UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): September 15, 2010
Cole Credit Property Trust III, Inc.
(Exact Name of Registrant as Specified in Its Charter)
         
Maryland
(State or other jurisdiction of incorporation
or organization)
  000-53960
(Commission File Number)
  26-1846406
(I.R.S. Employer
Identification No.)
2555 East Camelback Road, Suite 400, Phoenix, Arizona 85016
(Address of principal executive offices)
(Zip Code)
(602) 778-8700
(Registrant’s telephone number, including area code)
None
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
     
o
  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
   
o
  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
   
o
  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
   
o
  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

Item 8.01   Other Events
This Current Report on Form 8-K is being filed by Cole Credit Property Trust III, Inc. (which may be referred to as the “Registrant,” the “Company,” “we,” “our,” and “us”) to present information about the prior performance of programs sponsored by Cole Real Estate Investments, the Company’s sponsor. This prior performance information is being filed on Form 8-K in order to be incorporated by reference into the Company’s Registration Statement on Form S-11 (File No. 333-164884), as amended.

2


 

SIGNATURE
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
         
Dated: September 15, 2010   COLE CREDIT PROPERTY TRUST III, INC.
 
       
 
  By:   /s/ D. Kirk McAllaster, Jr.
 
       
 
  Name:   D. Kirk McAllaster, Jr.
 
  Title:   Executive Vice President, Chief Financial Officer,
Treasurer and Secretary

3


 

 
PRIOR PERFORMANCE TABLES
 
The prior performance tables that follow present certain information regarding the real estate programs previously sponsored by related entities. The Company has presented all prior programs that have similar investment objectives to this offering. In determining which prior programs have similar investment objectives as this offering, the Company considered factors such as the type of real estate acquired by the program, the extent to which the program was designed to provide current income through the payment of cash distributions or to protect and preserve capital contributions, and the extent to which the program seeks to increase the value of the investments made in the program. Six related partnerships formed from January 1, 2000 to December 31, 2009 have or had similar investment objectives to ours and purchased an aggregate of three retail centers, with an aggregate of approximately 815,000 rentable square feet, one data center building with an aggregate of approximately 135,000 rentable square feet, one single-tenant commercial property with an aggregate of approximately 33,000 square feet and 22 single-tenant retail properties with an aggregate of approximately 509,000 rentable square feet. One partnership purchased two land parcels for development with an aggregate of approximately 452,000 square feet. The prior performance tables also include the activity of CCPT I, CCPT II, Cole Collateralized Senior Notes, LLC, Cole Collateralized Senior Notes II, LLC, Cole Collateralized Senior Notes III, LLC, Cole Collateralized Senior Notes IV and the various offerings related to Cole Capital Partners’ Tenants-in-Common and Delaware Statutory Trust (DST) programs.
 
As of December 31, 2009, CCPT I had raised approximately $100.3 million and had acquired 42 single-tenant commercial properties, with an aggregate of approximately 1.0 million square feet. We consider CCPT I to have investment objectives similar to this offering, as CCPT I’s objectives were to provide income to investors through the payment of cash dividends, to preserve and return investor capital contributions, and to realize growth in the value of properties upon their ultimate sale.
 
As of December 31, 2009, CCPT II had raised approximately $2.1 billion from 41,459 investors and had acquired 397 single-tenant retail properties, 275 single-tenant commercial properties, and 21 multi-tenant retail properties in 45 states and the U.S. Virgin Islands, for an aggregate acquisition cost of approximately $3.1 billion. CCPT II also acquired an indirect interest in one multi-tenant retail property through a joint venture, for approximately $53.7 million. CCPT II also acquired an indirect interest in a ten-property storage portfolio through a joint venture, for approximately $70.7 million. We consider CCPT II to have investment objectives similar to this offering, as CCPT II’s objectives were to provide income to investors through the payment of cash dividends, to preserve and return investor capital contributions, and to realize growth in the value of properties upon their ultimate sale.
 
As of December 31, 2009, affiliates of our advisor had issued an aggregate of approximately $114.2 million in collateralized senior notes through four debt offerings and had acquired an aggregate of 123 single-tenant retail properties, 39 single-tenant commercial properties and three multi-tenant retail properties in 37 states for an aggregate acquisition cost of approximately $1.0 billion. As of December 31, 2009, 161 of the properties had been sold, of which 26 were sold as part of Cole Capital Partners’ tenant-in-common program, 52 were sold as part of Cole Capital Partners’ Delaware Statutory Trust Program, eight were sold to CCPT I, 17 were sold to CCPT II and six were sold to CCPT III. On April 28, 2006, an affiliate of our advisor redeemed at par all of the approximately $28.0 million in collateralized senior notes issued under the first debt offering. On April 6, 2009, an affiliate of our advisor redeemed at par all of the approximately $28.8 million in collateralized senior notes issued under the second debt offering. We consider the debt offerings to have investment objectives similar to this offering, as each of the debt offerings was organized to raise capital for investment in real estate, and Cole Real Estate Investments acted as a fiduciary for the investors in each program with a goal of delivering a stated return to such investors.
 
In addition, Cole Real Estate Investments offered properties to Section 1031 exchange investors in the form of the sale of tenant-in-common ownership interests in such properties. As of December 31, 2009, aggregate ownership interests of $171.4 million had been sold in 26 private offerings of properties located in 15 states. In addition, Cole Real Estate Investments offered properties through the DST Program whereby beneficial interests
 
 
Past performance is not necessarily indicative of future results.


1


 

were offered in trusts that acquire real property. As of December 31, 2009, aggregate ownership interests of approximately $176.1 had been sold in 27 private offerings of properties located in 21 states.
 
Cole Partnerships, Inc., an entity affiliated with the officers of Cole Capital Advisors, has raised $5 million in a debt offering for general corporate purposes, including investments in joint ventures with affiliates, which has been repaid. This program is not considered to have similar investment objectives to this offering.
 
The investment objectives of previous private real estate programs formed from 1979 through 1992 are not similar to the investment objectives of the above programs due to the fact that those properties have been held for capital appreciation in the value of the underlying property.
 
These tables contain information that may aid a potential investor in evaluating the program presented. However, the information contained in these tables does not relate to the properties held or to be held by us, and the purchase of shares will not create any ownership interest in the programs included in these tables.
 
These tables are presented on a tax basis rather than on a GAAP basis except where noted. Tax basis accounting does not take certain income or expense accruals into consideration at the end of each fiscal year. Income may be understated in the tables, as GAAP accounting would require certain amortization or leveling of rental revenue, the amount of which is undetermined at this time. Expenses may be understated by monthly operating expenses, which typically are paid in arrears.
 
 
Past performance is not necessarily indicative of future results.


2


 

TABLE I
 
EXPERIENCE IN RAISING AND INVESTING FUNDS (UNAUDITED)
 
This table provides a summary of the experience of the sponsors of Prior Real Estate Programs for which offerings have been closed since January 1, 2007. Information is provided with regard to the manner in which the proceeds of the offerings have been applied. Also set forth below is information pertaining to the timing and length of these offerings and the time period over which the proceeds have been invested in the properties. All figures are as of December 31, 2009.
 
                 
          Home Depot in
 
    Cole Credit Property
    Bellingham, WA
 
    Trust II, Inc.(3)     (5)(6)  
 
Dollar amount offered
  $ 2,270,000,000     $ 24,706,000  
Dollar amount raised
  $ 2,101,415,627     $ 24,706,000  
Percentage amount raised
    100.0 %     100.0 %
Less offering expenses:
               
Selling commissions and discounts retained by affiliates
    6.5 %     6.0 %
Organizational expenses(1)
    2.5 %     1.0 %
Other
           
Reserves
    1.4 %     0.5 %
Percent available for investment
    91.0 %     93.0 %
Acquisition costs:
               
Prepaid items and fees related to purchase of property
    1.2 %     2.1 %
Cash down payment
    86.7 %     90.9 %
Acquisition fees(2)
    3.1 %      
Other
           
                 
Total acquisition cost
    91.0 %     93.0 %
Percent leverage
    48 %     0 %
Date offering began
    6/27/05       4/12/06  
Length of offering (in months)
    Ongoing       9  
Months to invest 90% of amount available for investment
    40       7  
 
 
 
Past performance is not necessarily indicative of future results.


3


 

 
TABLE I
 
EXPERIENCE IN RAISING AND INVESTING FUNDS (UNAUDITED) — (Continued)
 
                         
    Cole Net Lease
    Barrywoods Crossing
    Centerpointe of
 
    Portfolio III
    in Kansas City, MO
    Woodridge, IL
 
    (5)(6)     (4)(5)     (4)(5)  
 
Dollar amount offered
  $ 15,449,000     $ 20,400,000     $ 22,100,000  
Dollar amount raised
  $ 15,449,000     $ 20,400,000     $ 22,100,000  
Percentage amount raised
    100.0 %     100.0 %     100.0 %
Less offering expenses:
                       
Selling commissions and discounts retained by affiliates
    6.0 %     7.0 %     6.0 %
Organizational expenses(1)
    1.0 %     1.0 %     1.0 %
Other
                 
Reserves
    0.4 %     1.3 %     2.7 %
Percent available for investment
    93.0 %     92.0 %     93.0 %
Acquisition costs:
                       
Prepaid items and fees related to purchase of property
    1.2 %     2.5 %     3.4 %
Cash down payment
    89.2 %     88.1 %     88.3 %
Acquisition fees(2)
                 
Other
    1.5 %     1.4 %     1.3 %
                         
Total acquisition cost
    91.9 %     92.0 %     93.0 %
Percent leverage
    60 %     58 %     57 %
Date offering began
    11/7/06       7/19/06       2/8/07  
Length of offering (in months)
    4       6       10  
Months to invest 90% of amount available for investment
    3       6       8  
 
 
 
Past performance is not necessarily indicative of future results.

4


 

 
TABLE I
 
EXPERIENCE IN RAISING AND INVESTING FUNDS (UNAUDITED) — (Continued)
 
                         
    Cole Net Lease
    Cole Net Lease
    Cole Net Lease
 
    Portfolio IV
    Portfolio V
    Portfolio VI
 
    (5)(6)     (5)(6)     (5)(6)  
 
Dollar amount offered
  $ 6,003,000     $ 21,957,000     $ 25,640,000  
Dollar amount raised
  $ 6,003,000     $ 21,957,000     $ 25,640,000  
Percentage amount raised
    100.0 %     100.0 %     100.0 %
Less offering expenses:
                       
Selling commissions and discounts retained by affiliates
    6.0 %     6.0 %     5.5 %
Organizational expenses(1)
    1.0 %     1.0 %     1.0 %
Other
                 
Reserves
    0.3 %     0.8 %     0.9 %
Percent available for investment
    93.0 %     93.0 %     93.5 %
Acquisition costs:
                       
Prepaid items and fees related to purchase of property
    3.0 %     0.8 %     0.7 %
Cash down payment
    88.3 %     91.0 %     92.8 %
Acquisition fees(2)
                 
Other
    1.1 %     1.2 %      
                         
Total acquisition cost
    92.4 %     93.0 %     93.5 %
Percent leverage
    52 %     54 %     54 %
Date offering began
    3/7/07       6/11/07       9/10/07  
Length of offering (in months)
    5       4       5  
Months to invest 90% of amount available for investment
    4       3       3  
 
 
(1) Organizational expenses include legal, accounting, printing, escrow, filing, recording and other related expenses associated with the formation and original organization of the Program and also includes fees paid to the sponsor and to affiliates.
 
(2) Acquisition fees include fees paid to the sponsor or affiliates based upon the terms of the memorandum.
 
(3) These amounts include Cole Credit Property Trust II, Inc.’s initial, follow-on and distribution reinvestment plan offerings. Cole Credit Property Trust II, Inc. began its initial offering on June 27, 2005 and closed its initial offering on May 22, 2007. The total dollar amount registered and available to be offered in the initial offering was $552.8 million. The total dollar amount raised in the initial offering was $547.4 million. Cole Credit Property Trust II, Inc. began its follow-on offering on May 23, 2007 and closed its follow-on offering on January 2, 2009. The total dollar amount registered and available to be offered in the follow-on offering was $1.5 billion. The total dollar amount raised in the follow-on offering was $1.5 billion. It took Cole Credit Property Trust II, Inc. 40 months to invest 90% of the amount available for investment in its initial and follow-on offerings. Cole Credit Property Trust II, Inc. began its distribution reinvestment plan offering on September 18, 2008 and was currently offering shares under this distribution reinvestment plan offering as of December 31, 2009. The total initial dollar amount registered and available to be offered in the distribution reinvestment plan offering is $285.0 million. The total dollar amount raised in the distribution reinvestment plan offering was $83.2 million as of December 31, 2009.
 
(4) The Offering is a Tenant-in-Common Program sponsored by Cole Capital Partners which consists of the sale of tenant-in-common interests in properties owned by subsidiaries of Cole Collateralized Senior Notes, LLC, Cole Collateralized Senior Notes II, LLC, Cole Collateralized Senior Notes III, LLC or Cole Collateralized Senior Notes IV, LLC.
 
(5) Acquisition cost amounts represent the costs paid by the tenant-in-common or Delaware statutory trust investors to acquire interest in the properties.
 
(6) The Offering is a Delaware Statutory Trust Program sponsored by Cole Capital Partners which consists of the sale of Delaware statutory trust interests in properties owned by subsidiaries of Cole Collateralized Senior Notes, LLC, Cole Collateralized Senior Notes II, LLC, Cole Collateralized Senior Notes III, LLC or Cole Collateralized Senior Notes IV, LLC.
 
 
Past performance is not necessarily indicative of future results.

5


 

 
TABLE II
 
COMPENSATION TO SPONSOR AND AFFILIATES (UNAUDITED)
 
This table sets forth the compensation paid to the sponsor and its affiliates, including compensation paid out of the offering proceeds and compensation paid in connection with the ongoing operations of Prior Real Estate Programs. Prior Real Estate programs whose offerings have closed since January 1, 2007 are shown separately and all other programs have been aggregated. Each of the Prior Real Estate Programs for which information is presented below has similar or identical investment objectives to this program. All amounts are as of December 31, 2009.
 
                 
    Cole Credit Property
  Home Depot in
    Trust II, Inc.   Bellingham, WA
 
Date offering commenced
    6/27/2005       4/12/2006  
Dollar amount raised
  $ 2,101,415,627     $ 24,706,000  
Amount paid to sponsor from proceeds of offering:
               
Underwriting fees
    25,743,062       247,060  
Acquisition fees and real estate commissions(1)
    65,861,597        
Advisory fees
           
Other(2)
    18,799,387        
Amount of cash generated from operations before deducting payments to sponsor
    275,426,693       5,207,218  
Amount paid to sponsor from operations:
               
Property management fees
    9,853,876        
Partnership management fees(3)
    17,452,366       75,313  
Reimbursements
    1,617,223        
Leasing commissions
    546,695        
Other(4)
    95,869        
Amount of property sales and refinancing before deducting payments to sponsor
               
Cash(5)
           
Notes
           
Amount paid to sponsor from property sales and refinancing
               
Incentive fees
           
Real estate commissions
           
Other
           
 
 
 
Past performance is not necessarily indicative of future results.


6


 

 
TABLE II
 
COMPENSATION TO SPONSOR AND AFFILIATES (UNAUDITED) — (Continued)
 
                         
            Centerpointe
    Barrywoods Crossing
  Cole Net Lease
  Shopping Center —
    in Kansas City, MO   Portfolio III   Woodridge, IL
 
Date offering commenced
    7/19/2006       11/7/2006       2/8/2007  
Dollar amount raised
  $ 20,400,000     $ 15,449,000     $ 22,100,000  
Amount paid to sponsor from proceeds of offering:
                       
Underwriting fees
    204,000       154,490       221,000  
Acquisition fees and real estate commissions(1)
                 
Advisory fees
                 
Other(2)
    282,750       233,650       294,130  
Amount of cash generated from operations before deducting payments to sponsor
    4,045,079       3,367,313       4,157,312  
Amount paid to sponsor from operations:
                       
Property management fees
    316,610             226,103  
Partnership management fees(3)
    195,750       273,978       235,738  
Reimbursements
                 
Leasing commissions
                 
Other(4)
                 
Amount of property sales and refinancing before deducting payments to sponsor
                       
Cash(5)
                 
Notes
                 
Amount paid to sponsor from property sales and refinancing
                       
Incentive fees
                 
Real estate commissions
                 
Other
                 
 
 
 
Past performance is not necessarily indicative of future results.

7


 

 
TABLE II
 
COMPENSATION TO SPONSOR AND AFFILIATES (UNAUDITED) — (Continued)
 
                         
    Cole Net Lease
    Cole Net Lease
    Cole Net Lease
 
    Portfolio IV     Portfolio V     Portfolio VI  
 
Date offering commenced
    3/7/2007       6/11/2007       9/10/2007  
Dollar amount raised
  $ 6,003,000     $ 21,957,000     $ 25,639,300  
Amount paid to sponsor from proceeds of offering:
                       
Underwriting fees
    60,030       219,570       256,401  
Acquisition fees and real estate commissions(1)
                 
Advisory fees
                 
Other(2)
    64,880       254,430        
Amount of cash generated from operations before deducting payments to sponsor
    1,104,917       3,887,561       3,670,349  
Amount paid to sponsor from operations:
                       
Property management fees
                 
Partnership management fees(3)
    75,652       167,722       51,197  
Reimbursements
                 
Leasing commissions
                 
Other(4)
                 
Amount of property sales and refinancing before deducting payments to sponsor
                       
Cash(5)
                 
Notes
                 
Amount paid to sponsor from property sales and refinancing
                       
Incentive fees
                 
Real estate commissions
                 
Other
                 
 
 
 
Past performance is not necessarily indicative of future results.

8


 

 
TABLE II
 
COMPENSATION TO SPONSOR AND AFFILIATES (UNAUDITED) — (Continued)
 
         
    54 Other Programs
 
    (6)  
 
Date offering commenced
    N/A  
Dollar amount raised
  $  
Amount paid to sponsor from proceeds of offering:
       
Underwriting fees
     
Acquisition fees and real estate commissions(1)
    4,535,070  
Advisory fees
     
Other(2)
    31,275  
Amount of cash generated from operations before deducting payments to sponsor
    63,885,987  
Amount paid to sponsor from operations:
       
Property management fees
    2,329,144  
Partnership management fees(3)
    3,075,892  
Reimbursements
     
Leasing commissions
    10,500  
Other(4)
     
Amount of property sales and refinancing before deducting payments to sponsor
       
Cash(5)
    257,799,802  
Notes
     
Amount paid to sponsor from property sales and refinancing
       
Incentive fees
     
Real estate commissions
     
Other
     
 
 
(1) Properties are acquired with a combination of funds from offering proceeds and debt. The acquisition and real estate commissions reported in this table include the total amount of fees paid to the sponsor or its affiliates regardless of the funding source for these costs.
 
(2) Amounts primarily relate to loan coordination fees, a development fee and reimbursement of certain offering costs paid by the sponsor.
 
(3) Amounts primarily relate to advisory fees.
 
(4) Amounts primarily relate to construction management fees.
 
(5) Amounts herein include initial investments of capital raised and properties acquired through reinvested amounts.
 
(6) 54 of the offerings of the prior programs aggregated herein were not closed within the past three years and therefore are not shown separately. The programs have similar investment objectives to this program.
 
 
Past performance is not necessarily indicative of future results.

9


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED)
 
The following sets forth the unaudited operating results of Prior Real Estate Programs sponsored by the sponsor of this program, the offerings of which have been closed since January 1, 2005. The information relates only to programs with investment objectives similar to this program. All amounts are as of December 31 of the year indicated, expect as noted.
 
                                         
    Cole Collateralized Senior Notes II, LLC
 
    February 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 3,323,748     $ 2,957,169     $ 2,318,406     $ 702,375     $ 101,926  
Profit (loss) on sale of properties
    1,433,092       186,386       164,115       21,320        
Less:
                                       
Operating expenses(1)
    363,221       121,582       372,512       245,099       33,502  
Interest expense
    4,407,598       3,613,049       3,492,661       2,847,030       766,667  
Depreciation and amortization(2)
    954,362       718,486       765,308       263,600       25,673  
                                         
Net income (loss) — Tax basis(3)
  $ (968,341 )   $ (1,309,562 )   $ (2,147,960 )   $ (2,632,034 )   $ (723,916 )
                                         
Taxable income
                                       
— from operations
  $ (2,401,433 )   $ (1,495,948 )   $ (2,312,075 )   $ (2,653,354 )   $ (723,916 )
— from gain on sale
    1,433,092       186,386       164,115       21,320        
Cash generated
                                       
— from operations(4)
    (1,447,071 )     (777,462 )     (1,546,767 )     (2,389,754 )     (698,243 )
— from sales
    56,276,976       52,753,392       26,893,932       502,807        
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    54,829,905       51,975,930       25,347,165       (1,886,947 )     (698,243 )
Less: Cash distributions to investors
                                       
— from operating cash flow
                            (5)
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    54,829,905       51,975,930       25,347,165       (1,886,947 )     (698,243 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 54,829,905     $ 51,975,930     $ 25,347,165     $ (1,886,947 )   $ (698,243 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $     $     $     $     $ (5)
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
                            (5)
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
                             
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    0 %
 
 
 
Past performance is not necessarily indicative of future results.


10


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Cole Collateralized Senior Notes III, LLC
 
    January 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 1,810,021     $ 3,300,297     $ 2,385,403     $ 1,061,451     $ 673,508  
Profit (loss) on sale of properties
    289,643       3,124,045       805,309              
Less:
                                       
Operating expenses(1)
    120,231       169,907       241,105       182,531       164,941  
Interest expense
    2,568,620       3,606,300       3,156,418       2,503,359       2,364,326  
Depreciation and amortization(2)
    410,037       1,693,225       465,163       605,536       678,998  
                                         
Net income (loss) — Tax basis(3)
  $ (999,224 )   $ 954,910     $ (671,974 )   $ (2,229,975 )   $ (2,534,757 )
                                         
Taxable income
                                       
— from operations
  $ (1,288,867 )   $ (2,169,135 )   $ (1,477,283 )   $ (2,229,975 )   $ (2,534,757 )
— from gain on sale
    289,643       3,124,045       805,309              
Cash generated
                                       
— from operations(4)
    (878,830 )     (475,910 )     (1,012,120 )     (1,624,439 )     (1,855,759 )
— from sales
    19,914,849       22,363,682       64,531,601       1,703,695        
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    19,036,019       21,887,772       63,519,481       79,256       (1,855,759 )
Less: Cash distributions to investors
                                       
— from operating cash flow
                            (5)
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    19,036,019       21,887,772       63,519,481       79,256       (1,855,759 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 19,036,019     $ 21,887,772     $ 63,519,481     $ 79,256     $ (1,855,759 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $     $     $     $     $ (5)
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
                            (5)
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
                             
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    10 %
 
 
 
Past performance is not necessarily indicative of future results.

11


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Cole Collateralized Senior Notes IV, LLC
 
    May 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 91,908     $ 2,070,894     $ 1,520,899     $ 1,419,521     $ 683,412  
Profit (loss) on sale of properties
                121,341              
Less:
                                       
Operating expenses(1)
    88,074       1,131,745       85,088       146,340       138,335  
Interest expense
    538,378       2,908,292       2,713,627       2,560,921       2,418,220  
Depreciation and amortization(2)
    79,634       426,629       460,010       540,056       611,779  
                                         
Net income (loss) — Tax basis(3)
  $ (614,178 )   $ (2,395,772 )   $ (1,616,485 )   $ (1,827,796 )   $ (2,484,922 )
                                         
Taxable income
                                       
— from operations
  $ (614,178 )   $ (2,395,772 )   $ (1,737,826 )   $ (1,827,796 )   $ (2,484,922 )
— from gain on sale
                121,341              
Cash generated
                                       
— from operations(4)
    (534,544 )     (1,969,143 )     (1,277,816 )     (1,287,740 )     (1,873,143 )
— from sales
    212,472       28,358,859       7,870,622       1,222,901        
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    (322,072 )     26,389,716       6,592,806       (64,839 )     (1,873,143 )
Less: Cash distributions to investors
                                       
— from operating cash flow
                            (5)
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    (322,072 )     26,389,716       6,592,806       (64,839 )     (1,873,143 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ (322,072 )   $ 26,389,716     $ 6,592,806     $ (64,839 )   $ (1,873,143 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $     $     $     $     $ (5)
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
                            (5)
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
                             
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    2 %
 
 
 
Past performance is not necessarily indicative of future results.

12


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Cole Credit Property Trust, Inc.
 
    April 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 10,987,553     $ 16,149,526     $ 16,191,240     $ 16,257,828     $ 16,343,281  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    1,357,842       2,030,411       1,945,834       2,246,994       1,699,057  
Interest expense
    4,664,223       7,698,059       7,217,023       7,307,278       7,310,026  
Depreciation and amortization(2)
    3,638,794       5,394,072       5,479,673       5,485,757       5,486,613  
                                         
Net income (loss) — GAAP basis(6)
  $ 1,326,694     $ 1,026,984     $ 1,548,710     $ 1,217,799     $ 1,847,585  
                                         
Taxable income
                                       
— from operations
  $ 2,177,125     $ 2,200,160     $ 2,741,163     $ 2,782,879     $ 3,220,743  
— from gain on sale
                44,506              
Cash generated
                                       
— from operations(4)
    5,881,043       6,678,636       6,884,891       7,164,678       7,285,250  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    5,881,043       6,678,636       6,884,891       7,164,678       7,285,250  
Less: Cash distributions to investors
                                       
— from operating cash flow
    4,751,612       6,678,636       6,884,891       7,062,418       7,063,510  
— from sales and refinancing
                             
— from other(7)
          391,754       181,061              
                                         
Cash generated (deficiency) after cash distributions
    1,129,431       (391,754 )     (181,061 )     102,260       221,740  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 1,129,431     $ (391,754 )   $ (181,061 )   $ 102,260     $ 221,740  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 21.56     $ 21.79     $ 27.16     $ 27.58     $ 31.92  
— from recapture
                             
Capital gain (loss)
                .44              
Cash distributions to investors
                                       
Source (on a GAAP basis)
                                       
— investment income
    33.88       22.00       28.00       30.00       30.00  
— return of capital
    35.27       48.00       42.00       40.00       40.00  
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    69.15       66.12       68.21       70.00       70.00  
— other(7)
          3.88       1.79              
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.

13


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Cole Credit Property Trust II, Inc.
 
    June 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 741,669     $ 19,519,507     $ 92,100,308     $ 202,282,667     $ 276,026,961  
Equity in income of unconsolidated joint ventures
                      470,978       612,432  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    195,020       3,306,511       12,662,270       32,191,062       50,986,169  
Interest expense
    439,829       8,397,634       39,075,748       78,063,338       98,996,703  
Depreciation and amortization(2)
    221,411       6,469,366       30,482,273       63,858,422       90,750,170  
Impairment of real estate assets
                5,400,000       3,550,000       13,500,000  
                                         
Net income (loss) — GAAP basis(6)
  $ (114,591 )   $ 1,345,996     $ 4,480,017     $ 25,090,823     $ 22,406,351  
                                         
Taxable income
                                       
— from operations
  $ (79,293 )   $ 3,104,068     $ 15,703,828     $ 42,432,587     $ 53,168,771  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    397,741       7,861,475       43,366,041       96,073,918       116,871,698  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    397,741       7,861,475       43,366,041       96,073,918       116,871,698  
Less: Cash distributions to investors
                                       
— from operating cash flow
          7,075,329       37,727,364       96,051,343       116,871,698  
— from sales and refinancing
                             
— from other(8)
                            18,111,554  
                                         
Cash generated (deficiency) after cash distributions
    397,741       786,146       5,638,677       22,575       (18,111,554 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 397,741     $ 786,146     $ 5,638,677     $ 22,575     $ (18,111,554 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ (2.80 )   $ 10.13     $ 16.80     $ 21.02     $ 27.24  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a GAAP basis)
                                       
— investment income
          26.40       25.00       30.00       26.00  
— return of capital
          36.46       37.00       36.00       41.00  
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
          62.86       62.00       66.00       58.01  
— other(8)
                            8.99  
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.

14


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Edgewood, NM
 
    September 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 275,640     $ 276,137     $ 276,538     $ 275,854     $ 298,614  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    14,191       13,699       14,229       14,347       14,648  
Interest expense
    118,666       118,666       118,666       118,991       128,744  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 142,783     $ 143,772     $ 143,643     $ 142,516     $ 155,222  
                                         
Taxable income
                                       
— from operations
  $ 142,783     $ 143,772     $ 143,643     $ 142,516     $ 155,222  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    142,783       143,772       143,643       142,516       155,222  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    142,783       143,772       143,643       142,516       155,222  
Less: Cash distributions to investors
                                       
— from operating cash flow
    144,070       144,072       144,072       144,072       144,070  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    (1,287 )     (300 )     (429 )     (1,556 )     11,152  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ (1,287 )   $ (300 )   $ (429 )   $ (1,556 )   $ 11,152  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 66.91     $ 67.37     $ 67.31     $ 66.78     $ 72.74  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    67.51       67.51       67.51       67.51       67.51  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    67.51       67.51       67.51       67.51       67.51  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.

15


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Slidell, LA
 
    October 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 243,899     $ 275,516     $ 275,767     $ 275,244     $ 297,922  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    11,336       12,445       12,884       13,323       13,047  
Interest expense
    98,704       118,901       118,901       119,227       128,999  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 133,859     $ 144,170     $ 143,982     $ 142,694     $ 155,876  
                                         
Taxable income
                                       
— from operations
  $ 133,859     $ 144,170     $ 143,982     $ 142,694     $ 155,876  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    133,859       144,170       143,982       142,694       155,876  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    133,859       144,170       143,982       142,694       155,876  
Less: Cash distributions to investors
                                       
— from operating cash flow
    114,918       143,772       143,772       143,772       143,772  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    18,941       398       210       (1,078 )     12,104  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 18,941     $ 398     $ 210     $ (1,078 )   $ 12,104  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 60.51     $ 65.18     $ 65.09     $ 64.51     $ 70.47  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    51.95       65.00       65.00       65.00       65.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    51.95       65.00       65.00       65.00       65.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


16


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Westheimer, TX
 
    October 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 495,000     $ 495,990     $ 496,394     $ 495,437     $ 536,265  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    21,003       21,476       22,316       22,748       22,350  
Interest expense
    214,710       220,752       220,752       221,357       239,501  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 259,287     $ 253,762     $ 253,326     $ 251,332     $ 274,414  
                                         
Taxable income
                                       
— from operations
  $ 259,287     $ 253,762     $ 253,326     $ 251,332     $ 274,414  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    259,287       253,762       253,326       251,332       274,414  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    259,287       253,762       253,326       251,332       274,414  
Less: Cash distributions to investors
                                       
— from operating cash flow
    240,014       253,500       253,513       253,513       253,501  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    19,273       262       (187 )     (2,181 )     20,913  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 19,273     $ 262     $ (187 )   $ (2,181 )   $ 20,913  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 66.48     $ 65.07     $ 64.96     $ 64.44     $ 70.36  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    61.54       65.00       65.00       65.00       65.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    61.54       65.00       65.00       65.00       65.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


17


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Richmond Heights, OH
 
    October 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 423,387     $ 420,807     $ 421,153     $ 420,367     $ 455,015  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    18,416       17,830       18,194       18,710       18,149  
Interest expense
    173,029       182,004       182,004       182,503       197,462  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 231,942     $ 220,973     $ 220,955     $ 219,154     $ 239,404  
                                         
Taxable income
                                       
— from operations
  $ 231,942     $ 220,973     $ 220,955     $ 219,154     $ 239,404  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    231,942       220,973       220,955       219,154       239,404  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    231,942       220,973       220,955       219,154       239,404  
Less: Cash distributions to investors
                                       
— from operating cash flow
    203,676       220,220       220,229       220,221       220,220  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    28,266       753       726       (1,067 )     19,184  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 28,266     $ 753     $ 726     $ (1,067 )   $ 19,184  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 68.46     $ 65.22     $ 65.22     $ 64.69     $ 70.66  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    60.12       65.00       65.00       65.00       65.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    60.12       65.00       65.00       65.00       65.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


18


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Home Depot — Spokane, WA
 
    November 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 1,014,839     $ 1,323,040     $ 1,434,607     $ 1,321,467     $ 1,452,255  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    12,592       12,670       11,218       10,876       9,808  
Interest expense
    394,654       551,910       598,785       553,422       551,911  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 607,593     $ 758,460     $ 824,604     $ 757,169     $ 890,536  
                                         
Taxable income
                                       
— from operations
  $ 607,593     $ 758,460     $ 824,604     $ 757,169     $ 890,536  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    607,593       758,460       824,604       757,169       890,536  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    607,593       758,460       824,604       757,169       890,536  
Less: Cash distributions to investors
                                       
— from operating cash flow
    514,099       749,580       749,580       749,592       858,574  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    93,494       8,880       75,024       7,577       31,962  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 93,494     $ 8,880     $ 75,024     $ 7,577     $ 31,962  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 52.69     $ 65.77     $ 71.51     $ 65.66     $ 77.22  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    44.58       65.00       65.00       65.00       74.45  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    44.58       65.00       65.00       65.00       74.45  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.


19


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Orlando, FL
 
    November 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 232,208     $ 300,483     $ 300,750     $ 300,195     $ 324,935  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    10,463       13,562       14,317       14,401       14,119  
Interest expense
    90,054       124,904       124,979       125,321       135,594  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 131,691     $ 162,017     $ 161,454     $ 160,473     $ 175,222  
                                         
Taxable income
                                       
— from operations
  $ 131,691     $ 162,017     $ 161,454     $ 160,473     $ 175,222  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    131,691       162,017       161,454       160,473       175,222  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    131,691       162,017       161,454       160,473       175,222  
Less: Cash distributions to investors
                                       
— from operating cash flow
    111,711       161,592       161,592       161,592       161,590  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    19,980       425       (138 )     (1,119 )     13,632  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 19,980     $ 425     $ (138 )   $ (1,119 )   $ 13,632  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 52.97     $ 65.17     $ 64.95     $ 64.55     $ 70.48  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    44.94       65.00       65.00       65.00       65.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    44.94       65.00       65.00       65.00       65.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.

20


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Glen Burnie, MD
 
    November 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 312,387     $ 416,142     $ 416,327     $ 415,614     $ 415,117  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    13,428       17,695       16,995       17,483       16,893  
Interest expense
    119,319       169,158       170,790       171,258       170,790  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 179,640     $ 229,289     $ 228,542     $ 226,873     $ 227,434  
                                         
Taxable income
                                       
— from operations
  $ 179,640     $ 229,289     $ 228,542     $ 226,873     $ 227,434  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    179,640       229,289       228,542       226,873       227,434  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    179,640       229,289       228,542       226,873       227,434  
Less: Cash distributions to investors
                                       
— from operating cash flow
    151,637       226,524       226,524       226,524       226,525  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    28,003       2,765       2,018       349       909  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 28,003     $ 2,765     $ 2,018     $ 349     $ 909  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 51.55     $ 65.79     $ 65.58     $ 65.10     $ 65.26  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    43.51       65.00       65.00       65.00       65.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    43.51       65.00       65.00       65.00       65.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.

21


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Covington, TN
 
    December 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 237,696     $ 261,606     $ 261,865     $ 261,262     $ 282,755  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    10,629       11,782       12,358       12,689       11,831  
Interest expense
    93,795       110,081       110,081       110,382       119,430  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 133,272     $ 139,743     $ 139,426     $ 138,191     $ 151,494  
                                         
Taxable income
                                       
— from operations
  $ 133,272     $ 139,743     $ 139,426     $ 138,191     $ 151,494  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    133,272       139,743       139,426       138,191       151,494  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    133,272       139,743       139,426       138,191       151,494  
Less: Cash distributions to investors
                                       
— from operating cash flow
    114,287       139,165       139,164       139,170       139,165  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    18,985       578       262       (979 )     12,329  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 18,985     $ 578     $ 262     $ (979 )   $ 12,329  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 62.25     $ 65.27     $ 65.12     $ 64.55     $ 70.76  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    53.38       65.00       65.00       65.00       65.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    53.38       65.00       65.00       65.00       65.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.

22


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Garfield Heights, OH
 
    December 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 145,569     $ 385,036     $ 385,085     $ 384,439     $ 384,069  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    1,893       3,936       4,288       4,767       4,153  
Interest expense
    54,853       169,672       169,672       170,137       169,672  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 88,823     $ 211,428     $ 211,125     $ 209,535     $ 210,244  
                                         
Taxable income
                                       
— from operations
  $ 88,823     $ 211,428     $ 211,125     $ 209,535     $ 210,244  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    88,823       211,428       211,125       209,535       210,244  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    88,823       211,428       211,125       209,535       210,244  
Less: Cash distributions to investors
                                       
— from operating cash flow
    62,999       212,424       212,424       212,424       212,424  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    25,824       (996 )     (1,299 )     (2,889 )     (2,180 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 25,824     $ (996 )   $ (1,299 )   $ (2,889 )   $ (2,180 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 30.32     $ 72.16     $ 72.06     $ 71.51     $ 71.76  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    21.50       72.50       72.50       72.50       72.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    21.50       72.50       72.50       72.50       72.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.

23


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Ponca City, OK
 
    December 2004  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 118,085     $ 312,409     $ 312,521     $ 311,964     $ 311,586  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    1,477       3,272       3,649       4,255       3,534  
Interest expense
    44,763       138,460       138,460       138,840       138,460  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 71,845     $ 170,677     $ 170,412     $ 168,869     $ 169,592  
                                         
Taxable income
                                       
— from operations
  $ 71,845     $ 170,677     $ 170,412     $ 168,869     $ 169,592  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    71,845       170,677       170,412       168,869       169,592  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    71,845       170,677       170,412       168,869       169,592  
Less: Cash distributions to investors
                                       
— from operating cash flow
    50,034       168,708       168,708       168,702       168,708  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    21,811       1,969       1,704       167       884  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 21,811     $ 1,969     $ 1,704     $ 167     $ 884  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 30.87     $ 73.35     $ 73.23     $ 72.57     $ 72.88  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    21.50       72.50       72.50       72.50       72.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    21.50       72.50       72.50       72.50       72.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.

24


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                                 
    Home Depot — Tacoma, WA
 
    February 2005  
    2005     2006     2007     2008     2009        
 
Gross revenues
  $ 1,051,101     $ 1,750,475     $ 1,769,746     $ 1,912,655     $ 1,762,567          
Profit (loss) on sale of properties
                                     
Less:
                                               
Operating expenses(1)
    35,286       53,645       48,638       50,168       54,296          
Interest expense
    461,947       843,053       843,053       845,362       843,053          
Depreciation and amortization(2)
                                     
                                                 
Net income (loss) — Tax basis(3)
  $ 553,868     $ 853,777     $ 878,055     $ 1,017,125     $ 865,218          
                                                 
Taxable income
                                               
— from operations
  $ 553,868     $ 853,777     $ 878,055     $ 1,017,125     $ 865,218          
— from gain on sale
                                     
Cash generated
                                               
— from operations(4)
    553,868       853,777       878,055       1,017,125       865,218          
— from sales
                                     
— from refinancing
                                     
                                                 
Cash generated from operations, sales and refinancing
    553,868       853,777       878,055       1,017,125       865,218          
Less: Cash distributions to investors
                                               
— from operating cash flow
    426,665       821,808       852,252       852,257       852,250          
— from sales and refinancing
                                     
— from other
                                     
                                                 
Cash generated (deficiency) after cash distributions
    127,203       31,969       25,803       164,868       12,968          
Less: Special items (not including sales and refinancing)
                                     
                                                 
Cash generated (deficiency) after cash distributions and special items
  $ 127,203     $ 31,969     $ 25,803     $ 164,868     $ 12,968          
                                                 
Tax and Distribution Data Per $1,000 Invested
                                               
Federal income tax results
                                               
Ordinary income (loss)
                                               
— from operations
  $ 45.49     $ 70.13     $ 72.12     $ 83.54     $ 71.07          
— from recapture
                                     
Capital gain (loss)
                                     
Cash distributions to investors
                                               
Source (on a tax basis)
                                               
— investment income
    35.04       67.50       70.00       70.00       70.00          
— return of capital
                                     
Source (on a cash basis)
                                               
— sales
                                     
— refinancing
                                     
— operations
    35.04       67.50       70.00       70.00       70.00          
— other
                                     
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %        
 
 
 
Past performance is not necessarily indicative of future results.

25


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Pineville, LA  
    April 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 155,136     $ 304,247     $ 304,486     $ 303,967     $ 303,588  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    5,636       7,168       6,042       8,179       7,974  
Interest expense
    65,763       143,734       143,734       144,128       143,735  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 83,737     $ 153,345     $ 154,710     $ 151,660     $ 151,879  
                                         
Taxable income
                                       
— from operations
  $ 83,737     $ 153,345     $ 154,710     $ 151,660     $ 151,879  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    83,737       153,345       154,710       151,660       151,879  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    83,737       153,345       154,710       151,660       151,879  
Less: Cash distributions to investors
                                       
— from operating cash flow
    64,858       151,670       151,668       151,674       151,669  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    18,879       1,675       3,042       (14 )     210  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 18,879     $ 1,675     $ 3,042     $ (14 )   $ 210  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 40.03     $ 73.30     $ 73.95     $ 72.50     $ 72.60  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    31.00       72.50       72.50       72.50       72.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    31.00       72.50       72.50       72.50       72.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.

26


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Bartlett, TN  
    April 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 148,334     $ 295,747     $ 295,931     $ 295,456     $ 295,085  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    4,352       5,575       3,946       15,918       18,280  
Interest expense
    63,835       142,071       142,071       142,460       142,071  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 80,147     $ 148,101     $ 149,914     $ 137,078     $ 134,734  
                                         
Taxable income
                                       
— from operations
  $ 80,147     $ 148,101     $ 149,914     $ 137,078     $ 134,734  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    80,147       148,101       149,914       137,078       134,734  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    80,147       148,101       149,914       137,078       134,734  
Less: Cash distributions to investors
                                       
— from operating cash flow
    61,482       146,592       146,592       134,919       133,856  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    18,665       1,509       3,322       2,159       878  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 18,665     $ 1,509     $ 3,322     $ 2,159     $ 878  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 39.64     $ 73.24     $ 74.14     $ 67.79     $ 66.63  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    30.41       72.50       72.50       66.73       66.20  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    30.41       72.50       72.50       66.73       66.20  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


27


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Sidney, OH  
    April 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 150,793     $ 295,791     $ 295,961     $ 295,469     $ 295,090  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    4,562       7,030       5,839       8,063       6,987  
Interest expense
    65,761       143,730       143,730       144,124       143,730  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 80,470     $ 145,031     $ 146,392     $ 143,282     $ 144,373  
                                         
Taxable income
                                       
— from operations
  $ 80,470     $ 145,031     $ 146,392     $ 143,282     $ 144,373  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    80,470       145,031       146,392       143,282       144,373  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    80,470       145,031       146,392       143,282       144,373  
Less: Cash distributions to investors
                                       
— from operating cash flow
    61,230       143,184       143,184       143,186       143,187  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    19,240       1,847       3,208       96       1,186  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 19,240     $ 1,847     $ 3,208     $ 96     $ 1,186  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 40.74     $ 73.43     $ 74.12     $ 72.55     $ 73.10  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    31.00       72.50       72.50       72.50       72.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    31.00       72.50       72.50       72.50       72.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


28


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Wichita Falls, TX  
    May 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 153,348     $ 300,722     $ 300,926     $ 300,443     $ 300,083  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    4,352       6,949       7,445       7,916       7,640  
Interest expense
    66,573       145,505       145,505       145,903       145,505  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 82,423     $ 148,268     $ 147,976     $ 146,624     $ 146,938  
                                         
Taxable income
                                       
— from operations
  $ 82,423     $ 148,268     $ 147,976     $ 146,624     $ 146,938  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    82,423       148,268       147,976       146,624       146,938  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    82,423       148,268       147,976       146,624       146,938  
Less: Cash distributions to investors
                                       
— from operating cash flow
    62,626       146,448       146,448       146,454       146,449  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    19,797       1,820       1,528       170       489  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 19,797     $ 1,820     $ 1,528     $ 170     $ 489  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 40.80     $ 73.40     $ 73.26     $ 72.59     $ 72.74  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    31.00       72.50       72.50       72.50       72.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    31.00       72.50       72.50       72.50       72.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


29


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Chicago, IL  
    May 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 228,585     $ 476,231     $ 476,429     $ 475,662     $ 475,127  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    7,058       9,830       9,094       10,382       9,873  
Interest expense
    98,204       229,773       229,773       230,402       229,773  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 123,323     $ 236,628     $ 237,562     $ 234,878     $ 235,481  
                                         
Taxable income
                                       
— from operations
  $ 123,323     $ 236,628     $ 237,562     $ 234,878     $ 235,481  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    123,323       236,628       237,562       234,878       235,481  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    123,323       236,628       237,562       234,878       235,481  
Less: Cash distributions to investors
                                       
— from operating cash flow
    93,600       234,540       234,540       234,539       234,539  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    29,723       2,088       3,022       339       942  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 29,723     $ 2,088     $ 3,022     $ 339     $ 942  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 38.12     $ 73.15     $ 73.43     $ 72.61     $ 72.79  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    28.93       72.50       72.50       72.50       72.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    28.93       72.50       72.50       72.50       72.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


30


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Southington, CT  
    June 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 198,989     $ 414,555     $ 414,810     $ 414,132     $ 413,619  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    6,140       8,643       7,954       9,290       8,742  
Interest expense
    84,966       198,182       198,182       198,725       198,182  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 107,883     $ 207,730     $ 208,674     $ 206,117     $ 206,695  
                                         
Taxable income
                                       
— from operations
  $ 107,883     $ 207,730     $ 208,674     $ 206,117     $ 206,695  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    107,883       207,730       208,674       206,117       206,695  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    107,883       207,730       208,674       206,117       206,695  
Less: Cash distributions to investors
                                       
— from operating cash flow
    82,056       205,608       205,608       205,611       205,605  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    25,827       2,122       3,066       506       1,090  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 25,827     $ 2,122     $ 3,066     $ 506     $ 1,090  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 38.04     $ 73.25     $ 73.58     $ 72.68     $ 72.88  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    28.93       72.50       72.50       72.50       72.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    28.93       72.50       72.50       72.50       72.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


31


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Nashville, TN  
    June 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 158,605     $ 381,569     $ 381,787     $ 381,145     $ 380,700  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    5,122       8,211       8,686       23,125       25,546  
Interest expense
    67,551       186,790       186,790       187,301       186,790  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 85,932     $ 186,568     $ 186,311     $ 170,719     $ 168,364  
                                         
Taxable income
                                       
— from operations
  $ 85,932     $ 186,568     $ 186,311     $ 170,719     $ 168,364  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    85,932       186,568       186,311       170,719       168,364  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    85,932       186,568       186,311       170,719       168,364  
Less: Cash distributions to investors
                                       
— from operating cash flow
    61,775       184,440       184,440       168,121       166,631  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    24,157       2,128       1,871       2,598       1,733  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 24,157     $ 2,128     $ 1,871     $ 2,598     $ 1,733  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 33.78     $ 73.34     $ 73.24     $ 67.11     $ 66.18  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    24.28       72.50       72.50       66.09       65.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    24.28       72.50       72.50       66.09       65.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


32


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Derby, KS  
    June 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 134,493     $ 345,824     $ 345,854     $ 345,331     $ 345,055  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    6,648       15,835       16,779       16,623       15,319  
Interest expense
    55,839       167,060       167,060       167,517       167,060  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 72,006     $ 162,929     $ 162,015     $ 161,191     $ 162,676  
                                         
Taxable income
                                       
— from operations
  $ 72,006     $ 162,929     $ 162,015     $ 161,191     $ 162,676  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    72,006       162,929       162,015       161,191       162,676  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    72,006       162,929       162,015       161,191       162,676  
Less: Cash distributions to investors
                                       
— from operating cash flow
    50,396       163,872       163,872       163,872       163,870  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    21,610       (943 )     (1,857 )     (2,681 )     (1,194 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 21,610     $ (943 )   $ (1,857 )   $ (2,681 )   $ (1,194 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 30.76     $ 69.60     $ 69.21     $ 68.86     $ 69.49  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    21.53       70.00       70.00       70.00       70.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    21.53       70.00       70.00       70.00       70.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


33


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Gander Mountain — Spring, TX  
    June 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 335,027     $ 1,008,049     $ 1,028,481     $ 1,025,759     $ 1,023,475  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    3,429       8,490       27,572       29,164       27,651  
Interest expense
                             
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 331,598     $ 999,559     $ 1,000,909     $ 996,595     $ 995,824  
                                         
Taxable income
                                       
— from operations
  $ 331,598     $ 999,559     $ 1,000,909     $ 996,595     $ 995,824  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    331,598       999,559       1,000,909       996,595       995,824  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    331,598       999,559       1,000,909       996,595       995,824  
Less: Cash distributions to investors
                                       
— from operating cash flow
    249,273       986,268       986,268       986,268       986,267  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    82,325       13,291       14,641       10,327       9,557  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 82,325     $ 13,291     $ 14,641     $ 10,327     $ 9,557  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 25.22     $ 76.01     $ 76.11     $ 75.79     $ 75.73  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    18.96       75.00       75.00       75.00       75.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    18.96       75.00       75.00       75.00       75.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


34


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Blue Springs, MO  
    June 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 102,520     $ 278,833     $ 279,148     $ 278,734     $ 278,419  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    5,767       10,823       11,331       11,801       10,979  
Interest expense
    46,108       129,690       133,959       134,326       133,959  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 50,645     $ 138,320     $ 133,858     $ 132,607     $ 133,481  
                                         
Taxable income
                                       
— from operations
  $ 50,645     $ 138,320     $ 133,858     $ 132,607     $ 133,481  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    50,645       138,320       133,858       132,607       133,481  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    50,645       138,320       133,858       132,607       133,481  
Less: Cash distributions to investors
                                       
— from operating cash flow
    37,809       132,384       132,384       132,384       132,385  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    12,836       5,936       1,474       223       1,096  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 12,836     $ 5,936     $ 1,474     $ 223     $ 1,096  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 26.78     $ 73.15     $ 70.79     $ 70.13     $ 70.59  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    19.99       70.01       70.01       70.01       70.01  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    19.99       70.01       70.01       70.01       70.01  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


35


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Garden City, KS  
    June 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 129,075     $ 334,224     $ 334,220     $ 333,714     $ 333,450  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    6,489       15,421       16,020       16,633       14,936  
Interest expense
    53,531       161,478       161,478       161,920       161,477  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 69,055     $ 157,325     $ 156,722     $ 155,161     $ 157,037  
                                         
Taxable income
                                       
— from operations
  $ 69,055     $ 157,325     $ 156,722     $ 155,161     $ 157,037  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    69,055       157,325       156,722       155,161       157,037  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    69,055       157,325       156,722       155,161       157,037  
Less: Cash distributions to investors
                                       
— from operating cash flow
    48,197       158,136       158,136       158,132       158,130  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    20,858       (811 )     (1,414 )     (2,971 )     (1,093 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 20,858     $ (811 )   $ (1,414 )   $ (2,971 )   $ (1,093 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 30.57     $ 69.64     $ 69.38     $ 68.69     $ 69.52  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    21.34       70.00       70.00       70.00       70.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    21.34       70.00       70.00       70.00       70.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


36


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Pittsburg, KS  
    June 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 102,883     $ 295,304     $ 295,354     $ 294,762     $ 294,420  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    5,512       13,895       14,852       13,941       14,246  
Interest expense
    35,488       140,795       140,795       141,180       140,795  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 61,883     $ 140,614     $ 139,707     $ 139,641     $ 139,379  
                                         
Taxable income
                                       
— from operations
  $ 61,883     $ 140,614     $ 139,707     $ 139,641     $ 139,379  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    61,883       140,614       139,707       139,641       139,379  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    61,883       140,614       139,707       139,641       139,379  
Less: Cash distributions to investors
                                       
— from operating cash flow
    37,600       141,120       141,120       141,120       141,120  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    24,283       (506 )     (1,413 )     (1,479 )     (1,741 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 24,283     $ (506 )   $ (1,413 )   $ (1,479 )   $ (1,741 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 30.70     $ 69.75     $ 69.30     $ 69.27     $ 69.14  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    18.65       70.00       70.00       70.00       70.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    18.65       70.00       70.00       70.00       70.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


37


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Gladstone, MO  
    June 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 132,411     $ 395,426     $ 395,750     $ 394,788     $ 394,145  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    7,731       17,633       18,096       18,575       17,734  
Interest expense
    45,975       204,644       204,644       205,205       204,644  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 78,705     $ 173,149     $ 173,010     $ 171,008     $ 171,767  
                                         
Taxable income
                                       
— from operations
  $ 78,705     $ 173,149     $ 173,010     $ 171,008     $ 171,767  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    78,705       173,149       173,010       171,008       171,767  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    78,705       173,149       173,010       171,008       171,767  
Less: Cash distributions to investors
                                       
— from operating cash flow
    55,486       158,450       170,772       170,774       170,777  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    23,219       14,699       2,238       234       990  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 23,219     $ 14,699     $ 2,238     $ 234     $ 990  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 31.11     $ 68.44     $ 68.38     $ 67.59     $ 67.89  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    21.93       62.63       67.50       67.50       67.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    21.93       62.63       67.50       67.50       67.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


38


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Salt Lake City, UT  
    July 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 124,866     $ 511,918     $ 501,439     $ 500,189     $ 499,601  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    7,013       17,712       18,148       18,290       17,781  
Interest expense
    63,197       250,246       259,419       264,992       264,268  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 54,656     $ 243,960     $ 223,872     $ 216,907     $ 217,552  
                                         
Taxable income
                                       
— from operations
  $ 54,656     $ 243,960     $ 223,872     $ 216,907     $ 217,552  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    54,656       243,960       223,872       216,907       217,552  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    54,656       243,960       223,872       216,907       217,552  
Less: Cash distributions to investors
                                       
— from operating cash flow
    40,825       216,492       216,492       215,581       216,493  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    13,831       27,468       7,380       1,326       1,059  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 13,831     $ 27,468     $ 7,380     $ 1,326     $ 1,059  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 17.04     $ 76.07     $ 69.81     $ 67.64     $ 67.84  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    12.73       67.51       67.51       67.22       67.51  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    12.73       67.51       67.51       67.22       67.51  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


39


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Sandy, UT  
    July 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 122,931     $ 503,524     $ 492,602     $ 500,697     $ 498,422  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    7,049       17,501       29,706       33,119       28,137  
Interest expense
    64,035       246,775       249,503       257,545       256,841  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 51,847     $ 239,248     $ 213,393     $ 210,033     $ 213,444  
                                         
Taxable income
                                       
— from operations
  $ 51,847     $ 239,248     $ 213,393     $ 210,033     $ 213,444  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    51,847       239,248       213,393       210,033       213,444  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    51,847       239,248       213,393       210,033       213,444  
Less: Cash distributions to investors
                                       
— from operating cash flow
    40,776       216,228       216,228       216,228       216,227  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    11,071       23,020       (2,835 )     (6,195 )     (2,783 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 11,071     $ 23,020     $ (2,835 )   $ (6,195 )   $ (2,783 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 16.19     $ 74.69     $ 66.62     $ 65.57     $ 66.64  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    12.73       67.51       67.51       67.51       67.51  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    12.73       67.51       67.51       67.51       67.51  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


40


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Midvale, UT  
    August 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 87,586     $ 359,001     $ 351,575     $ 350,900     $ 350,426  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    5,676       13,095       13,573       13,698       13,214  
Interest expense
    44,677       169,379       179,200       179,691       179,200  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 37,233     $ 176,527     $ 158,802     $ 157,511     $ 158,012  
                                         
Taxable income
                                       
— from operations
  $ 37,233     $ 176,527     $ 158,802     $ 157,511     $ 158,012  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    37,233       176,527       158,802       157,511       158,012  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    37,233       176,527       158,802       157,511       158,012  
Less: Cash distributions to investors
                                       
— from operating cash flow
    29,597       156,937       156,936       156,942       156,939  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    7,636       19,590       1,866       569       1,073  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 7,636     $ 19,590     $ 1,866     $ 569     $ 1,073  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 16.01     $ 75.93     $ 68.30     $ 67.75     $ 67.96  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    12.73       67.50       67.50       67.50       67.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    12.73       67.50       67.50       67.50       67.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


41


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Walgreens — Metairie, LA  
    August 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 4,355     $ 541,345     $ 541,867     $ 540,846     $ 540,156  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
          16,665       14,445       15,226       14,920  
Interest expense
          258,179       276,488       277,245       276,488  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 4,355     $ 266,501     $ 250,934     $ 248,375     $ 248,748  
                                         
Taxable income
                                       
— from operations
  $ 4,355     $ 266,501     $ 250,934     $ 248,375     $ 248,748  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    4,355       266,501       250,934       248,375       248,748  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    4,355       266,501       250,934       248,375       248,748  
Less: Cash distributions to investors
                                       
— from operating cash flow
          230,617       249,348       249,350       249,351  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    4,355       35,884       1,586       (975 )     (603 )
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 4,355     $ 35,884     $ 1,586     $ (975 )   $ (603 )
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 3.02     $ 72.14     $ 67.93     $ 67.24     $ 67.34  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
          62.43       67.50       67.50       67.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
          62.43       67.50       67.50       67.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
Past performance is not necessarily indicative of future results.


42


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Wal-Mart — Hazard, KY
 
    September 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 319,334     $ 1,891,356     $ 1,891,302     $ 2,044,808     $ 1,885,539  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    11,436       41,686       38,676       41,593       37,575  
Interest expense
    120,349       1,071,401       1,071,401       1,074,336       1,071,401  
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 187,549     $ 778,269     $ 781,225     $ 928,879     $ 776,563  
                                         
Taxable income
                                       
— from operations
  $ 187,549     $ 778,269     $ 781,225     $ 928,879     $ 776,563  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    187,549       778,269       781,225       928,879       776,563  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    187,549       778,269       781,225       928,879       776,563  
Less: Cash distributions to investors
                                       
— from operating cash flow
    66,413       771,588       771,588       771,604       771,589  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    121,136       6,681       9,637       157,275       4,974  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 121,136     $ 6,681     $ 9,637     $ 157,275     $ 4,974  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 14.83     $ 61.53     $ 61.76     $ 73.43     $ 61.39  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    5.25       61.00       61.00       61.00       61.00  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    5.25       61.00       61.00       61.00       61.00  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.


43


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Gander Mountain — Hermantown, MN
 
    September 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 94,643     $ 885,140     $ 1,063,286     $ 896,361     $ 901,115  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    2,765       26,926       171,824       34,853       31,397  
Interest expense
                             
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 91,878     $ 858,214     $ 891,462     $ 861,508     $ 869,718  
                                         
Taxable income
                                       
— from operations
  $ 91,878     $ 858,214     $ 891,462     $ 861,508     $ 869,718  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    91,878       858,214       891,462       861,508       869,718  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    91,878       858,214       891,462       861,508       869,718  
Less: Cash distributions to investors
                                       
— from operating cash flow
    18,885       861,636       861,636       861,650       861,643  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    72,993       (3,422 )     29,826       (142 )     8,075  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 72,993     $ (3,422 )   $ 29,826     $ (142 )   $ 8,075  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 8.23     $ 73.21     $ 76.04     $ 73.49     $ 74.19  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
    1.69       73.50       73.50       73.50       73.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
    1.69       73.50       73.50       73.50       73.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.

44


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                         
    Best Buy — Baytown, TX
 
    October 2005  
    2005     2006     2007     2008     2009  
 
Gross revenues
  $ 109,094     $ 489,624     $ 490,312     $ 488,836     $ 528,932  
Profit (loss) on sale of properties
                             
Less:
                                       
Operating expenses(1)
    1,021       7,846       17,573       8,823       8,973  
Interest expense
                             
Depreciation and amortization(2)
                             
                                         
Net income (loss) — Tax basis(3)
  $ 108,073     $ 481,778     $ 472,739     $ 480,013     $ 519,959  
                                         
Taxable income
                                       
— from operations
  $ 108,073     $ 481,778     $ 472,739     $ 480,013     $ 519,959  
— from gain on sale
                             
Cash generated
                                       
— from operations(4)
    108,073       481,778       472,739       480,013       519,959  
— from sales
                             
— from refinancing
                             
                                         
Cash generated from operations, sales and refinancing
    108,073       481,778       472,739       480,013       519,959  
Less: Cash distributions to investors
                                       
— from operating cash flow
          445,785       478,572       478,573       478,574  
— from sales and refinancing
                             
— from other
                             
                                         
Cash generated (deficiency) after cash distributions
    108,073       35,993       (5,883 )     1,440       41,385  
Less: Special items (not including sales and refinancing)
                             
                                         
Cash generated (deficiency) after cash distributions and special items
  $ 108,073     $ 35,993     $ (5,883 )   $ 1,440     $ 41,385  
                                         
Tax and Distribution Data Per $1,000 Invested
                                       
Federal income tax results
                                       
Ordinary income (loss)
                                       
— from operations
  $ 94.06     $ 57.89     $ 56.80     $ 57.67     $ 62.47  
— from recapture
                             
Capital gain (loss)
                             
Cash distributions to investors
                                       
Source (on a tax basis)
                                       
— investment income
          53.56       57.50       57.50       57.50  
— return of capital
                             
Source (on a cash basis)
                                       
— sales
                             
— refinancing
                             
— operations
          53.56       57.50       57.50       57.50  
— other
                             
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                                    100 %
 
 
 
Past performance is not necessarily indicative of future results.

45


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Walgreens — Natchitoches, LA
 
    November 2005  
    2006     2007     2008     2009  
 
Gross revenues
  $ 242,647     $ 255,718     $ 255,356     $ 255,068  
Profit (loss) on sale of properties
                       
Less:
                               
Operating expenses(1)
    10,747       9,056       9,097       8,546  
Interest expense
    116,328       130,858       131,217       130,858  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $ 115,572     $ 115,804     $ 115,042     $ 115,664  
                                 
Taxable income
                               
— from operations
  $ 115,572     $ 115,804     $ 115,042     $ 115,664  
— from gain on sale
                       
Cash generated
                               
— from operations(4)
    115,572       115,804       115,042       115,664  
— from sales
                       
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
    115,572       115,804       115,042       115,664  
Less: Cash distributions to investors
                               
— from operating cash flow
    99,268       114,600       114,597       114,595  
— from sales and refinancing
                       
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
    16,304       1,204       445       1,069  
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $ 16,304     $ 1,204     $ 445     $ 1,069  
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $ 65.55     $ 65.69     $ 65.25     $ 65.61  
— from recapture
                       
Capital gain (loss)
                       
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
    56.31       65.00       65.00       65.00  
— return of capital
                       
Source (on a cash basis)
                               
— sales
                       
— refinancing
                       
— operations
    56.31       65.00       65.00       65.00  
— other
                       
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
 
Past performance is not necessarily indicative of future results.

46


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Kohl’s — Lakewood, CO
 
    November 2005  
    2006     2007     2008     2009  
 
Gross revenues
  $ 1,009,577     $ 1,064,348     $ 1,150,875     $ 972,785  
Profit (loss) on sale of properties
                       
Less:
                               
Operating expenses(1)
    27,941       23,997       26,791       22,020  
Interest expense
    524,194       586,904       588,512       586,904  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $ 457,442     $ 453,447     $ 535,572     $ 363,861  
                                 
Taxable income
                               
— from operations
  $ 457,442     $ 453,447     $ 535,572     $ 363,861  
— from gain on sale
                       
Cash generated
                               
— from operations(4)
    457,442       453,447       535,572       363,861  
— from sales
                       
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
    457,442       453,447       535,572       363,861  
Less: Cash distributions to investors
                               
— from operating cash flow
    387,805       447,660       445,460       447,660  
— from sales and refinancing
                       
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
    69,637       5,787       90,112       (83,799 )
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $ 69,637     $ 5,787     $ 90,112     $ (83,799 )
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $ 61.31     $ 60.78     $ 71.78     $ 48.77  
— from recapture
                       
Capital gain (loss)
                       
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
    51.98       60.00       59.71       60.00  
— return of capital
                       
Source (on a cash basis)
                               
— sales
                       
— refinancing
                       
— operations
    51.98       60.00       59.71       60.00  
— other
                       
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.

47


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    The Shoppes at North Village — St. Joseph, MO
 
    December 2005  
    2006     2007     2008     2009  
 
Gross revenues
  $ 2,824,347     $ 4,209,047     $ 4,139,927     $ 3,977,184  
Profit (loss) on sale of properties
                       
Less:
                               
Operating expenses(1)
    871,927       1,270,287       1,486,329       1,285,810  
Interest expense
    1,094,702       1,611,155       1,615,569       1,611,154  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $ 857,718     $ 1,327,605     $ 1,038,029     $ 1,080,220  
                                 
Taxable income
                               
— from operations
  $ 857,718     $ 1,327,605     $ 1,038,029     $ 1,080,220  
— from gain on sale
                       
Cash generated
                               
— from operations(4)
    857,718       1,327,605       1,038,029       1,080,220  
— from sales
                       
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
    857,718       1,327,605       1,038,029       1,080,220  
Less: Cash distributions to investors
                               
— from operating cash flow
    808,917       1,246,236       1,176,954       846,026  
— from sales and refinancing
                       
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
    48,801       81,369       (138,925 )     234,194  
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $ 48,801     $ 81,369     $ (138,925 )   $ 234,194  
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $ 41.98     $ 64.98     $ 50.81     $ 52.87  
— from recapture
                       
Capital gain (loss)
                       
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
    39.59       61.00       57.18       41.84  
— return of capital
                0.43       (0.43 )
Source (on a cash basis)
                               
— sales
                       
— refinancing
                       
— operations
    39.59       61.00       57.18       41.84  
— other
                0.43       (0.43 )
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.


48


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Walgreens — Sumter, SC
 
    January 2006  
    2006     2007     2008     2009  
 
Gross revenues
  $ 314,624     $ 325,980     $ 325,445     $ 325,085  
Profit (loss) on sale of properties
                       
Less:
                               
Operating expenses(1)
    14,066       13,354       13,830       12,921  
Interest expense
    158,325       171,598       172,138       171,668  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $ 142,233     $ 141,028     $ 139,477     $ 140,496  
                                 
Taxable income
                               
— from operations
  $ 142,233     $ 141,028     $ 139,477     $ 140,496  
— from gain on sale
                       
Cash generated
                               
— from operations(4)
    142,233       141,028       139,477       140,496  
— from sales
                       
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
    142,233       141,028       139,477       140,496  
Less: Cash distributions to investors
                               
— from operating cash flow
    121,169       139,884       139,887       139,880  
— from sales and refinancing
                       
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
    21,064       1,144       (410 )     616  
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $ 21,064     $ 1,144     $ (410 )   $ 616  
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $ 66.09     $ 65.53     $ 64.81     $ 65.29  
— from recapture
                       
Capital gain (loss)
                       
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
    56.31       65.00       65.00       65.00  
— return of capital
                       
Source (on a cash basis)
                               
— sales
                       
— refinancing
                       
— operations
    56.31       65.00       65.00       65.00  
— other
                       
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.


49


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Kohl’s — St. Joseph, MO
 
    February 2006  
    2006     2007     2008     2009  
 
Gross revenues
  $ 564,619     $ 710,939     $ 801,046     $ 694,012  
Profit (loss) on sale of properties
                       
Less:
                               
Operating expenses(1)
    159,442       179,656       170,276       162,445  
Interest expense
    190,758       325,358       326,249       325,358  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $ 214,419     $ 205,925     $ 304,521     $ 206,209  
                                 
Taxable income
                               
— from operations
  $ 214,419     $ 205,925     $ 304,521     $ 206,209  
— from gain on sale
                       
Cash generated
                               
— from operations(4)
    214,419       205,925       304,521       206,209  
— from sales
                       
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
    214,419       205,925       304,521       206,209  
Less: Cash distributions to investors
                               
— from operating cash flow
    132,308       247,020       247,020       247,020  
— from sales and refinancing
                       
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
    82,111       (41,095 )     57,501       (40,811 )
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $ 82,111     $ (41,095 )   $ 57,501     $ (40,811 )
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $ 52.08     $ 50.02     $ 73.97     $ 50.09  
— from recapture
                       
Capital gain (loss)
                       
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
    32.14       60.00       60.00       60.00  
— return of capital
                       
Source (on a cash basis)
                               
— sales
                       
— refinancing
                       
— operations
    32.14       60.00       60.00       60.00  
— other
                       
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.


50


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Home Depot — Bellingham, WA
 
    April 2006  
    2006     2007     2008     2009  
 
Gross revenues
  $ 608,739     $ 1,571,778     $ 1,572,745     $ 1,568,675  
Profit (loss) on sale of properties
                       
Less:
                               
Operating expenses(1)
    14,676       54,775       60,817       59,764  
Interest expense
                       
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $ 594,063     $ 1,517,003     $ 1,511,928     $ 1,508,911  
                                 
Taxable income
                               
— from operations
  $ 594,063     $ 1,517,003     $ 1,511,928     $ 1,508,911  
— from gain on sale
                       
Cash generated
                               
— from operations(4)
    594,063       1,517,003       1,511,928       1,508,911  
— from sales
                       
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
    594,063       1,517,003       1,511,928       1,508,911  
Less: Cash distributions to investors
                               
— from operating cash flow
    463,771       1,494,708       1,494,264       1,494,715  
— from sales and refinancing
                       
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
    130,292       22,295       17,664       14,196  
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $ 130,292     $ 22,295     $ 17,664     $ 14,196  
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $ 24.05     $ 61.40     $ 61.20     $ 61.07  
— from recapture
                       
Capital gain (loss)
                       
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
    18.77       60.50       60.48       60.50  
— return of capital
                       
Source (on a cash basis)
                               
— sales
                       
— refinancing
                       
— operations
    18.77       60.50       60.48       60.50  
— other
                       
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.


51


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Cole Net Lease Portfolio I
 
    May 2006  
    2006     2007     2008     2009  
 
Gross revenues
  $ 583,357     $ 1,429,279     $ 1,426,846     $ 1,424,945  
Profit (loss) on sale of properties
                15,000        
Less:
                               
Operating expenses(1)
    26,130       36,148       49,261       45,508  
Interest expense
    265,912       752,356       754,449       752,387  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $ 291,315     $ 640,775     $ 638,136     $ 627,050  
                                 
Taxable income
                               
— from operations
  $ 291,315     $ 640,775     $ 623,136     $ 627,050  
— from gain on sale
                15,000        
Cash generated
                               
— from operations(4)
    291,315       640,775       623,136       627,050  
— from sales
                15,000        
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
    291,315       640,775       638,136       627,050  
Less: Cash distributions to investors
                               
— from operating cash flow
    203,698       623,484       623,482       623,480  
— from sales and refinancing
                15,000        
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
    87,617       17,291       (346 )     3,570  
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $ 87,617     $ 17,291     $ (346 )   $ 3,570  
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $ 30.37     $ 66.80     $ 64.96     $ 65.37  
— from recapture
                       
Capital gain (loss)
                1.56        
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
    21.24       65.00       65.00       65.00  
— return of capital
                       
Source (on a cash basis)
                               
— sales
                1.56        
— refinancing
                       
— operations
    21.24       65.00       63.44       65.00  
— other
                       
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.


52


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Cole Net Lease Portfolio II
 
    June 2006  
    2006     2007     2008     2009  
 
Gross revenues
  $ 313,447     $ 1,539,612     $ 1,579,494     $ 1,529,434  
Profit (loss) on sale of properties
                       
Less:
                               
Operating expenses(1)
    4,849       64,435       75,030       71,118  
Interest expense
    133,317       797,719       799,905       797,719  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $ 175,281     $ 677,458     $ 704,559     $ 660,597  
                                 
Taxable income
                               
— from operations
  $ 175,281     $ 677,458     $ 704,559     $ 660,597  
— from gain on sale
                       
Cash generated
                               
— from operations(4)
    175,281       677,458       704,559       660,597  
— from sales
                       
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
    175,281       677,458       704,559       660,597  
Less: Cash distributions to investors
                               
— from operating cash flow
    77,402       650,712       650,718       650,710  
— from sales and refinancing
                       
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
    97,879       26,746       53,841       9,887  
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $ 97,879     $ 26,746     $ 53,841     $ 9,887  
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $ 17.51     $ 67.67     $ 70.38     $ 65.99  
— from recapture
                       
Capital gain (loss)
                       
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
    7.73       65.00       65.00       65.00  
— return of capital
                       
Source (on a cash basis)
                               
— sales
                       
— refinancing
                       
— operations
    7.73       65.00       65.00       65.00  
— other
                       
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.


53


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Barrywoods Crossing — Kansas City, MO
 
    July 2006  
    2006     2007     2008     2009  
 
Gross revenues
  $ 969,929     $ 3,887,472     $ 4,145,429     $ 3,894,998  
Profit (loss) on sale of properties
                       
Less:
                               
Operating expenses(1)
    642,129       1,261,696       1,391,359       1,333,093  
Interest expense
    126,766       1,521,195       1,546,548       1,542,323  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $ 201,034     $ 1,104,581     $ 1,207,522     $ 1,019,582  
                                 
Taxable income
                               
— from operations
  $ 201,034     $ 1,104,581     $ 1,207,522     $ 1,019,582  
— from gain on sale
                       
Cash generated
                               
— from operations(4)
    201,034       1,104,581       1,207,522       1,019,582  
— from sales
                       
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
    201,034       1,104,581       1,207,522       1,019,582  
Less: Cash distributions to investors
                               
— from operating cash flow
          1,486,685       1,198,964       893,615  
— from sales and refinancing
                       
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
    201,034       (382,104 )     8,558       125,967  
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $ 201,034     $ (382,104 )   $ 8,558     $ 125,967  
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $ 9.85     $ 54.15     $ 59.19     $ 49.98  
— from recapture
                       
Capital gain (loss)
                       
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
          64.00       59.19       49.97  
— return of capital
          8.88       (0.42 )     (6.17 )
Source (on a cash basis)
                               
— sales
                       
— refinancing
                       
— operations
          64.00       59.19       49.97  
— other
          8.88       (0.42 )     (6.17 )
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.


54


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Cole Net Lease Portfolio III
 
    December 2006  
    2006     2007     2008     2009  
 
Gross revenues
  $     $ 2,447,247     $ 2,416,921     $ 2,413,694  
Profit (loss) on sale of properties
                13,766        
Less:
                               
Operating expenses(1)
          119,032       109,158       107,334  
Interest expense
          1,241,384       1,305,593       1,302,026  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $     $ 1,086,831     $ 1,015,936     $ 1,004,334  
                                 
Taxable income
                               
— from operations
  $     $ 1,086,831     $ 1,002,170     $ 1,004,334  
— from gain on sale
                13,766        
Cash generated
                               
— from operations(4)
          1,086,831       1,002,170       1,004,334  
— from sales
                21,115        
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
          1,086,831       1,023,285       1,004,334  
Less: Cash distributions to investors
                               
— from operating cash flow
          1,004,184       1,004,185       1,004,184  
— from sales and refinancing
                13,766        
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
          82,647       5,334       150  
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $     $ 82,647     $ 5,334     $ 150  
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $     $ 70.35     $ 64.87     $ 65.01  
— from recapture
                       
Capital gain (loss)
                0.89        
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
          65.00       65.00       65.00  
— return of capital
                       
Source (on a cash basis)
                               
— sales
                0.89        
— refinancing
                       
— operations
          65.00       64.11       65.00  
— other
                       
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.


55


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                 
    Centerpointe Shopping Center — Woodridge, IL
 
    May 2007  
    2006     2007     2008     2009  
 
Gross revenues
  $     $ 2,632,042     $ 4,241,709     $ 4,267,839  
Profit (loss) on sale of properties
                       
Less:
                               
Operating expenses(1)
          643,478       1,525,240       1,393,905  
Interest expense
          837,535       1,525,064       1,520,897  
Depreciation and amortization(2)
                       
                                 
Net income (loss) — Tax basis(3)
  $     $ 1,151,029     $ 1,191,405     $ 1,353,037  
                                 
Taxable income
                               
— from operations
  $     $ 1,151,029     $ 1,191,405     $ 1,353,037  
— from gain on sale
                       
Cash generated
                               
— from operations(4)
          1,151,029       1,191,405       1,353,037  
— from sales
                       
— from refinancing
                       
                                 
Cash generated from operations, sales and refinancing
          1,151,029       1,191,405       1,353,037  
Less: Cash distributions to investors
                               
— from operating cash flow
          807,647       1,334,400       1,334,400  
— from sales and refinancing
                       
— from other
                       
                                 
Cash generated (deficiency) after cash distributions
          343,382       (142,995 )     18,637  
Less: Special items (not including sales and refinancing)
                       
                                 
Cash generated (deficiency) after cash distributions and special items
  $     $ 343,382     $ (142,995 )   $ 18,637  
                                 
Tax and Distribution Data Per $1,000 Invested
                               
Federal income tax results
                               
Ordinary income (loss)
                               
— from operations
  $     $ 52.08     $ 53.91     $ 61.22  
— from recapture
                       
Capital gain (loss)
                       
Cash distributions to investors
                               
Source (on a tax basis)
                               
— investment income
          36.55       60.38       60.38  
— return of capital
                       
Source (on a cash basis)
                               
— sales
                       
— refinancing
                       
— operations
          36.55       60.38       60.38  
— other
                       
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                            100 %
 
 
Past performance is not necessarily indicative of future results.


56


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                                                 
    Cole Net Lease Portfolio IV
    Cole Net Lease Portfolio V
 
    May 2007     June 2007  
    2007     2008     2009     2007     2008     2009  
 
Gross revenues
  $ 533,742     $ 904,933     $ 890,068     $ 1,216,587     $ 2,873,638     $ 3,074,756  
Profit (loss) on sale of properties
                                   
Less:
                                               
Operating expenses(1)
    57,576       150,569       136,884       33,570       109,101       104,964  
Interest expense
    217,699       368,879       367,871       444,412       1,378,431       1,374,664  
Depreciation and amortization(2)
                                   
                                                 
Net income (loss) — Tax basis(3)
  $ 258,467     $ 385,485     $ 385,313     $ 738,605     $ 1,386,106     $ 1,595,128  
                                                 
Taxable income
                                               
— from operations
  $ 258,467     $ 385,485     $ 385,313     $ 738,605     $ 1,386,106     $ 1,595,128  
— from gain on sale
                                   
Cash generated
                                               
— from operations(4)
    258,467       385,485       385,313       738,605       1,386,106       1,595,128  
— from sales
                                   
— from refinancing
                                   
                                                 
Cash generated from operations, sales and refinancing
    258,467       385,485       385,313       738,605       1,386,106       1,595,128  
Less: Cash distributions to investors
                                               
— from operating cash flow
    232,801       360,185       360,180       550,545       1,449,144       1,449,147  
— from sales and refinancing
                                   
— from other
                                   
                                                 
Cash generated (deficiency) after cash distributions
    25,666       25,300       25,133       188,060       (63,038 )     145,981  
Less: Special items (not including sales and refinancing)
                                   
                                                 
Cash generated (deficiency) after cash distributions and special items
  $ 25,666     $ 25,300     $ 25,133     $ 188,060     $ (63,038 )   $ 145,981  
                                                 
Tax and Distribution Data Per $1,000 Invested
                                               
Federal income tax results
                                               
Ordinary income (loss)
                                               
— from operations
  $ 43.06     $ 64.22     $ 64.19     $ 33.64     $ 63.13     $ 72.65  
— from recapture
                                   
Capital gain (loss)
                                   
Cash distributions to investors
                                               
Source (on a tax basis)
                                               
— investment income
    38.78       60.00       60.00       25.07       66.00       66.00  
— return of capital
                                   
Source (on a cash basis)
                                               
— sales
                                   
— refinancing
                                   
— operations
    38.78       60.00       60.00       25.07       66.00       66.00  
— other
                                   
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                    100 %                     100 %
 
 
 
Past performance is not necessarily indicative of future results.


57


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
                         
    Cole Net Lease Portfolio VI
 
    September 2007  
    2007     2008     2009  
 
Gross revenues
  $ 598,105     $ 3,551,029     $ 3,497,557  
Profit (loss) on sale of properties
                 
Less:
                       
Operating expenses(1)
    45,111       229,233       212,360  
Interest expense
    144,049       1,700,718       1,696,068  
Depreciation and amortization(2)
                 
                         
Net income (loss) — Tax basis(3)
  $ 408,945     $ 1,621,078     $ 1,589,129  
                         
Taxable income
                       
— from operations
  $ 408,945     $ 1,621,078     $ 1,589,129  
— from gain on sale
                 
Cash generated
                       
— from operations(4)
    408,945       1,621,078       1,589,129  
— from sales
                 
— from refinancing
                 
                         
Cash generated from operations, sales and refinancing
    408,945       1,621,078       1,589,129  
Less: Cash distributions to investors
                       
— from operating cash flow
    269,301       1,589,676       1,589,678  
— from sales and refinancing
                 
— from other
                 
                         
Cash generated (deficiency) after cash distributions
    139,644       31,402       (549 )
Less: Special items (not including sales and refinancing)
                 
                         
Cash generated (deficiency) after cash distributions and special items
  $ 139,644     $ 31,402     $ (549 )
                         
Tax and Distribution Data Per $1,000 Invested
                       
Federal income tax results
                       
Ordinary income (loss)
                       
— from operations
  $ 17.58     $ 63.22     $ 61.98  
— from recapture
                 
Capital gain (loss)
                 
Cash distributions to investors
                       
Source (on a tax basis)
                       
— investment income
    11.57       62.00       62.00  
— return of capital
                 
Source (on a cash basis)
                       
— sales
                 
— refinancing
                 
— operations
    11.57       62.00       62.00  
— other
                 
Amount (in percentage terms) remaining invested in program at the end of last year reported in the table
                    100 %
 
 
Past performance is not necessarily indicative of future results.

58


 

 
TABLE III
 
ANNUAL OPERATING RESULTS OF PRIOR REAL ESTATE PROGRAMS (UNAUDITED) — (Continued)
 
 
(1) Operating expenses include management fees paid to affiliates for such services as accounting, property supervision, etc.
 
(2) Amortization of organizational costs is computed over a period of 60 months. Depreciation of commercial real estate property is determined on the straight-line method over an estimated useful life of 39 years. Leasehold interests are amortized over the life of the lease.
 
(3) The respective program maintains its books on a tax basis of accounting rather than a GAAP basis. There are several potential differences in tax and GAAP basis, including, among others: (a) tax basis accounting does not take certain income or expense accruals into consideration at the end of each fiscal year, (b) rental income is recorded on a tax basis, as it is received where it is accrued on a straight-line basis over the life of the lease for GAAP, and (c) all properties are recorded at cost and depreciated over their estimated useful life on a tax basis even if they qualify as a direct financing lease for GAAP purposes. These differences generally result in timing differences between fiscal years but total operating income over the life of the program will not be significantly different between the two basis of accounting.
 
(4) Cash generated from operations generally includes net income plus depreciation and amortization plus, where applicable, any decreases in accounts receivable and accrued rental income or increases in accounts payable minus, where applicable, any increases in accounts receivable and accrued rental income or decreases in accounts payable. In addition, cash generated from operations is reduced for any property costs related to development projects and is increased by proceeds when the project is sold (usually in less than twelve months).
 
(5) Investors in this program receive interest per annum, which is included in interest expense. Therefore, tax and cash distribution data per $1,000 invested is not applicable.
 
(6) Cole Credit Property Trust, Inc., and Cole Credit Property Trust II, Inc. maintain their books on a GAAP basis of accounting rather than on a tax basis.
 
(7) Represents cash flows from operations in excess of distributions from previous periods.
 
(8) Represents cash flows from operations in excess of distributions from previous periods and cash proceeds from line of credit borrowings.
 
 
Past performance is not necessarily indicative of future results.


59


 

TABLE IV
 
RESULTS OF COMPLETED PROGRAMS (UNAUDITED)
 
The following table presents summary information on the results of Prior Real Estate Programs that completed operations since January 1, 2005 and that had similar or identical investment objectives to those of this program. All amounts are from the inception of the program to the date the program was completed.
 
                         
    Cole
    Cole
       
    Southwest
    Collateralized
    Cole
 
    Opportunity
    Senior Notes,
    Santa Fe
 
Program Name
  Fund LP     LLC     Investors, LP  
 
Dollar amount raised
  $ 13,905,850     $ 28,038,500     $ 6,180,000  
Number of properties purchased
    2       45       1  
Date of closing of offering
    8/12/2001       6/3/2004       11/20/2002  
Date of first sale of property
    6/1/2002       11/6/2003       11/30/2007  
Date of final sale of property
    4/6/2005       4/26/2006       11/30/2007  
Tax and Distribution Data Per $1,000 Investment Through 12/31/09
                       
Federal income tax results:
                       
Ordinary income (loss)
                       
— from operations
  $ (344 )   $  (2)   $ (304 )
— from recapture
    247        (2)     429  
Capital gain (loss)
    80        (2)     1,762  
Deferred gain
                       
— Capital
           (2)      
— Ordinary
           (2)      
Cash distributions to investors:
                       
Source (on Tax Basis)(1)
                       
— Investment income
    2        (2)     824  
— Return of capital
    829       28,038,500  (2)     1,000  
Source (on Cash Basis)
                       
                       
— Sales
    829       85,696,933  (3)     1,731  
— Refinancing
           (2)      
— Operations
    2       (506,433 )(2)     93  
— Other
           (2)      
Receivable on net purchase money financing
                 
 
 
 
Past performance is not necessarily indicative of future results.


60


 

 
TABLE IV
 
RESULTS OF COMPLETED PROGRAMS (UNAUDITED) — (Continued)
 
                         
                Cole
 
          Cole Credit
    Collateralized
 
    Cole Credit
    Property
    Senior
 
    Property
    Fund II,
    Notes II,
 
Program Name
  Fund, LP     LP     LLC  
 
Dollar amount raised
  $ 25,000,000     $ 24,494,500     $ 28,750,000  
Number of properties purchased
    14       10       49  
Date of closing of offering
    9/2/2003       3/25/2004       2/15/2005  
Date of first sale of property
    9/30/2008       9/30/2008       8/13/2004  
Date of final sale of property
    9/30/2008       9/30/2008       5/8/2008  
Tax and Distribution Data Per $1,000 Investment Through 12/31/09
                       
Federal income tax results:
                       
Ordinary income (loss)
                       
— from operations
  $ 230     $ 218     $  (2)
— from recapture
    220       252        (2)
Capital gain (loss)
    202       119        (2)
Deferred gain
                       
— Capital
                 (2)
— Ordinary
                 (2)
Cash distributions to investors:
                       
Source (on Tax Basis)(1)
                       
— Investment income
    488       507        (2)
— Return of capital
    1,000       1,000       28,750,000  (2)
Source (on Cash Basis)
                       
                       
— Sales
    1,035       1,091       153,355,044  (3)
— Refinancing
                 (2)
— Operations
    453       416       (7,231,419 )(2)
— Other
                (2)
Receivable on net purchase money financing
                 
 
 
(1) The respective program maintains its books on a tax basis of accounting rather than on a GAAP basis. There are potential differences in accounting for cash distributions on a tax basis and GAAP basis, the most significant of which is that partnership syndication costs, which include securities commissions and other costs, would be recorded as a reduction of capital for GAAP purposes, which would result in lower return of capital and higher investment income amounts on a GAAP basis than on a tax basis.
 
(2) Investors in this program receive interest per annum, which is included in interest expense. Therefore, tax and cash distribution data per $1,000 invested is not applicable.
 
(3) Over the course of the program, certain properties acquired with the initial note proceeds were sold and the sales proceeds were reinvested in replacement properties. Certain replacement properties were subsequently sold and the sales proceeds were reinvested in new replacement properties, this may have occurred multiple times over the life of the program or certain properties. This amount represents the accumulated proceeds from sale and reinvestment of the sales proceeds in replacement properties.
 
 
Past performance is not necessarily indicative of future results.

61


 

TABLE V
 
RESULTS OF SALES OR DISPOSALS OF PROPERTIES (UNAUDITED)
 
This table provides summary information on the results of sales or disposals of properties since January 1, 2007 by Prior Real Estate Programs having similar investment objectives to those of this program. All amounts are through December 31, 2009.
 
                                                                                         
                                                                Excess
 
                                              Including Closing and Soft Costs     (Deficiency)
 
                Selling Price, Net of Closing Costs and GAAP Adjustments                 Total
          of Property
 
                            Purchase
                      Acquisition
          Operating
 
                            Money
    Adjustments
                Cost, Capital
          Cash
 
                Cash Received
    Mortgage
    Mortgage
    Resulting from
          Original
    Improvements,
          Receipts
 
    Date
    Date of
    Net of Closing
    Balance at
    Taken Back by
    Application of
          Mortgage
    Closing and
          Over Cash
 
Property
  Acquired     Sale     Costs     Time of Sale     Program     GAAP(3)     Total(1)     Financing     Soft Costs(2)     Total     Expenditures  
 
Cole Santa Fe Investors, LP — Santa Fe Square
    07/99       11/07       11,243,173       15,026,825                   26,269,998       3,443,065       12,809,742       16,252,807       319,660  
Cole Collateralized Senior Notes II, LLC
                                                                                       
DST Interests in Home Depot Bellingham, WA(5)
    01/06       01/07       22,462,440                         22,462,440       17,040,000       5,422,440       22,462,440       643,729  
Walgreens New Kensington, PA
    04/06       05/07       2,099,420       3,255,000                   5,354,420       4,006,000       1,311,550       5,317,550       149,434  
Walgreens Lorain, OH
    11/06       06/07       5,134,371                         5,134,371             4,944,487       4,944,487       174,154  
DST Interests in Cole Net Lease Portfolio V(9)(5)
    Various       09/07       19,985,580       25,443,000                   45,428,580       29,464,000       15,964,580       45,428,580       302,801  
Tortuga Cantina Woodlands, TX
    12/03       05/08       502,807       1,355,250                   1,858,057       1,345,997       671,188       2,017,185       414,142  
Cole Collateralized Senior Notes III, LLC
                                                                                       
DST Interests in Cole Net Lease Portfolio III(7)(5)
    Various       02/07       13,776,305       23,365,000                   37,141,305       28,418,000       8,723,305       37,141,305       187,120  
Walgreens Grandview, MO
    09/06       01/07       1,684,764       4,918,000                   6,602,764       4,918,000       1,463,883       6,381,883       41,637  
Walgreens Morgantown, WV
    09/06       03/07       2,358,280       3,563,000                   5,921,280       4,385,000       1,398,566       5,783,566       81,761  
Walgreens Kinston, NC
    11/06       06/07       2,142,100       3,052,000                   5,194,100       3,756,000       1,175,790       4,931,790       45,750  
Taco Bell Elwood, IN
    07/07       08/07       581,963       960,000                   1,541,963             1,350,237       1,350,237       7,369  
DST Interests in Cole Net Lease Portfolio VI(10)(5)
    Various       02/08       23,798,400       29,740,000                   53,538,400       29,740,000       23,798,400       53,538,400       386,094  
Cole Collateralized Senior Notes IV, LLC
                                                                                       
DST Interests in Cole Net Lease Portfolio IV(8)(5)
    Various       08/07       5,301,010       6,488,000                   11,789,010       8,899,000       2,890,010       11,789,010       51,556  
Walgreens Auburn, AL
    05/06       06/07       2,338,561       3,505,000                   5,843,561       4,314,000       1,398,221       5,712,221       148,452  
Cole Acquisitions I, LLC(6)
                                                                                       
TIC Interests in Barrywoods Crossing Kansas City, MO(4)
    06/06       01/07       17,968,247       28,275,000                   46,243,247       38,200,000       8,043,247       46,243,247       543,718  
TIC Interests in Centerpointe of Woodridge(4)
    02/07       12/07       19,513,890       29,413,000                   48,926,890       36,200,000       12,726,890       48,926,890       462,795  
CVS Robertsdale, AL
    04/06       02/08       1,703,695       2,720,000                   4,423,695       3,348,000       1,111,360       4,459,360       222,906  
Cole Credit Property Fund, LP
                                                                                       
Payless Shoes Columbia, SC
    02/03       09/08       539,250       860,000                   1,399,250             1,581,966       1,581,966       582,574  
Walgreens Jacksonville, FL
    02/03       09/08       2,538,500       2,510,750                   5,049,250       3,652,000       855,318       4,507,318       1,398,635  
CVS Hamilton, OH
    03/03       09/08       1,811,750       1,787,500                   3,599,250             3,266,592       3,266,592       1,058,181  
Walgreens Akron, OH
    04/03       09/08       919,250       1,900,000                   2,819,250             2,800,400       2,800,400       688,613  
Walgreens Seattle, WA
    04/03       09/08       3,299,244       3,349,500                   6,648,744       4,848,000       1,223,201       6,071,201       2,019,210  
Walgreens LaMarque, TX
    05/03       09/08       2,232,250       2,277,000                   4,509,250       3,296,000       832,650       4,128,650       1,188,276  
CVS Mechanicville, NY
    06/03       09/08       1,298,850       1,290,000                   2,588,850       1,824,000       544,647       2,368,647       649,045  
Office Depot Laurel, MS
    06/03       09/08       1,379,250       1,270,000                   2,649,250             2,320,534       2,320,534       815,536  
Home Depot Colma, CA(11)
    06/03       09/08       17,553,309       21,613,000                   39,166,309       26,400,000       6,970,111       33,370,111       11,735,401  
Walgreens Saginaw, MI
    06/03       09/08       1,916,750       2,282,500                   4,199,250             4,141,775       4,141,775       1,222,700  
Walgreens Tulsa, OK
    08/03       09/08       973,750       1,215,500                   2,189,250             2,208,207       2,208,207       675,934  
Walgreens Broken Arrow, OK
    08/03       09/08       971,750       1,127,500                   2,099,250             2,041,363       2,041,363       628,969  
Office Depot — London, KY
    09/03       09/08       1,819,250       1,680,000                   3,499,250             3,076,041       3,076,041       1,070,680  
Cole Credit Property Fund II, LP
                                                                                       
Best Buy Las Cruces, NM
    11/03       09/08       2,290,250       3,809,000                   6,099,250             5,873,060       5,873,060       1,473,826  
Staples Angola, IN
    12/03       09/08       1,200,250       1,999,000                   3,199,250             3,087,065       3,087,065       733,421  
 
 
Past performance is not necessarily indicative of future results.


62


 

 
TABLE V
 
RESULTS OF SALES OR DISPOSALS OF PROPERTIES (UNAUDITED) — (Continued)
 
                                                                                         
                                                                Excess
 
                                              Including Closing and Soft Costs     (Deficiency)
 
                Selling Price, Net of Closing Costs and GAAP Adjustments                 Total
          of Property
 
                            Purchase
                      Acquisition
          Operating
 
                            Money
    Adjustments
                Cost, Capital
          Cash
 
                Cash Received
    Mortgage
    Mortgage
    Resulting from
          Original
    Improvements,
          Receipts
 
    Date
    Date of
    Net of Closing
    Balance at
    Taken Back by
    Application of
          Mortgage
    Closing and
          Over Cash
 
Property
  Acquired     Sale     Costs     Time of Sale     Program     GAAP(3)     Total(1)     Financing     Soft Costs(2)     Total     Expenditures  
 
TJ Maxx Staunton, VA
    02/04       09/08       1,183,250       3,116,000                   4,299,250             5,033,670       5,033,670       1,320,813  
AT&T Santa Clara, CA
    03/04       09/08       4,156,030       6,032,000                   10,188,030             9,293,258       9,293,258       2,025,298  
Walgreens Tulsa (Memorial), OK
    03/04       09/08       1,023,250       1,926,000                   2,949,250       2,320,000       657,933       2,977,933       631,667  
Walgreens Crossville, TN
    03/04       09/08       1,696,250       2,753,000                   4,449,250       3,388,000       871,868       4,259,868       815,324  
CVS Columbia I, TN
    05/04       09/08       884,250       1,715,000                   2,599,250       1,840,000       547,215       2,387,215       275,980  
CVS Columbia II, TN
    05/04       09/08       664,250       1,735,000                   2,399,250       1,860,000       558,230       2,418,230       291,369  
Walgreens Newton, IA
    10/04       09/08       1,936,250       2,393,000                   4,329,250       2,393,000       2,107,368       4,500,368       794,166  
 
 
(1) None of the amounts are being reported for tax purposes on the installment basis. See Table IV for allocation of the taxable gains between ordinary and capital income for all sales.
 
(2) The amounts shown do not include a pro rata share of the original offering costs. There were no carried interest received in lieu of commissions in connection with the acquisition of the property.
 
(3) As the financial statements are prepared on an income tax basis, there are no GAAP adjustments included herein.
 
(4) Amounts herein relate to the sale of tenant-in-common interests in a single-tenant commercial property. There was no gain or loss related to the sales as the interests in the property were sold at cost, with each purchaser acquiring their interest with cash and the assumption of a pro-rata portion of any existing loan on the property.
 
(5) Amounts herein relate to the sale of DST interests in single-tenant commercial properties. There was no gain or loss related to the sales as the interests in the property were sold at cost, with each purchaser acquiring their interest with cash and the assumption of a pro-rata portion of any existing loan on the property.
 
(6) These properties were acquired by a joint venture between Cole Collateralized Senior Notes, LLC, Cole Collateralized Senior Notes II, LLC, Cole Collateralized Senior Notes III, LLC, and Cole Collateralized Senior Notes IV, LLC.
 
(7) Cole Net Lease Portfolio III DST includes: BJ’s Wholesale Kendall, FL, CVS Baton Rouge, LA, and CVS San Antonio, TX.
 
(8) Cole Net Lease Portfolio IV DST includes: Tractor Supply Rutland, VT, Tractor Supply Watertown, WI, and Walgreens Ozark, MO.
 
(9) Cole Net Lease Portfolio V DST includes: CVS Flowery Branch, GA, Walgreens Ellenton, FL, Walgreens Gretna, LA, Walgreens Mineral Wells, TX, Logan’s Roadhouse Houston, TX, Logan’s Roadhouse Killeen, TX, Logan’s Roadhouse Tuscaloosa, AL, Logan’s Roadhouse Waco, TX, and Wal-Mart Chanute, KS.
 
(10) Cole Net Lease Portfolio VI DST includes: Mercedes Benz West Covina, CA, Walgreens Westford, MA, Walgreens Wilmington, MA, Walgreens Brenham, TX, Starbucks Crestwood, KY, Starbucks Danville, KY, and Starbucks Somerset, KY.
 
(11) Home Depot Colma, CA was acquired by Cole Credit Property Fund, LP and Cole Credit Property Fund II, LP.
 
 
Past performance is not necessarily indicative of future results.

63