SECURITIES AND EXCHANGE COMMISSION
Maryland (State or other jurisdiction of incorporation or organization) |
000-53960 (Commission File Number) |
26-1846406 (I.R.S. Employer Identification No.) |
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 |
2
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
1
2
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 |
3
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 |
4
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. |
5
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
|
| |
6
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
|
| | |
7
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
|
| | |
8
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. |
9
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 | % |
10
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 | % |
11
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 | % |
12
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 | % |
13
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 | % |
14
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 | % |
15
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 | % |
16
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 | % |
17
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 | % |
18
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 | % |
19
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 | % |
20
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 | % |
21
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 | % |
22
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 | % |
23
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 | % |
24
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 | % |
25
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 | % |
26
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 | % |
27
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 | % |
28
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 | % |
29
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 | % |
30
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 | % |
31
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 | % |
32
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 | % |
33
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 | % |
34
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 | % |
35
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 | % |
36
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 | % |
37
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 | % |
38
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 | % |
39
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 | % |
40
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 | % |
41
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 | % |
42
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 | % |
43
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 | % |
44
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 | % |
45
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 | % |
46
Kohls 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 | % |
47
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 | % |
48
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 | % |
49
Kohls 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 | % |
50
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 | % |
51
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 | % |
52
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 | % |
53
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 | % |
54
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 | % |
55
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 | % |
56
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 | % |
57
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 | % |
58
(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. |
59
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
|
| | |
60
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. |
61
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 |
62
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: BJs 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, Logans Roadhouse Houston, TX, Logans Roadhouse Killeen, TX, Logans Roadhouse Tuscaloosa, AL, Logans 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. |
63