
| |||
CASH AND CASH EQUIVALENTS, beginning of year |
|
8,587,586 |
|
|
2,268,774 |
|
|
1,670,343 |
| |||
CASH AND CASH EQUIVALENTS, end of year |
$ |
10,404,816 |
|
$ |
8,587,586 |
|
$ |
2,268,774 |
| |||
SUPPLEMENTAL DISCLOSURES OF NONCASH ACTIVITIES: |
||||||||||||
Joint venture distributions receivable |
$ |
100,667 |
|
$ |
123,772 |
|
$ |
145,762 |
| |||
Partnership distributions payable |
$ |
417,928 |
|
$ |
251,701 |
|
$ |
374,875 |
| |||
See accompanying notes
F-7
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Organization and Business
Wells Real Estate Fund I (the Partnership) is a limited partnership organized on April 26, 1984 under the laws of the state of Georgia. The general partners are Leo F. Wells, III and Wells Capital, Inc. (the Company). The Partnership has two classes of limited partnership interests, Class A and Class B units. Limited partners may vote to, among other things, (a) amend the partnership agreement, subject to certain limitations, (b) change the business purpose or investment objectives of the Partnership, and (c) remove a general partner. A majority vote on any of the above-described matters will bind the Partnership, without the concurrence of the general partners. Each limited partnership unit has equal voting rights, regardless of class.
The Partnership was formed to acquire and operate commercial real properties, including properties which are either to be developed, are currently under development or construction, are newly constructed, or have operating histories. During the periods audited, the Partnership owned the following properties directly: (i) a condominium interest in the Paces Pavilion Property, a medical office building located in Atlanta, Georgia; (ii) the Crowes Crossing Property, a shopping center located in DeKalb County, Georgia; (iii) the Black Oak Property, a shopping center located in Knoxville, Tennessee; and (iv) the Peachtree Place Property (Wells-Baker), a commercial office building located in Atlanta, Georgia. In addition, through its investment in joint ventures, the Partnership owned interests in the following properties: Heritage Place at Tucker (Tucker), a retail shopping and commercial office complex located in Tucker, Georgia, and the Cherokee Commons Shopping Center (Cherokee Commons), a shopping center located in Cherokee County, Georgia.
Wells Baker Associates (Wells-Baker) sold one of its commercial office buildings, 3875 Peachtree Place, on August 31, 2000, for a gross sales price of $772,915. The net proceeds of the sale were $704,495, of which the Partnership received approximately $630,000, resulting in a gain of approximately $268,000.
On January 11, 2001, the Partnership sold its 100% interest in the Crowes Crossing property, a shopping center located in DeKalb County, Georgia, to an unrelated third-party.
On October 1, 2001, Fund I-II-IIOW-VI-VII Associates, a joint venture among the Partnership, Fund II and IIOW Associates, Wells Real Estate Fund VI, L.P. and Wells Real Estate Fund VII, L.P. sold the Cherokee Commons property to an unrelated third-party. The Cherokee Commons property is a retail shopping center located in Cherokee County, Georgia.
Basis of Presentation
The consolidated financial statements include the accounts of the Partnership and Wells-Baker. The Partnerships interest in Wells-Baker was approximately 90% at December 31, 2002 and 2001. All significant intercompany balances have been eliminated in consolidation.
F-8
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Minority Interest
Minority interest represents the interest of Wells & Associates, Inc., an affiliate of the general partners, in Wells-Baker. The Partnership sold one of the two commercial office buildings comprising approximately 13% of Wells-Baker on August 31, 2000 for total proceeds of $702,604. As a result of this sale, the Partnership recognized a $268,103 gain, of which approximately $26,810 was allocated to minority interest. At December 31, 2002 and 2001, Wells & Associates, Inc.s interest in Wells-Baker was approximately 10%.
Use of Estimates
The preparation of the Partnerships financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Cash and Cash Equivalents
The Partnership considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash equivalents include cash and short-term investments. Short-term investments are stated at cost, which approximates fair value, and consist of investments in money market accounts.
Accounts Receivable, Net
Accounts receivable, nets are comprised of tenant receivables and straight-line rent receivables. Management assesses the collectibility of accounts receivables on an ongoing basis and provides for allowances as such balances, or portions thereof, become uncollectible. Allowances of $46,716 and $57,374 are included in accounts receivable, net, as of December 31, 2002 and 2001, respectively.
Income Taxes
The Partnership is not subject to federal or state income taxes; therefore, none have been provided for in the accompanying financial statements. The partners are required to include their respective shares of profits and losses in their individual income tax returns.
Distribution of Net Cash From Operations
Cash available for distribution is distributed on a cumulative noncompounded basis to limited partners quarterly. In accordance with the partnership agreement, distributions are paid first to limited partners holding Class A units until they have received a 9% per annum return on their adjusted capital contributions, as defined. Cash available for distribution is then distributed to limited partners holding Class B units until they have received a 9% per annum return on their adjusted capital contributions, as defined. Cash available for distribution is then distributed to the general partners until they have received an amount equal to 10% of distributions. Any remaining cash available for distribution is split between the limited partners and the general partners on a basis of 90% and 10%, respectively.
F-9
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Distribution of Sales Proceeds
Under the partnership agreement, the net proceeds from a sale or exchange of the Partnerships properties are required to be distributed among the partners in accordance with the positive balances in their tax capital accounts, after the allocation of taxable gain on the sale or exchange of such properties, as described below.
Allocation of Net Income, Net Loss, and Gain on Sale
Net income is defined as net income recognized by the Partnership, excluding deductions for depreciation and amortization. Net income, as defined, of the Partnership is generally allocated each year in the same proportions that net cash from operations is distributed to the partners. To the extent the Partnerships net income in any year exceeds net cash from operations, it will be allocated 99% to the limited partners and 1% to the general partners.
Net loss, depreciation, and amortization deductions for each fiscal year will be allocated as follows: (a 99% to the Class B limited partners and 1% to the general partners until their capital accounts are reduced to zero, (b) then to any partner having a positive balance in his/her capital account in an amount not to exceed such positive balance, and (c) thereafter to the general partners.
Under the partnership agreement, gain on the sale or exchange of the Partnerships properties is allocated as follows: (a) first, to partners having negative capital accounts, if any, until all negative capital accounts have been restored to zero; (b) then to the limited partners in proportion to and to the extent of the excess of (i) each limited partners adjusted capital contribution, plus a cumulative 15% per annum return on his/her adjusted capital contribution (16% for investments made before December 31, 1984), less the sum of all prior distributions of cash flow from operations previously made to such limited partner, over (ii) such limited partners capital account balance as of the sale date; (c) then to the general partners in proportion to and to the extent of the excess of (i) each general partners adjusted capital contribution, less the sum of all prior distributions of cash flow from operations previously made to such general partner, over (ii) such general partners capital account balance as of the sale date; and (d) thereafter 85% to the limited partners and 15% to the general partners.
Real Estate Assets
Real estate assets are stated at cost, less accumulated depreciation. Amounts capitalized to real estate assets consist of the cost of acquisition or construction, and any tenant improvements or major improvements and betterments which extend the useful life of the related asset. All repairs and maintenance are expensed as incurred.
The estimated useful lives of the Partnerships real estate assets by class are as follows:
Buildings |
25 years | |
Building improvements |
525 years | |
Land improvements |
1025 years | |
Tenant Improvements |
Lease term |
The Partnership has begun to evaluate various options for liquidating its investments in properties. Management continually monitors events and changes in circumstances that could indicate that carrying
F-10
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
amounts of real estate assets may not be recoverable. When indicators of potential impairment are present, management assesses the recoverability of the assets by determining whether the carrying value of the real estate assets will be recovered through the undiscounted future cash flows expected from the use and eventual disposition of the asset. In the event the expected undiscounted future cash flows do not exceed the carrying value, management adjusts the real estate assets to the fair value and recognizes an impairment loss. Management has determined that there has been no impairment in the carrying value of real estate assets held by the Partnership, its consolidated and unconsolidated joint ventures to date.
Effective January 1, 2002, the Partnership adopted the Statement of Financial Accounting Standards No. 144 Accounting for the Impairment or Disposal of Long Lived Assets (SFAS 144), which supersedes Statement of Financial Accounting Standards No. 121 Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of (SFAS 121) and Accounting Principles Board No. 30 Reporting the Results of Operations-Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual or Infrequently Occurring Events or Transactions, with regard to impairment assessment and discontinued operations, respectively. In 2002, the adoption of this standard did not have a significant impact on the Partnership, as SFAS 144 did not significantly change the measurement criteria for impairment under SFAS 121 and no properties were disposed of in the current year.
Investment in Joint Ventures
Basis of Presentation
The Partnership does not have control over the operations of the joint ventures; however, it does exercise significant influence. Accordingly, the Partnerships investments in the joint ventures are recorded using the equity method of accounting, whereby original investments are recorded at cost and subsequently adjusted for contributions, distributions and net income (loss) attributable to the Partnership, as further described below.
Allocation of Income and Distributions
Pursuant to the terms of the joint venture agreements, all income and distributions are allocated to joint venture partners in accordance with their respective ownership interests. Distributions of net cash from operations is distributed to the joint venture partners on a quarterly basis.
Real Estate Assets
The Joint Ventures real estate assets are stated at cost less accumulated depreciation. Major improvements and betterments are capitalized when they extend the useful lives of the related assets. All repairs and maintenance expenditures are expensed as incurred. Depreciation for buildings and improvements is calculated using the straight-line method over 25 years. Tenant improvements are amortized over the life of the related lease or real estate asset.
Revenue Recognition
The Joint Ventures leases typically include renewal options, escalation provisions and provisions requiring tenants to reimburse the joint ventures for a pro rata share of operating costs incurred. All of the Joint Ventures leases are classified as operating leases, and the related rental income, including scheduled rental rate increases (other than scheduled increases based on the
F-11
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Consumer Price Index) is recognized on a straight-line basis over the terms of the respective leases. Rental revenues collected in advance are recorded as deferred rent.
Rental Income
The future minimum rental income due from the Partnerships direct investments in real estate assets or its respective ownership interest in the joint ventures under noncancelable operating leases at December 31, 2002 is as follows:
Year ending December 31: |
|||
2003 |
$ |
1,532,005 | |
2004 |
|
1,312,171 | |
2005 |
|
1,025,574 | |
2006 |
|
860,557 | |
2007 |
|
403,974 | |
Thereafter |
|
1,136,028 | |
$ |
6,270,309 | ||
One tenant contributed 15% of rental income for the year ended December 31, 2002. In addition, three tenants will contribute approximately 46%, 31%, and 16% of future minimum rental income.
The future minimum rental income due to Fund I and II Tucker under noncancelable operating leases at December 31, 2002 is as follows:
Year ending December 31: |
|||
2003 |
$ |
1,005,756 | |
2004 |
|
756,533 | |
2005 |
|
508,103 | |
2006 |
|
398,918 | |
2007 |
|
275,430 | |
Thereafter |
|
558,728 | |
$ |
3,503,468 | ||
One tenant contributed 12% of rental income for the year ended December 31, 2002.
F-12
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Prepaid Expenses and Other Assets
Prepaid expenses and other assets of the joint ventures is comprised primarily of deferred leasing costs and refundable security deposits. Deferred leasing costs reflect costs incurred to procure operating leases, which are capitalized and amortized on a straight-line basis over the terms of the related leases. Refundable security deposits represent cash deposits received from tenants, the offset to which is included in accounts payable and refundable security deposits in the corresponding balance sheets. Pursuant to the respective leases, the joint ventures may apply such balances towards unpaid receivable balances or property damages, where applicable, or will refund such balances to the tenants upon the expiration of the lease term.
Restatement Adjustments
The Partnership and its joint venture investments have historically reported property operating costs net of reimbursements from tenants as an expense in their consolidated statements of income. These costs include property taxes, property insurance, utilities, repairs and maintenance, management fees and other expenses related to the ownership and operation of the properties that are required to be reimbursed by the properties tenants in accordance with the terms of their leases. In response to FASB Emerging Issues Task Force consensus reached in November 2001, the Partnership and its joint ventures will now present these reimbursements as revenue and the gross property operating costs as expenses. Consequently, the accompanying statements of income of the Partnership for the years ended December 31, 2001 and 2000 have been restated to reflect the effects of this revised presentation.
As December 31, 2001 |
As of December 31, 2000 | |||||||||||||||||
|
As |
|
Restatement Adjustments |
|
As Restated |
|
As |
|
Restatement Adjustments |
|
As Restated | |||||||
REVENUES: |
||||||||||||||||||
Rental income |
$ |
851,628 |
$ |
0 |
$ |
851,628 |
$ |
1,559,270 |
$ |
0 |
$ |
1,559,270 | ||||||
Tenant reimbursements |
|
0 |
|
206,970 |
|
206,970 |
|
0 |
|
342,948 |
|
342,948 | ||||||
Equity in income of joint ventures |
|
671,097 |
|
0 |
|
671,097 |
|
244,264 |
|
0 |
|
244,264 | ||||||
Interest income and other |
|
351,434 |
|
0 |
|
351,434 |
|
105,194 |
|
0 |
|
105,194 | ||||||
Gain on sale of real estate |
|
1,138,601 |
|
0 |
|
1,138,601 |
|
268,103 |
|
0 |
|
268,103 | ||||||
|
3,012,760 |
|
206,970 |
|
3,219,730 |
|
2,176,831 |
|
342,948 |
|
2,519,779 | |||||||
F-13
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
As of December 31, 2001 |
As of December 31, 2000 |
|||||||||||||||||||||
|
As |
|
|
Restatement Adjustments |
|
As Restated |
|
|
As |
|
|
Restatement Adjustments |
|
As |
| |||||||
EXPENSES: |
||||||||||||||||||||||
Depreciation |
|
592,228 |
|
|
0 |
|
592,228 |
|
|
1,024,879 |
|
|
0 |
|
1,024,879 |
| ||||||
Operating costs |
|
246,328 |
|
|
206,970 |
|
453,298 |
|
|
450,323 |
|
|
336,368 |
|
786,691 |
| ||||||
Partnership administration |
|
76,333 |
|
|
0 |
|
76,333 |
|
|
99,869 |
|
|
0 |
|
99,869 |
| ||||||
Management and leasing fees |
|
94,319 |
|
|
0 |
|
94,319 |
|
|
169,383 |
|
|
0 |
|
169,383 |
| ||||||
Legal and accounting |
|
160,717 |
|
|
0 |
|
160,717 |
|
|
102,562 |
|
|
0 |
|
102,562 |
| ||||||
Bad debt expense |
|
74,703 |
|
|
0 |
|
74,703 |
|
|
62,709 |
|
|
6,580 |
|
69,289 |
| ||||||
Other general and administrative |
|
25,863 |
|
|
0 |
|
25,863 |
|
|
10,673 |
|
|
0 |
|
10,673 |
| ||||||
Loss on disposal of real estate assets |
|
0 |
|
|
0 |
|
0 |
|
|
25,899 |
|
|
0 |
|
25,899 |
| ||||||
Total expenses |
|
1,270,491 |
|
|
206,970 |
|
1,477,461 |
|
|
1,946,297 |
|
|
342,948 |
|
2,289,245 |
| ||||||
INCOME (LOSS) BEFORE MINORITY INTEREST |
|
1,742,269 |
|
|
0 |
|
1,742,269 |
|
|
230,534 |
|
|
0 |
|
230,534 |
| ||||||
MINORITY INTEREST |
|
(7,492 |
) |
|
0 |
|
(7,492 |
) |
|
(22,456 |
) |
|
0 |
|
(22,456 |
) | ||||||
NET INCOME |
$ |
1,734,777 |
|
$ |
0 |
$ |
1,734,777 |
|
$ |
208,078 |
|
$ |
0 |
$ |
208,078 |
| ||||||
In addition, the joint venture statements of income disclosed in Note 3 have also been restated to reflect the effects of this revised presentation. This change in presentation has no impact on the financial position, net income, or cash flows of the Partnership or its joint ventures.
2. | RELATED-PARTY TRANSACTIONS |
As summarized below, due from affiliates at December 31, 2002 and 2001 represents the Partnerships share of cash to be distributed from its joint venture investments with respect to the fourth quarters of 2002 and 2001 and advances to Wells Real Estate Funds, Inc. (WREF, Inc.), an entity with management common to the Partnership:
2002 |
2001 | |||||
Fund I and IITucker |
$ |
93,549 |
$ |
95,240 | ||
Fund I, II, II-OW, VI, and VII AssociatesCherokee |
|
7,118 |
|
18,532 | ||
WREF, Inc. |
|
0 |
|
10,000 | ||
$ |
100,667 |
$ |
123,772 | |||
F-14
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
The Partnership and its Joint Ventures incurred management and leasing fees for the years ended December 31, 2002, 2001, and 2000 of $102,745, $109,433, and $149,092, respectively. Wells Management has elected to defer the receipt of its portion of the management and leasing fees due from the Partnership and with respect to the Partnerships interest in properties owned directly and through certain joint ventures. As of December 31, 2002 and 2001, aggregate deferred management and leasing fees at both the Partnership and joint venture levels totaled $2,731,594 and $2,627,842, respectively, all of which are included in due to affiliates in the accompanying balance sheets of the Partnership and the joint ventures (Note 3).
The Company performs certain administrative services for the Partnership, such as accounting and other partnership administration, and incurs the related expenses. Such expenses are allocated among the various Wells Real Estate Funds based on time spent on each fund by individual administrative personnel. In the opinion of management, such allocation is a reasonable estimation of such expenses. During 2002, 2001 and 2000, the Partnership reimbursed $71,264, $71,005 and $47,347, respectively, to the Company and its affiliates for these services.
The general partners are also general partners of other Wells Real Estate Funds. As such, there may exist conflicts of interest where the general partners in their capacity as general partners for other Wells Real Estate Funds may be in competition with the Partnership for tenants in similar geographic markets.
3. | INVESTMENT IN JOINT VENTURES |
The Partnerships investment in, and percentage ownership, of joint ventures at December 31, 2002 and 2001 are summarized as follows:
2002 |
2001 |
|||||||||||
|
Amount |
Percent |
|
|
Amount |
Percent |
| |||||
Fund I and IITucker |
$ |
3,900,488 |
52 |
% |
$ |
4,170,868 |
52 |
% | ||||
Fund I, II, II-OW, VI, and VII AssociatesCherokee |
|
0 |
22 |
|
|
1,840,011 |
22 |
| ||||
$ |
3,900,488 |
$ |
6,010,879 |
|||||||||
F-15
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
The following is a roll-forward of the Partnerships investment in joint ventures for the years ended December 31, 2002 and 2001
2002 |
2001 |
|||||||
Investment in joint ventures, beginning of year |
$ |
6,010,879 |
|
$ |
5,835,269 |
| ||
Equity in income of joint ventures |
|
102,801 |
|
|
671,097 |
| ||
Distributions from joint ventures |
|
(2,213,192 |
) |
|
(495,487 |
) | ||
Investment in joint ventures, end of year |
$ |
3,900,488 |
|
$ |
6,010,879 |
| ||
Fund I and IITucker
Tucker and Cherokee Commons were previously held in two joint ventures between Fund II and II-OW and the Partnership, which were formed for the purpose of owning, developing, and operating Cherokee Commons and Tucker. In 1991, the Tucker and Cherokee Commons joint ventures were merged into a new joint venture, the Fund I and II TuckerCherokee Joint Venture. Under the terms of the joint venture agreement, the ownership interests of the Partnership and Fund II and II-OW in each individual property remained unchanged.
On August 1, 1995, the Fund I and II TuckerCherokee Joint Venture assigned its ownership in Cherokee Commons to Fund I, II, II-OW, VI, and VII AssociatesCherokee, a joint venture between the Partnership, Fund II and II-OW, Wells Real Estate Fund VI, L.P. (Fund VI), and Wells Real Estate Fund VII, L.P. (Fund VII). Upon the assignment of Cherokee Commons, the Fund I and II TuckerCherokee Joint Venture was renamed Fund I and IITucker. Tucker is a retail shopping center containing approximately 29,858 square feet and a commercial office-building complex containing approximately 67,465 square feet in Tucker, DeKalb County, Georgia.
F-16
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Following is selected financial information for Fund I and IITucker:
FUND I AND IITUCKER
(A Georgia Joint Venture)
BALANCE SHEETS
DECEMBER 31, 2002 AND 2001
Assets
2002 |
2001 | |||||
Real estate assets, at cost: |
||||||
Land |
$ |
3,260,887 |
$ |
3,260,887 | ||
Building and improvements, less accumulated depreciation of |
|
4,861,259 |
|
5,246,515 | ||
Total real estate assets |
|
8,122,146 |
|
8,507,402 | ||
Cash and cash equivalents |
|
188,981 |
|
152,975 | ||
Prepaid expenses and other assets, net |
|
121,340 |
|
137,437 | ||
Accounts receivable |
|
65,484 |
|
103,861 | ||
Total assets |
$ |
8,497,951 |
$ |
8,901,675 | ||
Liabilities and Partners Capital | ||||||
Liabilities: |
||||||
Due to affiliates |
$ |
730,679 |
$ |
686,464 | ||
Partnership distributions payable |
|
158,787 |
|
163,584 | ||
Accounts payable and accrued expenses |
|
94,085 |
|
79,839 | ||
Total liabilities |
|
983,551 |
|
929,887 | ||
Partners capital: |
||||||
Wells Real Estate Fund I |
|
3,900,488 |
|
4,170,868 | ||
Fund II and II-OW |
|
3,613,912 |
|
3,800,920 | ||
Total partners capital |
|
7,514,400 |
|
7,971,788 | ||
Total liabilities and partners capital |
$ |
8,497,951 |
$ |
8,901,675 | ||
F-17
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Fund I and IITucker
(A Georgia Joint Venture)
Statements of Income
for the Years Ended December 31, 2002, 2001 and 2000
2002 |
2001 |
2000 |
|||||||||
Revenues: |
|||||||||||
Rental income |
$ |
1,229,695 |
$ |
1,327,608 |
|
$ |
1,390,599 |
| |||
Reimbursement Income (1) |
|
100,180 |
|
104,898 |
(1) |
|
95,296 |
(1) | |||
Interest income |
|
2,435 |
|
1,511 |
|
|
601 |
| |||
|
1,332,310 |
|
1,434,017 |
|
|
1,486,496 |
| ||||
Expenses: |
|||||||||||
Operating costs |
|
457,000 |
|
503,868 |
|
|
530,034 |
| |||
Depreciation |
|
462,145 |
|
483,844 |
|
|
491,806 |
| |||
Management and leasing fees |
|
122,274 |
|
131,700 |
|
|
121,946 |
| |||
Partnership administration |
|
47,311 |
|
44,514 |
|
|
37,480 |
| |||
Legal and accounting |
|
28,745 |
|
15,757 |
|
|
6,824 |
| |||
Bad debt expense |
|
34,144 |
|
19,464 |
|
|
27,097 |
| |||
|
1,151,619 |
|
1,199,147 |
|
|
1,215,187 |
| ||||
Net income |
$ |
180,691 |
$ |
234,870 |
|
$ |
271,309 |
| |||
Net income allocated to Wells Real Estate Fund I |
$ |
99,543 |
$ |
129,390 |
|
$ |
149,464 |
| |||
Net income allocated to Fund II and II-OW |
$ |
81,148 |
$ |
105,480 |
|
$ |
121,845 |
| |||
(1) | Amounts have been restated to reflect tenant reimbursements of $104,898 in 2001 and $95,296 in 2000 as revenue and gross property operating costs as expenses as disclosed in the Restatement Adjustments section of Note 1. |
F-18
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Fund I and IITucker
(A Georgia Joint Venture)
Statements of Partners Capital
for the Years Ended December 31, 2002, 2001, and 2000
Wells Real Estate Fund I |
Fund II and II-OW |
Total Partners Capital |
||||||||||
Balance, December 31, 1999 |
$ |
4,581,940 |
|
$ |
4,058,192 |
|
$ |
8,640,132 |
| |||
Net income |
|
149,464 |
|
|
121,845 |
|
|
271,309 |
| |||
Partnership distributions |
|
(394,255 |
) |
|
(285,191 |
) |
|
(679,446 |
) | |||
Balance, December 31, 2000 |
|
4,337,149 |
|
|
3,894,846 |
|
|
8,231,995 |
| |||
Net income |
|
129,390 |
|
|
105,480 |
|
|
234,870 |
| |||
Partnership distributions |
|
(295,671 |
) |
|
(199,406 |
) |
|
(495,077 |
) | |||
Balance, December 31, 2001 |
|
4,170,868 |
|
|
3,800,920 |
|
|
7,971,788 |
| |||
Net income |
|
99,543 |
|
|
81,148 |
|
|
180,691 |
| |||
Partnership distributions |
|
(369,923 |
) |
|
(268,156 |
) |
|
(638,079 |
) | |||
Balance, December 31, 2002 |
$ |
3,900,488 |
|
$ |
3,613,912 |
|
$ |
7,514,400 |
| |||
F-19
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Funds I and IITucker
(A Georgia Joint Venture)
Statements of Cash Flows
for the Years Ended December 31, 2002, 2001, and 2000
2002 |
2001 |
2000 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ |
180,691 |
|
$ |
234,870 |
|
$ |
271,309 |
| |||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation |
|
462,145 |
|
|
483,844 |
|
|
491,806 |
| |||
Amortization deferred lease acquisition costs |
|
37,764 |
|
|
22,228 |
|
|
25,683 |
| |||
Changes in assets and liabilities: |
||||||||||||
Prepaid expenses and other assets, net |
|
(7,037 |
) |
|
484 |
|
|
(3,799 |
) | |||
Accounts receivable |
|
38,377 |
|
|
118,917 |
|
|
(97,006 |
) | |||
Accounts payable and accrued expenses |
|
14,246 |
|
|
10,740 |
|
|
1,302 |
| |||
Due to affiliates |
|
44,215 |
|
|
53,702 |
|
|
44,418 |
| |||
Total adjustments |
|
589,710 |
|
|
689,915 |
|
|
462,404 |
| |||
Net cash provided by operating activities |
|
770,401 |
|
|
924,785 |
|
|
733,713 |
| |||
Cash flows from investing activities: |
||||||||||||
Investment in real estate |
|
(76,889 |
) |
|
(270,942 |
) |
|
(115,341 |
) | |||
Investment in deferred lease acquisition costs |
|
(14,630 |
) |
|
(49,624 |
) |
|
(16,544 |
) | |||
Net cash used in investing activities |
|
(91,519 |
) |
|
(320,566 |
) |
|
(131,885 |
) | |||
Cash flows from financing activities: |
||||||||||||
Distributions to joint venture partners |
|
(642,876 |
) |
|
(568,483 |
) |
|
(608,206 |
) | |||
Net increase (decrease) in cash and cash equivalents |
|
36,006 |
|
|
35,736 |
|
|
(6,378 |
) | |||
Cash and cash equivalents, beginning of year |
|
152,975 |
|
|
117,239 |
|
|
123,617 |
| |||
Cash and cash equivalents, end of year |
$ |
188,981 |
|
$ |
152,975 |
|
$ |
117,239 |
| |||
Supplemental disclosure of noncash activities: |
||||||||||||
Partnership distributions payable |
$ |
158,787 |
|
$ |
163,584 |
|
$ |
236,990 |
| |||
Write-off of fully depreciated real estate assets |
$ |
0 |
|
$ |
17,169 |
|
$ |
0 |
| |||
F-20
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Fund I, II, II-OW, VI, and VII AssociatesCherokee
Fund I, II, II-OW, VI, and VII AssociatesCherokee (or the Cherokee Joint Venture) was formed in August 1995 for the purpose of owning and operating Cherokee Commons, a retail shopping center containing approximately 103,755 square feet, located in Cherokee County, Georgia. Until the formation of this joint venture, Cherokee Commons was part of the Fund I and II TuckerCherokee Joint Venture. Concurrent with the formation of Fund I, II, II-OW, VI, and VII AssociatesCherokee, Cherokee Commons was transferred from the Fund I and II TuckerCherokee Joint Venture to the Cherokee Joint Venture. Percentage ownership interests in the Cherokee Joint Venture were determined at the time of formation based on relative capital contributions. Under the terms of the joint venture agreement, Fund VI and Fund VII each contributed approximately $1 million in return for an 11% ownership interest. Fund Is ownership interest in the Cherokee Joint Venture changed from 31% to 24%, and Fund II and II-OW joint ventures ownership interest changed from 69% to 55%. The approximately $2 million in cash contributed to the Cherokee Joint Venture was used to fund an expansion of the property for an existing tenant. On October 1, 2001, the Cherokee Joint Venture sold Cherokee Commons for net proceeds of $8,434,089 and recognized a gain of $1,725,015 on the sale.
F-21
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Following is selected financial information for Fund I, II, II-OW, VI, and VII AssociatesCherokee:
Fund I, II, II-OW, VI, and VII AssociatesCherokee
(A Georgia Joint Venture)
Balance Sheets
December 31, 2002 and 2001
Assets | ||||||
2002 |
2001 | |||||
Cash and cash equivalents |
|
41,705 |
|
8,455,308 | ||
Accounts receivable |
|
0 |
|
54,871 | ||
Prepaid expenses and other assets, net |
|
0 |
|
21,528 | ||
Total assets |
$ |
41,705 |
$ |
8,531,707 | ||
Liabilities and Partners Capital | ||||||
Liabilities: |
||||||
Partnership distributions payable |
$ |
41,705 |
$ |
77,142 | ||
Accounts payable and accrued expenses |
|
0 |
|
30,777 | ||
Due to affiliates |
|
0 |
|
149,898 | ||
Total liabilities |
|
41,705 |
|
257,817 | ||
Partners capital: |
||||||
Wells Real Estate Fund I |
|
0 |
|
1,840,011 | ||
Fund II and II-OW |
|
0 |
|
4,620,682 | ||
Wells Real Estate Fund VI |
|
0 |
|
907,949 | ||
Wells Real Estate Fund VII |
|
0 |
|
905,248 | ||
Total partners capital |
|
0 |
|
8,273,890 | ||
Total liabilities and partners capital |
$ |
41,705 |
$ |
8,531,707 | ||
F-22
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Fund I, II, II-OW, VI, and VII AssociatesCherokee
(A Georgia Joint Venture)
Statements of Income
for the Years Ended December 31, 2002, 2001, and 2000
2002 |
2001 |
2000 |
|||||||||
Revenues: |
|||||||||||
Rental income |
$ |
0 |
$ |
758,302 |
|
$ |
965,305 |
| |||
Reimbursement income (1) |
|
0 |
|
199,587 |
(1) |
|
174,780 |
(1) | |||
Interest income |
|
141,151 |
|
69,626 |
|
|
78 |
| |||
Other income |
|
0 |
|
1,008 |
|
|
0 |
| |||
Gain on sale of real estate |
|
0 |
|
1,725,015 |
|
|
0 |
| |||
|
141,151 |
|
2,753,538 |
|
|
1,140,163 |
| ||||
Expenses: |
|||||||||||
Depreciation |
|
0 |
|
254,448 |
|
|
442,250 |
| |||
Operating costs |
|
4,491 |
|
133,911 |
|
|
199,337 |
| |||
Partnership administration |
|
2,760 |
|
15,627 |
|
|
23,352 |
| |||
Management and leasing fees |
|
0 |
|
67,560 |
|
|
74,422 |
| |||
Legal and accounting |
|
9,191 |
|
18,357 |
|
|
6,180 |
| |||
Bad debt expense |
|
2,027 |
|
8,682 |
|
|
0 |
| |||
|
18,469 |
|
498,585 |
|
|
745,541 |
| ||||
Net income |
$ |
122,682 |
$ |
2,254,953 |
|
$ |
394,622 |
| |||
Net income allocated to Wells Real Estate Fund I |
$ |
27,283 |
$ |
541,707 |
|
$ |
94,800 |
| |||
Net income allocated to Fund II and II-OW |
$ |
68,513 |
$ |
1,230,326 |
|
$ |
215,310 |
| |||
Net income allocated to Wells Real Estate Fund VI |
$ |
13,463 |
$ |
241,460 |
|
$ |
42,256 |
| |||
Net income allocated to Wells Real Estate Fund VII |
$ |
13,423 |
$ |
241,460 |
|
$ |
42,256 |
| |||
(1) | Amounts have been restated to reflect tenant reimbursements of $199,587 in 2001 and $174,780 in 2000 as revenue and gross property operating costs as expenses as described in the Restatement Adjustments section of Note 1. |
F-23
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Fund I, II, II-OW, VI, and VII AssociatesCherokee
(A Georgia Joint Venture)
Statements of Partners Capital
for the Years Ended December 31, 2002, 2001, and 2000
Wells Real Estate Fund I |
Fund II and II-OW |
Wells Real Estate Fund VI |
Wells Real Estate Fund VII |
Total Partners Capital |
||||||||||||||||
Balance, December 31, 1999 |
$ |
1,618,133 |
|
$ |
4,053,105 |
|
$ |
796,558 |
|
$ |
793,858 |
|
$ |
7,261,654 |
| |||||
Net income |
|
94,800 |
|
|
215,310 |
|
|
42,256 |
|
|
42,256 |
|
|
394,622 |
| |||||
Partnership distributions |
|
(214,813 |
) |
|
(453,678 |
) |
|
(89,037 |
) |
|
(89,038 |
) |
|
(846,566 |
) | |||||
Balance, December 31, 2000 |
|
1,498,120 |
|
|
3,814,737 |
|
|
749,777 |
|
|
747,076 |
|
|
6,809,710 |
| |||||
Net income |
|
541,707 |
|
|
1,230,326 |
|
|
241,460 |
|
|
241,460 |
|
|
2,254,953 |
| |||||
Partnership distributions |
|
(199,816 |
) |
|
(424,381 |
) |
|
(83,288 |
) |
|
(83,288 |
) |
|
(790,773 |
) | |||||
Balance, December 31, 2001 |
|
1,840,011 |
|
|
4,620,682 |
|
|
907,949 |
|
|
905,248 |
|
|
8,273,890 |
| |||||
Net income |
|
27,283 |
|
|
68,513 |
|
|
13,463 |
|
|
13,423 |
|
|
122,682 |
| |||||
Partnership distributions |
|
(1,867,294 |
) |
|
(4,689,195 |
) |
|
(921,412 |
) |
|
(918,671 |
) |
|
(8,396,572 |
) | |||||
Balance, December 31, 2002 |
$ |
0 |
|
$ |
0 |
|
$ |
0 |
|
$ |
0 |
|
$ |
0 |
| |||||
F-24
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
Fund I, II, II-OW, VI, and VII AssociatesCherokee
(A Georgia Joint Venture)
Statements of Cash Flows
for the Years Ended December 31, 2002, 2001, and 2000
2002 |
2001 |
2000 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ |
122,682 |
|
$ |
2,254,953 |
|
$ |
394,622 |
| |||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation |
|
0 |
|
|
254,448 |
|
|
442,250 |
| |||
Amortization deferred lease acquisition costs |
|
0 |
|
|
0 |
|
|
8,476 |
| |||
Gain on sale of real estate |
|
0 |
|
|
(1,725,015 |
) |
|
0 |
| |||
Changes in assets and liabilities: |
||||||||||||
Prepaid expenses and other assets, net |
|
21,528 |
|
|
12,961 |
|
|
(2,033 |
) | |||
Accounts receivable |
|
54,871 |
|
|
(56,972 |
) |
|
(3,653 |
) | |||
Accounts payable and accrued expenses, and refundable security deposits |
|
(30,777 |
) |
|
(29,563 |
) |
|
12,694 |
| |||
Due to affiliates |
|
(149,898 |
) |
|
12,564 |
|
|
15,062 |
| |||
Total adjustments |
|
(104,276 |
) |
|
(1,531,577 |
) |
|
472,796 |
| |||
Net cash provided by operating activities |
|
18,406 |
|
|
723,376 |
|
|
867,418 |
| |||
Cash flows from investing activities: |
||||||||||||
Net proceeds from the sale of real estate |
|
0 |
|
|
8,434,089 |
|
|
0 |
| |||
Investment in deferred lease acquisition costs |
|
0 |
|
|
0 |
|
|
(17,463 |
) | |||
Investment in real estate |
|
0 |
|
|
(6,275 |
) |
|
0 |
| |||
Net cash provided by investing activities |
|
0 |
|
|
8,427,814 |
|
|
(17,463 |
) | |||
Cash flows from financing activities: |
||||||||||||
Distributions to joint venture partners |
|
(8,432,009 |
) |
|
(910,822 |
) |
|
(841,555 |
) | |||
Net (decrease) increase in cash and cash equivalents |
|
(8,413,603 |
) |
|
8,240,368 |
|
|
8,400 |
| |||
Cash and cash equivalents, beginning of year |
|
8,455,308 |
|
|
214,940 |
|
|
206,540 |
| |||
Cash and cash equivalents, end of year |
$ |
41,705 |
|
$ |
8,455,308 |
|
$ |
214,940 |
| |||
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITIES |
||||||||||||
Partnership distributions payable |
$ |
41,705 |
|
$ |
77,142 |
|
$ |
197,195 |
| |||
F-25
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
4. | INCOME TAX BASIS NET INCOME AND PARTNERS CAPITAL |
A reconciliation of the Partnerships financial statement net (loss) income to net income presented in accordance with the Federal Income Tax basis of accounting is as follows for the years ended December 31, 2002, 2001 and 2000:
2002 |
2001 |
2000 |
||||||||||
Financial statement net income (loss) |
$ |
(410,907 |
) |
$ |
1,734,777 |
|
$ |
208,078 |
| |||
Decrease in net loss resulting from: |
||||||||||||
Depreciation expense for financial reporting purposes in excess of amounts for income tax purposes |
|
477,259 |
|
|
447,329 |
|
|
693,726 |
| |||
Expenses deductible when paid for income tax purposes, accrued for financial reporting purposes |
|
(659,428 |
) |
|
134,113 |
|
|
91,782 |
| |||
Gain on sale of property for financial reporting purposes in excess of amount for income tax purposes |
|
0 |
|
|
(1,509,904 |
) |
|
0 |
| |||
Rental income recognized for income tax purposes in excess of amounts for financial reporting purposes |
|
6,744 |
|
|
22,037 |
|
|
258 |
| |||
Meals and entertainment |
|
323 |
|
|
1,329 |
|
|
990 |
| |||
Other |
|
57,866 |
|
|
0 |
|
|
(56,999 |
) | |||
Income tax basis net income |
$ |
(528,143 |
) |
$ |
829,681 |
|
$ |
937,835 |
| |||
A reconciliation of the partners capital balances, as presented in the accompanying financial statements, to partners capital balances, as presented in accordance with the Federal Income Tax basis of accounting, is as follows for the years ended December 31, 2002, 2001 and 2000:
2002 |
2001 |
2000 |
||||||||||
Financial statement partners capital |
$ |
18,632,747 |
|
$ |
20,030,814 |
|
$ |
19,298,610 |
| |||
Increase (decrease) in partners capital resulting from: |
||||||||||||
Depreciation expense for financial reporting purposes in excess of amounts for income tax purposes |
|
4,497,768 |
|
|
4,020,509 |
|
|
3,573,180 |
| |||
Joint venture change in ownership |
|
14,293 |
|
|
14,293 |
|
|
14,293 |
| |||
Accumulated rental income accrued for financial reporting purposes in excess of amounts for income tax purposes |
|
(65,210 |
) |
|
(71,954 |
) |
|
(93,991 |
) | |||
Accumulated expenses deductible when paid for income tax purposes, accrued for financial reporting purposes |
|
1,899,968 |
|
|
2,559,396 |
|
|
2,425,283 |
| |||
Accumulated expenses capitalized for income tax purposes and expensed for financial reporting purposes, net of accumulated amortization |
|
(2,086 |
) |
|
(2,086 |
) |
|
(2,086 |
) | |||
Partnership distributions payable |
|
417,927 |
|
|
251,672 |
|
|
350,578 |
| |||
Other, net (Includes Meals & Entertainment) |
|
13,016 |
|
|
(45,173 |
) |
|
(46,502 |
) | |||
Gain on sale of property for financial reporting purposes in excess of amount for income tax purposes |
|
(1,509,904 |
) |
|
(1,509,904 |
) |
|
0 |
| |||
Income tax basis partners capital |
$ |
23,898,519 |
|
$ |
25,247,567 |
|
$ |
25,519,365 |
| |||
F-26
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
5. | QUARTERLY RESULTS (UNAUDITED) |
Presented below is a summary of the unaudited quarterly financial information for the years ended December 31, 2002 and 2001.
2002 Quarters Ended |
||||||||||||||||
March 31 |
June 30 |
September 30 |
December 31 |
|||||||||||||
Revenues (a) |
$ |
331,289 |
|
$ |
418,752 |
|
$ |
319,188 |
|
$ |
435,217 |
| ||||
Net income (loss) |
|
(144,683 |
) |
|
(141,728 |
) |
|
(162,108 |
) |
|
37,612 |
| ||||
Net income allocated to Class A limited partners |
|
3,698 |
|
|
(91,197 |
) |
|
(162,108 |
) |
|
37,612 |
| ||||
Net income (loss) allocated to Class B limited partners |
|
(148,381 |
) |
|
(50,531 |
) |
|
0 |
|
|
0 |
| ||||
Net income per Class A limited partner unit outstanding |
$ |
.04 |
|
$ |
(.92 |
) |
$ |
(1.64 |
) |
$ |
.37 |
| ||||
Net income (loss) per Class B limited partner unit outstanding (b) |
|
(3.49 |
) |
|
(1.19 |
) |
|
0.00 |
|
|
0.00 |
| ||||
Distribution per Class A limited partner unit outstanding |
|
3.11 |
|
|
2.50 |
|
|
2.50 |
|
|
1.89 |
| ||||
2001 Quarters Ended |
||||||||||||||||
March 31 |
June 30 |
September 30 |
December 31 |
|||||||||||||
Revenues (a) |
$ |
1,603,770 |
|
$ |
370,039 |
|
$ |
453,488 |
|
$ |
792,433 |
| ||||
Net income (loss) |
|
1,174,326 |
|
|
20,872 |
|
|
102,301 |
|
|
437,278 |
| ||||
Net income allocated to Class A limited partners |
|
737,440 |
|
|
20,872 |
|
|
102,301 |
|
|
789,384 |
| ||||
Net income (loss) allocated to Class B limited partners |
|
436,886 |
|
|
0 |
|
|
0 |
|
|
(352,106 |
) | ||||
Net income per Class A limited partner unit outstanding |
$ |
7.47 |
|
$ |
0.21 |
|
$ |
1.04 |
|
$ |
7.99 |
| ||||
Net income (loss) per Class B limited partner unit outstanding |
|
10.26 |
|
|
0.00 |
|
|
0.00 |
|
|
(8.27 |
) | ||||
Distribution per Class A limited partner unit outstanding |
|
2.66 |
|
|
2.50 |
|
|
2.50 |
|
|
2.50 |
|
(a) | As further discussed in the Restatement Adjustments section of Note 1, the Partnership has historically reported property operating costs, net of reimbursements from tenants, as an expense in its consolidated statements of income. Beginning in the fourth quarter of 2002, the Partnership began presenting reimbursements received from tenants as revenue and gross property operating costs as expenses. Accordingly, the above summary of quarterly results for 2002 and 2001 have been reclassified to conform with this financial statement presentation and, thus, do not agree with the Form 10-Qs previously filed for the Partnership. This change in presentation has no impact on the financial position, net income, or cash flows of the Partnership. |
(b) | The totals of the four quarterly amounts do not equal the totals for the year. This difference results from rounding differences between quarters. |
F-27
WELLS REAL ESTATE FUND I AND SUBSIDIARY
(A Georgia Limited Partnership)
DECEMBER 31, 2002, 2001 AND 2000
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
6. | COMMITMENTS AND CONTINGENCIES |
On December 21, 2001, a class action lawsuit was filed against the Partnership and its general partners alleging, among other things, breach of the terms of the partnership agreement and breach of fiduciary duty with respect to the handling of sale proceeds under the partnership agreement. This action was dismissed pursuant to an order entered on September 30, 2002.
Litigation is pending against the Partnership involving allegations by a Class B limited partner that the terms of the Partnerships partnership agreement, as it relates to the allocation and distribution of net sale proceeds, are inconsistent with the original intent of the parties. The plaintiff in this action seeks, among other things, to have the Partnerships partnership agreement equitably reformed consistent with the alleged original intent or, in the alternative, to have the investments made by the Class B limited partners equitably rescinded, and requests an injunction prohibiting the general partners of the Partnership from distributing net sale proceeds until resolution of this action. Currently, it is managements belief that the potential liability associated with this matter is neither probable or estimable; thus, no related accruals have been provided for in the accompanying financial statements.
F-28
WELLS REAL ESTATE FUND I
(A Georgia Public Limited Partnership)
SCHEDULE IIIREAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2002
Initial Cost |
Gross Amounts at Which Carried at December 31, 2002 |
|||||||||||||||||||||||||||||||||
Description |
Owner- ship |
Encum- brances |
Land |
Buildings and Improve- ments |
Costs Capitalized Subsequent to Acquisition |
Land |
Buildings and Improve- ments |
Construc- tion in Progress |
Total |
Accumulated Depreciation |
Date of Con-struction |
Date Acquired |
Life on which | |||||||||||||||||||||
PACES PAVILION (a) |
100 |
None |
$ |
515,078 |
$ |
3,158,662 |
$ |
1,957,696 |
$ |
501,049 |
$ |
5,130,387 |
$ |
0 |
$ |
5,631,436 |
$ |
2,966,538 |
1986 |
12/27/85 |
20 to 25 years | |||||||||||||
BLACK OAK PLAZA (b) |
100 |
None |
|
727,500 |
|
4,151,849 |
|
1,203,751 |
|
737,770 |
|
5,336,872 |
|
8,458 |
|
6,083,100 |
|
2,841,517 |
1986 |
12/31/86 |
20 to 25 years | |||||||||||||
CROWES CROSSING (c) |
100 |
None |
|
1,317,220 |
|
7,617,905 |
|
294,571 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
1986 |
12/31/86 |
20 to 25 years | |||||||||||||
PEACHTREE PLACE (d) |
90 |
None |
|
187,087 |
|
0 |
|
1,086,459 |
|
201,789 |
|
1,071,441 |
|
316 |
|
1,273,546 |
|
664,228 |
1986 |
04/09/85 |
20 to 25 years | |||||||||||||
TotalConsolidated Fund I Properties |
$ |
2,746,885 |
$ |
14,928,416 |
$ |
4,542,477 |
$ |
1,440,608 |
$ |
11,538,700 |
$ |
8,774 |
$ |
12,988,082 |
$ |
6,472,283 |
||||||||||||||||||
CHEROKEE COMMONS (e) |
24 |
None |
|
1,142,663 |
|
6,462,837 |
|
2,847,964 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
1986 |
06/09/87 |
20 to 25 years | |||||||||||||
HERITAGE PLACE AT TUCKER (f) |
52 |
None |
|
2,756,378 |
|
0 |
|
10,191,431 |
|
3,260,887 |
|
9,686,922 |
|
0 |
|
12,947,809 |
|
4,825,663 |
1987 |
09/04/86 |
20 to 25 years | |||||||||||||
TotalNon Consolidated Fund I Properties |
$ |
3,899,041 |
$ |
6,462,837 |
$ |
13,039,395 |
$ |
3,260,887 |
$ |
9,686,922 |
$ |
0 |
$ |
12,947,809 |
$ |
4,825,663 |
||||||||||||||||||
TotalAll Properties |
$ |
6,645,926 |
$ |
21,391,253 |
$ |
17,581,872 |
$ |
4,701,495 |
$ |
21,225,622 |
$ |
8,774 |
$ |
25,935,891 |
$ |
11,297,946 |
||||||||||||||||||
(a) | Paces Pavilion Property is a medical office building located in Atlanta, Georgia, owned entirely by the Partnership. |
(b) | Black Oak Plaza is a retail shopping center located in Knoxville, Tennessee, owned entirely by the Partnership. |
(c) | Crowes Crossing is a retail shopping center located in DeKalb County, Georgia. This property was owned entirely by the Partnership and was sold January 11, 2001. |
(d) | Peachtree Property is a commercial office park located in Atlanta, Georgia. It is owned by Wells-Baker. |
(e) | Cherokee Commons is a retail shopping center located in Cherokee County, Georgia. The property was owned by Fund I, II, II-OW, VI, and VII Associates and was sold October 1, 2001. |
(f) | Heritage Place at Tucker is a center offering retail, shopping, and commercial office space located in Tucker, Georgia. It is owned by Fund I and IITucker. |
(g) | Depreciation lives used for buildings were 40 years through September 1995, changed to 25 years thereafter. Depreciation lives used for land improvements are 20 years. |
F-29
WELLS REAL ESTATE FUND I
(A Georgia Public Limited Partnership)
SCHEDULE IIIREAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2002
Cost |
Accumulated Depreciation |
|||||||
BALANCE AT DECEMBER 31, 1999 |
$ |
45,558,713 |
|
$ |
14,970,311 |
| ||
2000 additions |
|
275,964 |
|
|
1,968,721 |
| ||
2000 deductions |
|
(725,885 |
) |
|
(265,485 |
) | ||
BALANCE AT DECEMBER 31, 2000 |
|
45,108,792 |
|
|
16,673,547 |
| ||
2001 additions |
|
473,134 |
|
|
1,315,188 |
| ||
2001 deductions |
|
(19,743,952 |
) |
|
(7,750,572 |
) | ||
BALANCE AT DECEMBER 31, 2001 |
|
25,837,974 |
|
|
10,238,163 |
| ||
2002 additions |
|
97,917 |
|
|
1,059,783 |
| ||
BALANCE AT DECEMBER 31, 2002 |
$ |
25,935,891 |
|
$ |
11,297,946 |
| ||
F-30
REPORT OF INDEPENDENT AUDITORS
The Partners
Fund I and Fund II Tucker:
We have audited the accompanying balance sheets of Fund I and Fund II Tucker, a Georgia Joint Venture, as of December 31, 2002 and 2001, and the related statements of income, partners capital, and cash flows for each of the three years in the period ended December 31, 2002. Our audit also included the financial statement schedule listed in the index at Item 15(a). These financial statements and schedule are the responsibility of the Joint Ventures management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Fund I and Fund II Tucker at December 31, 2002 and 2001, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2002, in conformity with accounting principles generally accepted in the United States. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.
/s/ ERNST & YOUNG LLP
Atlanta, Georgia
March 18, 2003
F-31
Fund I and Fund II Tucker
(A Georgia Joint Venture)
Balance Sheets
December 31, 2002 and 2001
2002 |
2001 | |||||
Assets | ||||||
Real estate assets, at cost: |
||||||
Land |
$ |
3,260,887 |
$ |
3,260,887 | ||
Building and improvements, less accumulated depreciation of $4,825,663 in 2002 and $4,363,518 in 2001 |
|
4,861,259 |
|
5,246,515 | ||
Total real estate assets |
|
8,122,146 |
|
8,507,402 | ||
Cash and cash equivalents |
|
188,981 |
|
152,975 | ||
Other assets, net |
|
121,340 |
|
137,437 | ||
Accounts receivable, net |
|
65,484 |
|
103,861 | ||
Total assets |
$ |
8,497,951 |
$ |
8,901,675 | ||
Liabilities And Partners Capital | ||||||
Liabilities: |
||||||
Due to affiliates |
$ |
730,679 |
$ |
686,464 | ||
Partnership distributions payable |
|
158,787 |
|
163,584 | ||
Accounts payable and refundable security deposits |
|
94,085 |
|
79,839 | ||
Total liabilities |
|
983,551 |
|
929,887 | ||
Partners capital: |
||||||
Wells Fund I |
|
3,900,488 |
|
4,170,868 | ||
Fund II and Fund II-OW |
|
3,613,912 |
|
3,800,920 | ||
Total partners capital |
|
7,514,400 |
|
7,971,788 | ||
Total liabilities and partners capital |
$ |
8,497,951 |
$ |
8,901,675 | ||
See accompanying notes.
F-32
FUND I AND FUND II TUCKER
(A Georgia Joint Venture)
STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
2002 |
2001 |
2000 | |||||||
Revenues: |
|||||||||
Rental income |
$ |
1,229,695 |
$ |
1,327,608 |
$ |
1,390,599 | |||
Reimbursement Income |
|
100,180 |
|
104,898 |
|
95,296 | |||
Interest income |
|
2,435 |
|
1,511 |
|
601 | |||
|
1,332,310 |
|
1,434,017 |
|
1,486,496 | ||||
Expenses: |
|||||||||
Operating costs |
|
457,000 |
|
503,868 |
|
530,034 | |||
Depreciation |
|
462,145 |
|
483,844 |
|
491,806 | |||
Management and leasing fees |
|
122,274 |
|
131,700 |
|
121,946 | |||
Joint Venture administration |
|
47,311 |
|
44,514 |
|
37,480 | |||
Legal and accounting |
|
28,745 |
|
15,757 |
|
6,824 | |||
Bad debt expense |
|
34,144 |
|
19,464 |
|
27,097 | |||
|
1,151,619 |
|
1,199,147 |
|
1,215,187 | ||||
Net income |
$ |
180,691 |
$ |
234,870 |
$ |
271,309 | |||
Net income allocated to Wells Fund I |
$ |
99,543 |
$ |
129,390 |
$ |
149,464 | |||
Net income allocated to Fund II and Fund II-OW |
$ |
81,148 |
$ |
105,480 |
$ |
121,845 | |||
See accompanying notes.
F-33
FUND I AND FUND II TUCKER
(A Georgia Joint Venture)
STATEMENTS OF PARTNERS CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
Wells Fund I |
Fund II and Fund II-OW |
Total Partners Capital |
||||||||||
Balance, December 31, 1999 |
$ |
4,581,940 |
|
$ |
4,058,192 |
|
$ |
8,640,132 |
| |||
Net income |
|
149,464 |
|
|
121,845 |
|
|
271,309 |
| |||
Partnership distributions |
|
(394,255 |
) |
|
(285,191 |
) |
|
(679,446 |
) | |||
Balance, December 31, 2000 |
|
4,337,149 |
|
|
3,894,846 |
|
|
8,231,995 |
| |||
Net income |
|
129,390 |
|
|
105,480 |
|
|
234,870 |
| |||
Partnership distributions |
|
(295,671 |
) |
|
(199,406 |
) |
|
(495,077 |
) | |||
Balance, December 31, 2001 |
|
4,170,868 |
|
|
3,800,920 |
|
|
7,971,788 |
| |||
Net income |
|
99,543 |
|
|
81,148 |
|
|
180,691 |
| |||
Partnership distributions |
|
(369,923 |
) |
|
(268,156 |
) |
|
(638,079 |
) | |||
Balance, December 31, 2002 |
$ |
3,900,488 |
|
$ |
3,613,912 |
|
$ |
7,514,400 |
| |||
See accompanying notes.
F-34
Fund I and Fund II Tucker
(A Georgia Joint Venture)
Statements of Cash Flows
For the Years Ended December 31, 2002, 2001 and 2000
2002 |
2001 |
2000 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ |
180,691 |
|
$ |
234,870 |
|
$ |
271,309 |
| |||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation |
|
462,145 |
|
|
483,844 |
|
|
491,806 |
| |||
Amortization deferred lease acquisition costs |
|
37,764 |
|
|
22,228 |
|
|
25,683 |
| |||
Changes in assets and liabilities: |
||||||||||||
Prepaid expenses and other assets, net |
|
(7,037 |
) |
|
484 |
|
|
(3,799 |
) | |||
Accounts receivable |
|
38,377 |
|
|
118,917 |
|
|
(97,006 |
) | |||
Accounts payable and accrued expenses |
|
14,246 |
|
|
10,740 |
|
|
1,302 |
| |||
Due to affiliates |
|
44,215 |
|
|
53,702 |
|
|
44,418 |
| |||
Total adjustments |
|
589,710 |
|
|
689,915 |
|
|
462,404 |
| |||
Net cash provided by operating activities |
|
770,401 |
|
|
924,785 |
|
|
733,713 |
| |||
Cash flows from investing activities: |
||||||||||||
Investment in real estate |
|
(76,889 |
) |
|
(270,942 |
) |
|
(115,341 |
) | |||
Investment in deferred lease acquisition costs |
|
(14,630 |
) |
|
(49,624 |
) |
|
(16,544 |
) | |||
Net cash used in investing activities |
|
(91,519 |
) |
|
(320,566 |
) |
|
(131,885 |
) | |||
Cash flows from financing activities: |
||||||||||||
Distributions to joint venture partners |
|
(642,876 |
) |
|
(568,483 |
) |
|
(608,206 |
) | |||
Net increase (decrease) in cash and cash equivalents |
|
36,006 |
|
|
35,736 |
|
|
(6,378 |
) | |||
Cash and cash equivalents, beginning of year |
|
152,975 |
|
|
117,239 |
|
|
123,617 |
| |||
Cash and cash equivalents, end of year |
$ |
188,981 |
|
$ |
152,975 |
|
$ |
117,239 |
| |||
Supplemental disclosure of noncash activities: |
||||||||||||
Partnership distributions payable |
$ |
158,787 |
|
$ |
163,584 |
|
$ |
236,990 |
| |||
Write-off of fully depreciated real estate assets |
$ |
0 |
|
$ |
17,169 |
|
$ |
0 |
| |||
Write-off of fully amortized deferred leasing costs |
$ |
0 |
|
$ |
104,484 |
|
$ |
0 |
| |||
See accompanying notes.
F-35
FUND I AND FUND II TUCKER
(A Georgia Joint Venture)
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2002, 2001, AND 2000
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization and Business
On December 10, 1986, Wells Real Estate Fund I, L.P. (Wells Fund I) and Fund II and Fund II-OW entered into a joint venture agreement to create Fund I and Fund II Tucker (the Joint Venture). Fund II and Fund II-OW is a joint venture agreement between Wells Real Estate Fund II (Wells Fund II) and Wells Real Estate Fund II-OW (Wells Fund II-OW). The general partners of Wells Fund I, Wells Fund II and Wells Fund II-OW are Leo F. Wells, III and Wells Capital, Inc.
The Joint Venture was formed to acquire and operate commercial real properties, including properties to be developed, currently under development or construction, newly constructed or having operating histories. During 2002, 2001, and 2000, the Joint Venture owned 100% interest in Heritage Place at Tucker (Tucker), a retail shopping and commercial office complex located in Tucker, Georgia.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Revenue Recognition
The Joint Ventures leases typically include renewal options, escalation provisions and provisions requiring tenants to reimburse the Joint Venture for a pro rata share of operating costs incurred. All of the Joint Ventures leases are classified as operating leases, and the related rental income, including scheduled rental rate increases (other than scheduled increases based on the Consumer Price Index) is recognized on a straight-line basis over the terms of the respective leases. Rental revenues collected in advance are recorded as deferred rent.
F-36
FUND I AND FUND II TUCKER
(A Georgia Joint Venture)
NOTES TO FINANCIAL STATEMENTS(Continued)
Allocation of Income and Distributions
Pursuant to the terms of the joint venture agreement, all income and distributions are allocated to Wells Fund I and Fund II and Fund II-OW in accordance with their respective ownership interests. Distributions of net cash from operations are distributed to Wells Fund I and Fund II and Fund II-OW on a quarterly basis.
Real Estate Assets
Real estate assets are stated at cost less accumulated depreciation. Major improvements and betterments are capitalized when they extend the useful lives of the related assets. All repairs and maintenance expenditures are expensed as incurred. Depreciation for buildings and improvements is calculated using the straight-line method over 25 years. Tenant improvements are amortized over the life of the related lease or real estate asset.
Management continually monitors events and changes in circumstances that could indicate that carrying amounts of real estate assets may not be recoverable. When indicators of potential impairment are present, management assesses the recoverability of the assets by determining whether the carrying value of the real estate assets will be recovered through the undiscounted future cash flows expected from the use and eventual disposition of the asset. In the event the expected undiscounted future cash flows do not exceed the carrying value, management adjusts the real estate assets to the fair value and recognizes an impairment loss. Management has determined that there has been no impairment in the carrying value of real estate assets held by the Joint Venture to date.
Other Assets, net
Other assets, net as of December 31, 2002 and 2001 are comprised of the following items:
2002 |
2001 | |||
Refundable security deposits |
$ 71,673 |
$ 64,636 | ||
Deferred leasing costs, net |
49,667 |
72,801 | ||
Total |
$121,340 |
$137,437 | ||
Deferred leasing costs reflect costs, net, incurred to procure operating leases, which are capitalized and amortized on a straight-line basis over the terms of the related leases. Deferred leasing costs, net, are presented net of accumulated amortization of $133,567 and $95,804 as of December 31, 2002 and 2001, respectively. Refundable security deposits represent cash deposits received from tenants, the offset to which is included in accounts payable and refundable security deposits in the accompanying balance sheets. Pursuant to the respective leases, the Joint Venture may apply such balances towards unpaid receivable balances or property damages, where applicable, or will refund such balances to the tenants upon the expiration of the lease term.
Cash and Cash Equivalents
The Joint Venture considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash equivalents include cash and short-term investments. Short-term investments are stated at cost, which approximates fair value, and consist of investments in money market accounts.
Accounts Receivable, Net
Accounts receivable, net, are comprised of tenant receivables and straight-line rent receivable. Management assesses the collectibility of accounts receivable on an ongoing basis and would provide for
F-37
FUND I AND FUND II TUCKER
(A Georgia Joint Venture)
NOTES TO FINANCIAL STATEMENTS(Continued)
allowances should such balances, or a portion thereof, be deemed uncollectible. Allowances of $31,031 and $10,450 are included in accounts receivable, net, as of December 31, 2002 and 2001, respectively.
Income Taxes
The Joint Venture is not subject to federal or state income taxes; therefore, none have been provided for in the accompanying financial statements. The partners of Wells Fund I and Wells Fund II and Wells Fund II-OW are required to include their respective share of profits and losses from the Joint Venture in their individual income tax returns.
2. | RELATED-PARTY TRANSACTIONS |
Wells Fund I, Wells Fund II and Wells Fund II-OW entered into property management and leasing agreements with Wells Management Company, Inc. (Wells Management), an affiliate of the general partners of Wells Fund I, Wells Fund II and Wells Fund II-OW. In consideration for management and leasing of the Joint Ventures properties, the Joint Venture will generally pay Wells Management fees equal to (a) 3% of the gross revenues for management and 3% of the gross revenues for leasing (aggregate maximum of 6%) plus a separate fee for the one-time lease-up of newly constructed properties in an amount not to exceed the fee customarily charged in arms-length transactions by others rendering similar services in the same geographic area for similar properties or (b) in the case of commercial properties which are leased on a long-term net basis (ten or more years), 1% of the gross revenues, except for initial leasing fees equal to 3% of the gross revenues over the first five years of the lease term.
The Joint Venture incurred management and leasing fees of $122,274, $131,700 and $121,946 for the years ended December 31, 2002, 2001 and 2000, respectively.
Wells Capital, Inc., the general partner of Wells Partners, L.P., performs certain administrative services for the various Wells Real Estate Funds and joint ventures, such as accounting and other general administration, and incurs the related expenses. Such expenses are allocated among these entities based on time spent on each entity by individual personnel. During 2002, 2001 and 2000, the Joint Venture reimbursed $47,311, $44,514 and $37,480, respectively, to Wells Capital, Inc. and its affiliates for these services.
The general partners of Wells Fund I, Wells Fund II and Wells Fund IIOW are also general partners of other Wells Real Estate Funds. As such, there may exist conflicts of interest where the general partners in their capacity as general partners of other Wells Real Estate Funds may be in competition with the Joint Venture for tenants in similar geographic markets.
3. | RENTAL INCOME |
The future minimum rental income due the Joint Venture under noncancelable operating leases at December 31, 2002 is as follows:
Year ending December 31: |
||
2003 |
$1,005,756 | |
2004 |
756,533 | |
2005 |
508,103 | |
2006 |
398,918 | |
2007 |
275,430 | |
Thereafter |
558,728 | |
$3,503,468 | ||
One tenant contributed 12% of rental income for the year ended December 31, 2002.
F-38
FUND I AND FUND II TUCKER
(A Georgia Joint Venture)
SCHEDULE IIIREAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2002
Initial Cost |
Gross Amount at Which Carried at December 31, 2002 |
|||||||||||||||||||||||
Description |
Encumbrances |
Land |
Buildings and Improvements |
Costs Capitalized Subsequent To Acquisition |
Land |
Buildings and Improvements |
Construction in Progress |
Total |
Accumulated Depreciation |
Date of Construction |
Date Acquired |
Life on which Depreciation is Computed (b) | ||||||||||||
HERITAGE PLACE AT TUCKER(a) |
None |
$2,756,378 |
$0 |
$10,191,431 |
$3,260,887 |
$9,686,922 |
$0 |
$12,947,809 |
$4,825,663 |
1987 |
9/04/86 |
20 to 25 years |
(a) | The Heritage Place at Tucker is a center offering retail, shopping, and commercial office space located in Tucker, Georgia. |
(b) | Depreciation lives used for buildings are 25 years. Depreciation lives used for land improvements are 20 years. |
F-39
FUND I AND FUND II TUCKER
(A Georgia Joint Venture)
SCHEDULE IIIREAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2002
Cost |
Accumulated Depreciation |
|||||||
BALANCE AT DECEMBER 31, 1999 |
$ |
12,501,807 |
|
$ |
3,405,036 |
| ||
2000 additions |
|
115,340 |
|
|
491,806 |
| ||
BALANCE AT DECEMBER 31, 2000 |
|
12,617,147 |
|
|
3,896,842 |
| ||
2001 additions |
|
270,941 |
|
|
483,844 |
| ||
2001 deletions |
|
(17,168 |
) |
|
(17,168 |
) | ||
BALANCE AT DECEMBER 31, 2001 |
|
12,870,920 |
|
|
4,363,518 |
| ||
2002 additions |
|
76,889 |
|
|
462,145 |
| ||
BALANCE AT DECEMBER 31, 2002 |
$ |
12,947,809 |
|
$ |
4,825,663 |
| ||
F-40
REPORT OF INDEPENDENT AUDITORS
The Partners
Fund I, II, II-OW, VI and VII Associates:
We have audited the accompanying balance sheets of Fund I, II, II-OW, VI and VII Associates, a Georgia Joint Venture, as of December 31, 2002 and 2001, and the related statements of income, partners capital, and cash flows for each of the three years in the period ended December 31, 2002 These financial statements are the responsibility of the Joint Ventures management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Fund I, II,
II-OW, VI and VII Associates at December 31, 2002 and 2001, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2002, in
conformity with accounting principles generally accepted in the United States.
/s/ Ernst & Young LLP
Atlanta, Georgia
March 18, 2003
F-41
FUND I, II, II-OW, VI AND VII ASSOCIATES
(A Georgia Joint Venture)
BALANCE SHEETS DECEMBER 31, 2002 AND 2001
Assets | ||||||
2002 |
2001 | |||||
Real estate assets, at cost: |
||||||
Land |
$ |
0 |
$ |
0 | ||
Building and improvements, less accumulated depreciation of $0 in 2002 and $0 in 2001 |
|
0 |
|
0 | ||
Total real estate assets |
|
0 |
|
0 | ||
Cash and cash equivalents |
|
41,705 |
|
8,455,308 | ||
Accounts receivable, net |
|
0 |
|
54,871 | ||
Other assets |
|
0 |
|
21,528 | ||
Total assets |
$ |
41,705 |
$ |
8,531,707 | ||
Liabilities and Partners Capital | ||||||
Liabilities: |
||||||
Partnership distributions payable |
$ |
41,705 |
$ |
77,142 | ||
Accounts payable and accrued expenses |
|
0 |
|
30,777 | ||
Due to affiliates |
|
0 |
|
149,898 | ||
Total liabilities |
|
41,705 |
|
257,817 | ||
Partners capital: |
||||||
Wells Fund I |
|
0 |
|
1,840,011 | ||
Fund II and Fund II-OW |
|
0 |
|
4,620,682 | ||
Wells Fund VI |
|
0 |
|
907,949 | ||
Wells Fund VII |
|
0 |
|
905,248 | ||
Total partners capital |
|
0 |
|
8,273,890 | ||
Total liabilities and partners capital |
$ |
41,705 |
$ |
8,531,707 | ||
See accompanying notes.
F-42
FUND I, II, II-OW, VI AND VII ASSOCIATES
(A Georgia Joint Venture)
STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
2002 |
2001 |
2000 | |||||||
Revenues: |
|||||||||
Rental income |
$ |
0 |
$ |
758,302 |
$ |
965,305 | |||
Reimbursement Income |
|
0 |
|
199,587 |
|
174,780 | |||
Interest income |
|
141,151 |
|
69,626 |
|
78 | |||
Other income |
|
0 |
|
1,008 |
|
0 | |||
Gain on sale of real estate |
|
0 |
|
1,725,015 |
|
0 | |||
|
141,151 |
|
2,753,538 |
|
1,140,163 | ||||
Expenses: |
|||||||||
Depreciation |
|
0 |
|
254,448 |
|
442,250 | |||
Operating costs |
|
4,491 |
|
133,911 |
|
199,337 | |||
Joint Venture administration |
|
2,760 |
|
15,627 |
|
23,352 | |||
Management and leasing fees |
|
0 |
|
67,560 |
|
74,422 | |||
Legal and accounting |
|
9,191 |
|
18,357 |
|
6,180 | |||
Bad debt expense |
|
2,027 |
|
8,682 |
|
0 | |||
|
18,469 |
|
498,585 |
|
745,541 | ||||
Net income |
$ |
122,682 |
$ |
2,254,953 |
$ |
394,622 | |||
Net income allocated to Wells Fund I |
$ |
27,283 |
$ |
541,707 |
$ |
94,800 | |||
Net income allocated to Fund II and Fund II-OW |
$ |
68,513 |
$ |
1,230,326 |
$ |
215,310 | |||
Net income allocated to Wells Fund VI |
$ |
13,463 |
$ |
241,460 |
$ |
42,256 | |||
Net income allocated to Wells Fund VII |
$ |
13,423 |
$ |
241,460 |
$ |
42,256 | |||
See accompanying notes.
F-43
FUND I, II, II-OW, VI AND VII ASSOCIATES
(A Georgia Joint Venture)
STATEMENTS OF PARTNERS CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
Wells Fund I |
Fund II and Fund II-OW |
Wells Fund VI |
Wells Fund VII |
Total Partners Capital |
||||||||||||||||
Balance, December 31, 1999 |
$ |
1,618,133 |
|
$ |
4,053,105 |
|
$ |
796,558 |
|
$ |
793,858 |
|
$ |
7,261,654 |
| |||||
Net income |
|
94,800 |
|
|
215,310 |
|
|
42,256 |
|
|
42,256 |
|
|
394,622 |
| |||||
Partnership distributions |
|
(214,813 |
) |
|
(453,678 |
) |
|
(89,037 |
) |
|
(89,038 |
) |
|
(846,566 |
) | |||||
Balance, December 31, 2000 |
|
1,498,120 |
|
|
3,814,737 |
|
|
749,777 |
|
|
747,076 |
|
|
6,809,710 |
| |||||
Net income |
|
541,707 |
|
|
1,230,326 |
|
|
241,460 |
|
|
241,460 |
|
|
2,254,953 |
| |||||
Partnership distributions |
|
(199,816 |
) |
|
(424,381 |
) |
|
(83,288 |
) |
|
(83,288 |
) |
|
(790,773 |
) | |||||
Balance, December 31, 2001 |
|
1,840,011 |
|
|
4,620,682 |
|
|
907,949 |
|
|
905,248 |
|
|
8,273,890 |
| |||||
Net income |
|
27,283 |
|
|
68,513 |
|
|
13,463 |
|
|
13,423 |
|
|
122,682 |
| |||||
Partnership distributions |
|
(1,867,294 |
) |
|
(4,689,195 |
) |
|
(921,412 |
) |
|
(918,671 |
) |
|
(8,396,572 |
) | |||||
Balance, December 31, 2002 |
$ |
0 |
|
$ |
0 |
|
$ |
0 |
|
$ |
0 |
|
$ |
0 |
| |||||
See accompanying notes.
F-44
FUND I, II, II-OW, VI AND VII ASSOCIATES
(A Georgia Joint Venture)
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
2002 |
2001 |
2000 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ |
122,682 |
|
$ |
2,254,953 |
|
$ |
394,622 |
| |||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation |
|
0 |
|
|
254,448 |
|
|
442,250 |
| |||
Amortization deferred lease acquisition costs |
|
0 |
|
|
0 |
|
|
8,476 |
| |||
Gain on sale of real estate |
|
0 |
|
|
(1,725,015 |
) |
|
0 |
| |||
Changes in assets and liabilities: |
||||||||||||
Prepaid expenses and other assets, net |
|
21,528 |
|
|
12,961 |
|
|
(2,033 |
) | |||
Accounts receivable |
|
54,871 |
|
|
(56,972 |
) |
|
(3,653 |
) | |||
Accounts payable and accrued expenses, and refundable security deposits |
|
(30,777 |
) |
|
(29,563 |
) |
|
12,694 |
| |||
Due to affiliates |
|
(149,898 |
) |
|
12,564 |
|
|
15,062 |
| |||
Total adjustments |
|
(104,276 |
) |
|
(1,531,577 |
) |
|
472,796 |
| |||
Net cash provided by operating activities |
|
18,406 |
|
|
723,376 |
|
|
867,418 |
| |||
Cash flows from investing activities: |
||||||||||||
Net proceeds from the sale of real estate |
|
0 |
|
|
8,434,089 |
|
|
0 |
| |||
Investment in deferred lease acquisition costs |
|
0 |
|
|
0 |
|
|
(17,463 |
) | |||
Investment in real estate |
|
0 |
|
|
(6,275 |
) |
|
0 |
| |||
Net cash provided by investing activities |
|
0 |
|
|
8,427,814 |
|
|
(17,463 |
) | |||
Cash flows from financing activities: |
||||||||||||
Distributions to joint venture partners |
|
(8,432,009 |
) |
|
(910,822 |
) |
|
(841,555 |
) | |||
Net (decrease) increase in cash and cash equivalents |
|
(8,413,603 |
) |
|
8,240,368 |
|
|
8,400 |
| |||
Cash and cash equivalents, beginning of year |
|
8,455,308 |
|
|
214,940 |
|
|
206,540 |
| |||
Cash and cash equivalents, end of year |
$ |
41,705 |
|
$ |
8,455,308 |
|
$ |
214,940 |
| |||
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITIES Partnership distributions payable |
$ |
41,705 |
|
$ |
77,142 |
|
$ |
197,195 |
| |||
See accompanying notes.
F-45
FUND I, II, IIOW, VI AND VII ASSOCIATES
(A Georgia Joint Venture)
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 2002, 2001, AND 2000
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Organization and Business
In August 1995, Wells Real Estate Fund I (Wells Fund I), Fund II and Fund II-OW, Wells Real Estate Fund VI, L.P. (Wells Fund VI), and Wells Real Estate Fund VII, L.P. (Wells Fund VII) entered into a joint venture agreement known as Fund I, II, II-OW, VI and VII Associates (the Joint Venture) for the purpose of acquiring Cherokee Commons, a retail shopping center approximately 103,755 square feet and located in Cherokee County, Georgia. Fund II-IIOW Associates is a joint venture agreement between Wells Real Estate Fund II (Wells Fund II) and Wells Real Estate Fund II-OW (Wells Fund II-OW). The general partners of Wells Fund I, Wells Fund II and Wells Fund II-OW are Leo F. Wells, III and Wells Capital, Inc. The general partners of Wells Fund VI and Wells Fund VII are Leo F. Wells, III and Wells Partners, L.P., a private Georgia limited partnership.
Until the formation of the Joint Venture, Cherokee Commons was owned by the Fund I and II Tucker Cherokee joint venture. Percentage ownership interests in the Joint Venture were determined at the time of formation based on relative capital contributions. Under the terms of the Joint Venture agreement, Wells Funds VI and Wells Fund VII each contributed approximately $1 million in cash in return for an approximate ownership interest of 11%. Wells Fund Is ownership interest in the Joint Venture changed from 31% to 24%, and Fund II and IIOW Associates ownership interest changed from 69% to 55%. The approximately $2 million cash contribution from Wells Fund VI and Wells Fund VII was used to fund an expansion of the property for an existing tenant.
On October 1, 2001, the Joint Venture sold Cherokee Commons for net proceeds of $8,434,089 and recognized a gain of $1,725,015 on the sale.
Use of Estimates
The preparation of the Joint Ventures financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Revenue Recognition
The Joint Ventures leases typically include renewal options, escalation provisions and provisions requiring tenants to reimburse the Joint Venture for a pro rata share of operating costs incurred. All of the Joint Ventures leases are classified as operating leases, and the related rental income, including scheduled rental rate increases (other than scheduled increases based on the Consumer Price Index) is recognized on a straight-line basis over the terms of the respective leases. Rental revenues collected in advance are recorded as deferred rent.
F-46
FUND I, II, IIOW, VI AND VII ASSOCIATES
(A Georgia Joint Venture)
NOTES TO FINANCIAL STATEMENTS(Continued)
Allocation of Income and Distributions
Pursuant to the terms of the joint venture agreement, all income and distributions are allocated to Wells Fund I, Fund II and Fund II-OW, Wells Fund VI and Wells Fund VII in accordance with their respective ownership interests. Net cash from operations is distributed to the Joint Venture partners on a quarterly basis.
Real Estate Assets
Real estate assets are stated at cost less accumulated depreciation. Major improvements and betterments are capitalized when they extend the useful lives of the related assets. All repairs and maintenance expenditures are expensed as incurred. Depreciation for buildings and improvements is calculated using the straight-line method over 25 years. Tenant improvements are amortized over the life of the related lease or real estate asset.
Management continually monitors events and changes in circumstances that could indicate that carrying amounts of real estate assets may not be recoverable. When indicators of potential impairment are present, management assesses the recoverability of the assets by determining whether the carrying value of the real estate assets will be recovered through the undiscounted future cash flows expected from the use and eventual disposition of the asset. In the event the expected undiscounted future cash flows do not exceed the carrying value, management adjusts the real estate assets to the fair value and recognizes an impairment loss. Management has determined that there has been no impairment in the carrying value of real estate assets held by the Joint Venture to date.
Other Assets
As of December 31, 2001, other assets are comprised of interest income receivable of $20,000 and utility deposits of $1,528.
Cash and Cash Equivalents
The Joint Venture considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash equivalents include cash and short-term investments. Short-term investments are stated at cost, which approximates fair value, and consist of investments in money market accounts.
Accounts Receivable, Net
Accounts receivable, net, are comprised of tenant receivables and straight-line rent receivable. Management assesses the collectibility of accounts receivable on an ongoing basis and provides for allowances as such balances, or portions thereof, become uncollectible. Allowances of $0 and $3,412 are included in accounts receivable, net, as of December 31, 2002 and 2001, respectively.
F-47
FUND I, II, IIOW, VI AND VII ASSOCIATES
(A Georgia Joint Venture)
NOTES TO FINANCIAL STATEMENTS(Continued)
Income Taxes
The Joint Venture is not subject to federal or state income taxes; therefore, none have been provided for in the accompanying financial statements. The general and limited partners of Wells Fund I, Wells Fund II, Wells Fund II-OW, Wells Fund VI and Wells Fund VII are required to include their respective shares of profits and losses from the Joint Venture in their individual income tax returns.
2. | RELATED-PARTY TRANSACTIONS |
Wells Fund I, Wells Fund II, Wells Fund II-OW, Wells Fund VI and Wells Fund VII entered into property management and leasing agreements with Wells Management Company, Inc. (Wells Management), an affiliate of the general partners of Wells Fund I, Wells Fund II, Wells Fund II-OW, Wells Fund VI and Wells Fund VII. In consideration for management and leasing of the Joint Ventures properties, the Joint Venture will generally pay Wells Management fees equal to (a) 3% of the gross revenues for management and 3% of the gross revenues for leasing (aggregate maximum of 6%) plus a separate fee for the one-time lease-up of newly constructed properties in an amount not to exceed the fee customarily charged in arms-length transactions by others rendering similar services in the same geographic area for similar properties or (b) in the case of commercial properties which are leased on a long-term net basis (ten or more years), 1% of the gross revenues, except for initial leasing fees equal to 3% of the gross revenues over the first five years of the lease term.
The Joint Venture incurred management and leasing fees of $0, $67,560 and $74,422 for the years ended December 31, 2002, 2001 and 2000, respectively.
Wells Capital, Inc. and its affiliates perform certain administrative services for the various Wells Real Estate Funds and affiliated joint ventures, such as accounting and other general administration, and incur the related expenses. Such expenses are allocated among these entities based on time spent on each entity by individual personnel. During 2002, 2001 and 2000, the Joint Venture reimbursed $2,760, $15,627 and $23,352, respectively, to Wells Capital, Inc. and its affiliates for these services.
The general partners of Wells Fund I, Wells Fund II, Wells Fund II-OW, Wells Fund VI and Wells Fund VII are also general partners of other Wells Real Estate Funds. As such, there may exist conflicts of interest where the general partners in their capacity as general partners of other Wells Real Estate Funds may be in competition with the Joint Venture for tenants in similar geographic markets.
F-48