| a chart illustrating our organizational structure upon the completion of our transition to self-management; |
Q: | What does self-management mean? |
A: | Self-management is a corporate model based on internal management rather than external management. In general, non-traded REITs are externally managed. With external management, a REIT is dependent upon an external advisor. An externally-managed REIT typically pays significant acquisition fees, asset management fees, property management fees and other fees to its advisor. |
In contrast, under our self-management program, we are managed internally by our management team led by Scott D. Peters, our Chief Executive Officer, President and Chairman of the Board of Directors, as well as our experienced board of directors. With a self-managed REIT, fees to third parties are expected to be substantially reduced and performance-driven. |
Q: | Why did you decide to become self-managed? |
A: | We decided to become self-managed for several reasons: |
Management Team. We believe
that our management team, led by Mr. Peters, has the
experience and expertise to efficiently and effectively operate
our company. In addition, we have hired Kellie S. Pruitt, our
Chief Accounting Officer, Kelly Hogan, our Controller, and other
personnel. We have also engaged Mark Engstrom as an independent
consultant to serve as our acquisition and asset manager and we
expect to hire Mr. Engstrom as a full-time employee in the
future. We intend to continue to hire additional employees and
engage independent consultants to expand our self-management
infrastructure, assist in our transition to a self-managed
company and fulfill other responsibilities, including
acquisitions, accounting, asset management, strategic investing
and corporate and securities compliance. Mr. Peters is
leading our transition to a self-management structure. Our
internal management team will manage our
day-to-day
operations and oversee and supervise our employees and third
party service providers, who will be retained on an as-needed
basis. All key personnel will report directly to Mr. Peters.
|
Governance. An integral part
of our self-management program is our experienced board of
directors. Our board of directors provides effective ongoing
governance for our company and spends a substantial amount of
time overseeing our transition to self-management. Our
governance and management framework is one of our key strengths.
|
Significantly Reduced
Cost. From inception through December 31,
2008, we incurred to our advisor and its affiliates
approximately $28,479,000 in acquisition fees; approximately
$7,767,000 in asset
|
2
management fees; approximately $2,963,000 in property
management fees; and approximately $1,513,000 in leasing fees.
We expect third party property management expenses and third
party acquisition expenses, including legal fees, due diligence
fees and closing costs, to remain approximately the same as
under external management. We believe however, that the total
cost of the self-management program will be substantially less
than the cost of external management. While our board of
directors, including a majority of our independent directors,
previously determined that the fees to our advisor were fair,
competitive and commercially reasonable to us and on terms and
conditions not less favorable to us than those available from
unaffiliated third parties, we now believe that by having our
own employees and independent consultants manage our operations
and retain third party providers, we will significantly reduce
our cost structure. |
No Internalization
Fees. Unlike many other non-listed REITs that
internalize or pay to acquire various management functions and
personnel, such as advisory and asset management services, from
their sponsor or advisor prior to listing on a national
securities exchange for substantial fees, we will not be
required to pay such fees under our self-management program. We
believe that by not paying such fees, as well as operating more
cost-effectively under our self-management program, we will save
a substantial amount of money. To the extent that our management
and board of directors determine that utilizing third party
service providers for certain services is more cost-effective
than conducting such services internally, we will pay for these
services based on negotiated terms and conditions consistent
with the current marketplace for such services on an as-needed
basis.
|
Funding of
Self-Management. We believe that the cost of the
self-management program will be substantially less than the cost
of external management. Therefore, although we are incurring
additional costs now related to our transition to
self-management, we expect the cost of the self-management
program to be effectively funded by future cost savings.
Pursuant to the amended advisory agreement, we have already
reduced acquisition fees and asset management fees payable to
our advisor, which we believe will result in substantial cost
savings. In addition, we anticipate that we will achieve further
cost savings in the future as a result of reduced and/or
eliminated acquisition fees, asset management fees,
internalization fees and other outside fees.
|
Dedicated Management and Increased
Accountability. Under our self-management
program, our officers and employees will only work for our
company and will not be associated with any outside advisor or
other third party service providers. Our management team, led by
Mr. Peters, has direct oversight of employees, independent
consultants and third party service providers on an ongoing
basis. We believe that these direct reporting relationships,
along with our performance-based compensation programs and
ongoing oversight by our management team, create an environment
for and will achieve increased accountability and efficiency.
|
Conflicts of Interest. We
believe that self-management works to remove inherent conflicts
of interest that necessarily exist between an externally advised
REIT and its advisor. The elimination or reduction of these
inherent conflicts of interest is one of the major reasons that
we elected to proceed with the self-management program.
|
Q: | When did you begin the transition to self-management? |
A: | On November 14, 2008, we entered into the amended advisory agreement with our operating partnership, our advisor and Grubb & Ellis Realty Investors, as well as related agreements. The amended advisory agreement became effective as of October 24, 2008 and expires on September 20, 2009, unless sooner terminated pursuant to its terms. We intend to complete our transition to self-management on or before September 20, 2009. |
Our main objectives in amending the advisory agreement were to reduce our acquisition and asset management fees and to eliminate the need for internalization by setting the framework for the transition to self-management. We began the transition to self-management immediately after the effective date of the amended advisory agreement. Under the amended advisory agreement, our advisor agreed to use reasonable efforts to cooperate with us as we pursue and implement a self-management program. Upon or |
3
prior to completion of our transition to self-management and/or the termination of the amended advisory agreement, we will no longer be advised by our advisor or consider our company to be sponsored by Grubb & Ellis Company, or Grubb & Ellis. |
Q: | Were you self-managed upon the commencement of this offering? |
A: | No. At the commencement of this offering we had minimal assets and operations and we did not believe that it was efficient at that time to engage our own internal management team. We contracted with our advisor to perform certain advisory services for us as our external advisor. As of March 26, 2009, we had acquired 43 geographically diverse properties and other real estate related assets for a total purchase price of approximately $1,000,520,000. As a result of our growth and success, our board of directors believes that we now have the critical mass required to support a self-management program and have accordingly commenced our transition to self-management. We amended and restated the advisory agreement with our advisor on November 14, 2008 and after the effective date, October 24, 2008, we immediately began the transition to self-management. |
Q: | Do you expect to engage any outside service providers? |
A: | Yes, we expect to enter into one or more services agreements with third party service providers. Under these agreements, our third party service providers may provide us with various services on an as-needed basis, subject to market rates and performance standards. These services may include, without limitation, consulting, property management, property accounting and acquisition services. Under the self-management program, we intend to customize our agreements with third party service providers to ensure that we retain effective oversight, input and control over all major decisions. All such third party services will be closely monitored on an on-going basis by our management team. |
Q: | What is the role of American Realty Capital II, LLC ? |
A: | We have established a strategic relationship with American Realty Capital II, LLC, or ARC II. Pursuant to the terms of the services agreement with ARC II, or the services agreement, ARC II will provide consulting services to us in connection with our self-management program. These services are not currently provided by our advisor pursuant to our advisory agreement. In addition, ARC II will make available to us on an ongoing and as needed basis, backup support services, including, without limitation, acquisitions, dispositions, property management, leasing and asset accounting services. Unless we determine otherwise as part of our self-management program, we do not currently plan to consider the use of, or plan to contract for, the backup support services prior to the termination or expiration of the advisory agreement. As part of our self-management plan, we intend to perform most if not all of such services in-house. The services agreement provides us with the ongoing availability of the backup support services. Under the services agreement, we are not obligated to use ARC II for any of the backup support services, nor are we limited in using any other service provider. ARC II may be entitled to receive a 1.5% subordinated incentive payment as consideration for providing consulting services and for making available backup support services to us. ARC II will receive additional compensation for specific support services as ARC II is requested to provide such services. See Entry Into Services Agreement below. |
Q: | Will you change the name of your company? |
A: | Yes. Prior to or upon the completion of our transition to self-management, we will change our name to Healthcare Trust of America, Inc. We believe this new name is consistent with our company being an independent, self-managed entity and will uniquely identify our company in the marketplace. |
Q: | Will you have a new principal executive office? |
A: | Yes. In connection with our transition to self-management, we have established a new corporate office which houses our Chief Executive Officer, our Chief Accounting Officer, and other management and support personnel. The address of our new office is The Promenade, Suite 440, 16427 North Scottsdale, Scottsdale, AZ 85254 and our telephone number at that address is (480) 998-3478. We anticipate that prior to or upon the completion of our transition to self-management, our new office will serve as our principal executive office. |
4
Q: | What are your investment objectives? |
A: | Our investment objectives are: |
to acquire quality properties that generate
sustainable growth in cash flow from operations to pay regular
cash distributions;
|
to preserve, protect and return your capital
contribution;
|
to realize growth in the value of our
investments upon our ultimate sale of such investments; and
|
to be prudent, patient and deliberate, taking
into account current real estate markets.
|
Each property we acquire is carefully and diligently reviewed and analyzed to make sure it is consistent with our short and long-term investment objectives. Our goal is to at all times maintain a strong balance sheet and always have sufficient funds to deal with short and long-term operating needs. Macro-economic disruptions have broadly impacted the economy and have caused an imbalance between buyers and sellers of real estate assets, including medical office buildings and other healthcare-related real estate assets. We anticipated that these tough economic conditions would create opportunities for our company to acquire such assets at higher capitalization rates, as the real estate market adjusted downward. In the fourth quarter of 2008 and first quarter of 2009, we opted not to proceed with certain acquisitions which we determined merited re-pricing. We renegotiated other deals to lower pricing points. As of March 31, 2009, we had cash on hand of over $250,000,000, which we intend to use to acquire assets that are priced at levels consistent with todays economy. We believe that during this turbulent economic cycle, our cash on hand will provide our company with opportunities to acquire medical office buildings and other healthcare-related real estate assets at favorable pricing. |
Q: | Who can help answer my questions? |
A: | For questions about the offering or to obtain additional copies of this prospectus, contact your registered broker-dealer or investment advisor or contact: |
Investor Services Department
|
Scott D. Peters | |||
Grubb & Ellis Healthcare REIT Advisor, LLC
|
Grubb & Ellis Healthcare REIT, Inc. | |||
1551 N. Tustin Avenue, Suite 300
|
The Promenade, Suite 440 | |||
Santa Ana, California 92705
|
or | 16427 North Scottsdale Road | ||
Telephone: (877) 888-7348 or (714) 667-8252
|
Scottsdale, Arizona 85254 | |||
Facsimile: (714) 667-6843
|
Telephone: (480) 998-3478 | |||
Facsimile: (480) 991-0755 |
5
6
(1) | Grubb & Ellis Healthcare REIT Advisor, LLC owns less than a 0.01% interest in our company and in our operating partnership. |
7
| property management services for a fee of 2.73% of gross income of the property; |
| acquisition services for a fee of 0.45% of the contract purchase price if the acquisition is not sourced by ARC II, or 1.125% of the contract purchase price if the acquisition is sourced by ARC II; |
| property disposition services for a fee of 1.0% of the contract sales price, but not to exceed 50% of a competitive real estate commission; and |
| asset accounting services for a fee of 0.22% of average invested assets. |
8
9
10
11
12
13
14
| the election or removal of directors; |
| any amendment of our charter, except that our board of directors may amend our charter without stockholder approval to change our name or the name of other designation or the par value of any class or series of our stock and the aggregate par value of our stock, increase or decrease the aggregate number of our shares of stock, increase or decrease the number of our shares of any class or series that we have the authority to issue, or effect certain reverse stock splits; |
| our dissolution; and |
| certain mergers, consolidations and sales or other dispositions of all or substantially all of our assets. |
15
16
17
| to acquire quality properties that generate sustainable growth in cash flow from operations to pay regular cash distributions; |
| to preserve, protect and return your capital contributions; |
| to realize growth in the value of our investments upon our ultimate sale of such investments; and |
| to be prudent, patient and deliberate, taking into account current real estate markets. |
18
19
Properties Owned |
||||||||
As a Percentage of |
||||||||
State
|
Number | Aggregate Purchase Price | ||||||
Arizona
|
3 | 5.7 | % | |||||
California
|
2 | 4.2 | ||||||
Colorado
|
1 | 1.5 | ||||||
Florida
|
3 | 7.5 | ||||||
Georgia
|
6 | 9.6 | ||||||
Indiana
|
5 | 13.8 | ||||||
Minnesota
|
2 | 1.8 | ||||||
Missouri
|
1 | 3.8 | ||||||
New Hampshire
|
1 | 1.5 | ||||||
Ohio
|
4 | 7.5 | ||||||
Oklahoma
|
1 | 3.1 | ||||||
Pennsylvania
|
1 | 2.8 | ||||||
Tennessee
|
1 | 1.9 | ||||||
Texas
|
4 | 11.6 | ||||||
Utah
|
1 | 3.2 | ||||||
Multiple states
|
5 | 20.5 | ||||||
Total
|
41 | 100 | % | |||||
Number |
Gross |
|||||||
of |
Leasable |
|||||||
Type of Investment
|
Investments | Area | ||||||
Medical Office
|
33 | 3,936,000 | ||||||
Healthcare Related Facility
|
5 | 909,000 | ||||||
Office
|
3 | 311,000 | ||||||
Other Real Estate Related Assets
|
1 | N/A | ||||||
Total
|
42 | 5,156,000 | ||||||
2004(1) | 2005(1) | 2006(1) | 2007(2) | 2008(2) | ||||||||||||||||
Average Effective Annual Rent per Square Foot
|
N/A | N/A | N/A | $ | 18.41 | $ | 16.87 | |||||||||||||
Occupancy Rate
|
N/A | N/A | N/A | 88.6 | % | 91.3 | % |
(1) | We were initially capitalized on April 28, 2006 and therefore we consider that our date of inception. We purchased our first property on January 22, 2007. |
(2) | Based on leases in effect as of December 31, 2007 and December 31, 2008. |
20
% of Leased |
% of Total |
|||||||||||||||||||
Area |
Annual |
Annual Rent |
||||||||||||||||||
Number of |
Total Sq. Ft. |
Represented |
Rent Under |
Represented by |
||||||||||||||||
Leases |
of Expiring |
by Expiring |
Expiring |
Expiring Leases |
||||||||||||||||
Year Ending December 31,
|
Expiring | Leases | Leases | Leases | (1) | |||||||||||||||
2009
|
127 | 285,000 | 6.3 | % | $ | 5,724,000 | 6.1 | % | ||||||||||||
2010
|
115 | 468,000 | 10.4 | 9,204,000 | 9.8 | |||||||||||||||
2011
|
114 | 498,000 | 11.1 | 9,835,000 | 10.4 | |||||||||||||||
2012
|
117 | 426,000 | 9.5 | 8,380,000 | 8.9 | |||||||||||||||
2013
|
103 | 612,000 | 13.6 | 12,928,000 | 13.7 | |||||||||||||||
2014
|
40 | 516,000 | 11.5 | 7,976,000 | 8.4 | |||||||||||||||
2015
|
31 | 188,000 | 4.2 | 4,630,000 | 4.9 | |||||||||||||||
2016
|
38 | 347,000 | 7.7 | 7,531,000 | 8.0 | |||||||||||||||
2017
|
40 | 323,000 | 7.2 | 6,829,000 | 7.2 | |||||||||||||||
2018
|
46 | 364,000 | 8.1 | 7,384,000 | 7.8 | |||||||||||||||
2019
|
16 | 97,000 | 2.1 | 2,920,000 | 3.1 | |||||||||||||||
Thereafter
|
35 | 375,000 | 8.3 | 11,094,000 | 11.7 | |||||||||||||||
Total
|
822 | 4,499,000 | 100 | % | $ | 94,435,000 | 100 | % | ||||||||||||
(1) | The annual rent percentage is based on the total annual contractual base rent as of December 31, 2008. |
Annual Rent |
||||||||||||||||||||||||||
Date |
GLA |
Purchase |
Mortgage |
Physical |
per Leased |
|||||||||||||||||||||
Property
|
Property Location | Acquired | (Sq Ft) | Price | Debt | Occupancy | Sq Ft | |||||||||||||||||||
Lima Medical Office Portfolio(1)
|
Lima, OH | 01/16/09 | 3,000 | $ | 385,000 | $ | | 100 | % | $ | 10.83 | |||||||||||||||
Wisconsin Medical Office Buildings Portfolio
|
Menomonee Falls, Mequon, Milwaukee and Richfield, WI |
02/27/09 | 185,000 | 33,719,000 | | 100 | 15.52 | |||||||||||||||||||
Mountain Empire Portfolio(1)
|
Rogersville, TN | 03/27/09 | 13,000 | 2,275,000 | | 100 | 15.45 | |||||||||||||||||||
Lima Medical Office Portfolio(1)
|
Lima, OH | 04/21/09 | 3,000 | 425,000 | | | | |||||||||||||||||||
Total
|
204,000 | $ | 36,804,000 | $ | | |||||||||||||||||||||
(1) | This acquisition is a condo/building related to an existing property. |
21
December 31, |
April 28, 2006 |
|||||||||||||||
Selected Financial Data
|
2008 | 2007 | 2006 | (Date of Inception) | ||||||||||||
BALANCE SHEET DATA:
|
||||||||||||||||
Total assets
|
$ | 1,113,923,000 | $ | 431,612,000 | $ | 385,000 | $ | 202,000 | ||||||||
Mortgage loan payables, net
|
$ | 460,762,000 | $ | 185,801,000 | $ | | $ | | ||||||||
Stockholders equity (deficit)
|
$ | 599,320,000 | $ | 175,590,000 | $ | (189,000 | ) | $ | 2,000 |
Period from |
||||||||||||
April 28, 2006 |
||||||||||||
(Date of Inception) |
||||||||||||
through |
||||||||||||
Years Ended December 31, |
December 31, |
|||||||||||
2008 | 2007 | 2006 | ||||||||||
STATEMENT OF OPERATIONS DATA:
|
||||||||||||
Total revenues
|
$ | 80,418,000 | $ | 17,626,000 | $ | | ||||||
Loss from continuing operations
|
$ | (28,448,000 | ) | $ | (7,666,000 | ) | $ | (242,000 | ) | |||
Net loss
|
$ | (28,448,000 | ) | $ | (7,666,000 | ) | $ | (242,000 | ) | |||
Loss per share basic and diluted(1):
|
||||||||||||
Loss from continuing operations
|
$ | (0.66 | ) | $ | (0.77 | ) | $ | (149.03 | ) | |||
Net loss
|
$ | (0.66 | ) | $ | (0.77 | ) | $ | (149.03 | ) | |||
STATEMENT OF CASH FLOWS DATA:
|
||||||||||||
Cash flows provided by operating activities
|
$ | 20,677,000 | $ | 7,005,000 | $ | | ||||||
Cash flows used in investing activities
|
$ | (526,475,000 | ) | $ | (385,440,000 | ) | $ | | ||||
Cash flows provided by financing activities
|
$ | 628,662,000 | $ | 383,700,000 | $ | 202,000 | ||||||
OTHER DATA:
|
||||||||||||
Distributions declared
|
$ | 31,180,000 | $ | 7,250,000 | $ | | ||||||
Distributions declared per share
|
$ | 0.73 | $ | 0.70 | $ | | ||||||
Funds from operations(2)
|
$ | 8,745,000 | $ | 2,124,000 | $ | (242,000 | ) | |||||
Net operating income(3)
|
$ | 52,244,000 | $ | 11,589,000 | $ | |
(1) | Net loss per share is based upon the weighted average number of shares of our common stock outstanding. Distributions by us of our current and accumulated earnings and profits for federal income tax purposes are taxable to stockholders as ordinary income. Distributions in excess of these earnings and profits generally are treated as a non-taxable reduction of the stockholders basis in the shares of our common stock to the extent thereof (a return of capital for tax purposes) and, thereafter, as taxable gain. These distributions in excess of earnings and profits will have the effect of deferring taxation of the distributions until the sale of the stockholders common stock. |
(2) | For additional information on FFO, refer to Our Performance Funds from Operations set forth below, which includes a reconciliation of our GAAP net income(loss) to FFO for the years ended December 31, 2008 and 2007 and for the period from April 28, 2006 (Date of Inception) through December 31, 2006. |
(3) | For additional information on net operating income, refer to Our Property Performance Net Operating Income set forth below, which includes a reconciliation of our GAAP net income(loss) to net operating |
22
income for the years ended December 31, 2008 and 2007 and for the period from April 28, 2006 (Date of Inception) through December 31, 2006. |
Three Months Ended | ||||||||||||||||
December 31, |
September 30, |
June 30, |
March 31, |
|||||||||||||
2008 | 2008 | 2008 | 2008 | |||||||||||||
Distributions paid in cash
|
$ | 5,669,000 | $ | 4,144,000 | $ | 2,961,000 | $ | 2,169,000 | ||||||||
Distributions reinvested
|
5,192,000 | 3,572,000 | 2,437,000 | 1,898,000 | ||||||||||||
Total distributions
|
$ | 10,861,000 | $ | 7,716,000 | $ | 5,398,000 | $ | 4,067,000 | ||||||||
Source of distributions:
|
||||||||||||||||
Cash flow from operations
|
$ | 5,044,000 | $ | 7,716,000 | $ | 4,455,000 | $ | 2,586,000 | ||||||||
Offering proceeds
|
5,817,000 | | 943,000 | 1,481,000 | ||||||||||||
Total sources
|
$ | 10,861,000 | $ | 7,716,000 | $ | 5,398,000 | $ | 4,067,000 |
23
24
Three Months Ended | ||||||||||||||||
December 31, |
September 30, |
June 30, |
March 31, |
|||||||||||||
2008 | 2008 | 2008 | 2008 | |||||||||||||
Net (loss) income
|
$ | (16,479,000 | ) | $ | (5,685,000 | ) | $ | 326,000 | $ | (6,610,000 | ) | |||||
Add:
|
||||||||||||||||
Depreciation and amortization consolidated properties
|
12,493,000 | 11,213,000 | 7,439,000 | 6,253,000 | ||||||||||||
Less:
|
||||||||||||||||
Depreciation and amortization related to minority interests
|
(51,000 | ) | (51,000 | ) | (51,000 | ) | (52,000 | ) | ||||||||
FFO
|
$ | (4,037,000 | ) | $ | 5,477,000 | $ | 7,714,000 | $ | (409,000 | ) | ||||||
FFO per share basic
|
$ | (0.06 | ) | $ | 0.11 | $ | 0.23 | $ | (0.02 | ) | ||||||
FFO per share diluted
|
$ | (0.06 | ) | $ | 0.11 | $ | 0.23 | $ | (0.02 | ) | ||||||
Weighted average common shares outstanding
|
||||||||||||||||
Basic
|
65,904,688 | 47,735,536 | 33,164,866 | 24,266,342 | ||||||||||||
Diluted
|
65,904,688 | 47,735,536 | 33,165,015 | 24,266,342 | ||||||||||||
25
Period from |
||||||||||||
April 28, 2006 |
||||||||||||
(Date of Inception) |
||||||||||||
through |
||||||||||||
Years Ended December 31, |
December 31, |
|||||||||||
2008 | 2007 | 2006 | ||||||||||
Net loss
|
$ | (28,448,000 | ) | $ | (7,666,000 | ) | $ | (242,000 | ) | |||
Add:
|
||||||||||||
General and administrative
|
9,560,000 | 3,297,000 | 242,000 | |||||||||
Depreciation and amortization
|
37,398,000 | 9,790,000 | | |||||||||
Interest expense
|
34,164,000 | 6,400,000 | | |||||||||
Less:
|
||||||||||||
Interest and dividend income
|
(469,000 | ) | (224,000 | ) | | |||||||
Minority interests
|
39,000 | (8,000 | ) | | ||||||||
Net operating income
|
$ | 52,244,000 | $ | 11,589,000 | $ | | ||||||
Amounts Incurred |
||||
Inception to |
||||
December 31, |
||||
Type of Compensation
|
2008 | |||
Offering Stage:
|
||||
Selling Commissions
|
$ | 50,875,000 | ||
Marketing Support Fee and Due Diligence Expense Reimbursement
|
$ | 18,591,000 | ||
Other Organizational and Offering Expenses
|
$ | 8,800,000 | ||
Acquisition and Development Stage:
|
||||
Acquisition Fees
|
$ | 28,479,000 | ||
Reimbursement of Acquisition Expenses
|
$ | 36,000 | ||
Operational Stage:
|
||||
Asset Management Fee
|
$ | 7,767,000 | ||
Property Management Fees
|
$ | 2,963,000 | ||
Lease Fees
|
$ | 1,513,000 | ||
Operating Expenses
|
$ | 793,000 | ||
On-site
Personnel and Engineering Payroll
|
$ | 1,174,000 | ||
Related Party Services Agreement
|
$ | 130,000 | ||
Compensation for Additional Services
|
$ | 10,000 | ||
Interest Expense
|
$ | 86,000 | ||
Liquidity Stage:
|
||||
Disposition Fees
|
$ | | ||
Subordinated Distribution of Net Sales Proceeds
|
$ | | ||
Subordinated Distribution Upon Listing
|
$ | | ||
Subordinated Distribution Upon Termination
|
$ | |
26
| Our Annual Report on Form 10-K for the fiscal year ended December 31, 2008 filed with the SEC on March 27, 2009; and |
| Our Current Reports on Form 8-K filed with the SEC on January 9, 2009, January 30, 2009, March 5, 2009, March 18, 2009, March 19, 2009, April 9, 2009 and April 21, 2009. |
27
28
29
30
31
No. of |
||||
Property Type
|
Properties | |||
Industrial
|
1 | |||
Office
|
56 | |||
Medical Office
|
42 | |||
Apartment Communities
|
40 | |||
Retail
|
13 | |||
Healthcare Related Facilities
|
5 | |||
Mixed Use
|
2 | |||
Land
|
| |||
Total
|
159 | |||
No. of |
||||
Location
|
Properties | |||
Alabama
|
1 | |||
Arizona
|
5 | |||
Arkansas
|
1 | |||
California
|
7 | |||
Colorado
|
4 | |||
Delaware
|
1 | |||
Florida
|
7 | |||
Georgia
|
22 | |||
Illinois
|
7 | |||
Indiana
|
6 | |||
Kansas
|
1 | |||
Louisiana
|
1 | |||
Maryland
|
3 | |||
Massachusetts
|
2 | |||
Minnesota
|
3 | |||
Missouri
|
4 | |||
Multi State
|
5 | |||
Nevada
|
2 | |||
New Hampshire
|
1 | |||
New Jersey
|
2 | |||
North Carolina
|
11 | |||
Ohio
|
12 | |||
Oklahoma
|
1 | |||
Oregon
|
1 | |||
Pennsylvania
|
2 | |||
South Carolina
|
4 | |||
Tennessee
|
4 | |||
Texas
|
31 | |||
Utah
|
1 | |||
Virginia
|
4 | |||
Wisconsin
|
3 | |||
Total
|
159 | |||
No. of |
||||
Method of Financing
|
Properties | |||
All Debt
|
| |||
All Cash
|
37 | |||
Combination of cash and debt
|
122 | |||
Total
|
159 | |||
32
33
| The primary difference between the cash method of accounting and accrual method (both GAAP and the accrual method of accounting for income tax purposes) is that the cash method of accounting generally reports income when received and expenses when paid while the accrual method generally requires income to be recorded when earned and expenses recognized when incurred. |
| GAAP requires that, when reporting lease revenue, the minimum annual rental revenue be recognized on a straight-line basis over the term of the related lease, whereas the cash method of accounting for income tax purposes requires recognition of income when cash payments are actually received from tenants, and the accrual method of accounting for income tax purposes requires recognition of income when the income is earned pursuant to the lease contract. |
| GAAP requires that when an asset is considered held for sale, depreciation ceases to be recognized on that asset, whereas for income tax purposes, depreciation continues until the asset either is sold or is no longer in service. |
| GAAP requires that when a building is purchased certain intangible assets and liabilities (such as above-and below-market leases, tenant relationships and in place lease costs) are allocated separately from the building and are amortized over significantly shorter lives than the depreciation recognized on the building. These intangible assets and liabilities are not recognized for income tax purposes and are not allocated separately from the building for purposes of tax depreciation. |
| GAAP requires that an asset is considered impaired when the carrying amount of the asset is greater than the sum of the future undiscounted cash flows expected to be generated by the asset, and an impairment loss must then be recognized to decrease the value of the asset to its fair value. For income tax purposes, losses are generally not recognized until the asset has been sold to an unrelated party or otherwise disposed of in an arms length transaction. |
Other Programs | ||||||||||||||||||||||||||||
NNN 2003 |
NNN 2002 |
Grubb & Ellis Apartment |
Grubb & Ellis Healthcare |
Total |
||||||||||||||||||||||||
G REIT, Inc.(1) | Value Fund, LLC | T REIT, Inc(2) | Value Fund, LLC | REIT, Inc. | REIT, Inc. | All Programs | ||||||||||||||||||||||
Date Offering Commenced
|
7/22/2002 | 7/11/2003 | 2/22/2000 | 5/15/2002 | 7/19/2006 | 9/20/2006 | ||||||||||||||||||||||
Dollar Amount Raised
|
$ | 437,315,000 | $ | 50,000,000 | $ | 46,395,000 | $ | 29,799,000 | $ | 149,905,000 | (3) | $ | 737,398,000 | (3) | $ | 1,450,812,000 | ||||||||||||
Amounts Paid to Sponsor from Proceeds of Offering(4):
|
||||||||||||||||||||||||||||
Selling Commissions to Selling Group Members
|
$ | 30,443,000 | $ | 3,898,000 | $ | 3,576,000 | $ | 2,089,000 | $ | 10,364,000 | $ | 50,875,000 | $ | 101,245,000 | ||||||||||||||
Marketing Support & Due Diligence Reimbursement
|
10,818,000 | 1,251,000 | 671,000 | 2,005,000 | 3,749,000 | 18,410,000 | 36,904,000 | |||||||||||||||||||||
Organization & Offering Expenses
|
3,036,000 | 1,394,000 | 860,000 | 249,000 | 2,251,000 | 8,800,000 | 16,590,000 | |||||||||||||||||||||
Due Diligence Allowance
|
| | | | 141,000 | 181,000 | 322,000 | |||||||||||||||||||||
Loan Fees
|
| | | 1,000 | | | 1,000 | |||||||||||||||||||||
Acquisition Fees
|
| 1,783,000 | | 1,192,000 | | | 2,975,000 | |||||||||||||||||||||
Totals
|
$ | 44,297,000 | $ | 8,326,000 | $ | 5,107,000 | $ | 5,536,000 | $ | 16,505,000 | $ | 78,266,000 | $ | 158,037,000 | ||||||||||||||
Amounts Paid to Sponsor at Acquisition for Real Estate
|
||||||||||||||||||||||||||||
Acquisition Fees
|
$ | | $ | 1,612,000 | $ | | $ | | $ | 10,217,000 | $ | 28,479,000 | $ | 40,308,000 | ||||||||||||||
Dollar Amount of Cash Generated from Operations
|
||||||||||||||||||||||||||||
Before Deducting Payments to Sponsor
|
$ | 11,997,000 | (5) | $ | (7,755,000 | ) | $ | 493,000 | (6) | $ | | (7) | $ | 9,218,000 | $ | 39,925,000 | $ | 53,878,000 | ||||||||||
Amounts Paid to Sponsor from Operations Year 2006:
|
||||||||||||||||||||||||||||
Property Management Fees
|
$ | 4,811,000 | $ | 596,000 | $ | 84,000 | $ | | $ | 24,000 | $ | | $ | 5,515,000 | ||||||||||||||
Asset Management Fees
|
| | 265,000 | | | | 265,000 | |||||||||||||||||||||
Leasing Commissions
|
3,705,000 | 947,000 | | | | | 4,652,000 | |||||||||||||||||||||
Totals
|
$ | 8,516,000 | $ | 1,543,000 | $ | 349,000 | $ | | $ | 24,000 | $ | | $ | 10,432,000 | ||||||||||||||
Amounts Paid to Sponsor from Operations Year 2007:
|
||||||||||||||||||||||||||||
Property Management Fees
|
$ | 1,658,000 | $ | 403,000 | $ | | $ | | $ | 489,000 | $ | 591,000 | $ | 3,141,000 | ||||||||||||||
Asset Management Fees
|
| | 82,000 | | 950,000 | $ | 1,590,000 | 2,622,000 | ||||||||||||||||||||
Leasing Commissions
|
1,114,000 | 856,000 | | | | $ | 265,000 | 2,235,000 | ||||||||||||||||||||
Totals
|
$ | 2,772,000 | $ | 1,259,000 | $ | 82,000 | $ | | $ | 1,439,000 | $ | 2,446,000 | $ | 7,998,000 | ||||||||||||||
Amounts Paid to Sponsor from Operations Year 2008:
|
||||||||||||||||||||||||||||
Property Management Fees
|
$ | 466,000 | $ | 547,000 | $ | | $ | | $ | 1,129,000 | $ | 2,372,000 | $ | 4,514,000 | ||||||||||||||
Asset Management Fees
|
| | 62,000 | | 2,563,000 | $ | 6,177,000 | 8,802,000 | ||||||||||||||||||||
Leasing Commissions
|
243,000 | 303,000 | | | | $ | 1,248,000 | 1,794,000 | ||||||||||||||||||||
Totals
|
$ | 709,000 | $ | 850,000 | $ | 62,000 | $ | | $ | 3,692,000 | $ | 9,797,000 | $ | 15,110,000 | ||||||||||||||
Amounts Paid to Sponsor from Property Sales and Refinancings:
|
||||||||||||||||||||||||||||
Disposition Fees
|
$ | 12,399,000 | $ | 982,000 | $ | 1,317,000 | $ | | $ | | $ | | $ | 14,698,000 | ||||||||||||||
Incentive Fees
|
| | | | | | | |||||||||||||||||||||
Construction Management Fees
|
| 89,000 | | | | | 89,000 | |||||||||||||||||||||
Refinancing Fees
|
| 118,000 | | | | | 118,000 | |||||||||||||||||||||
Totals
|
$ | 12,399,000 | $ | 1,189,000 | $ | 1,317,000 | $ | | $ | | $ | | $ | 14,905,000 | ||||||||||||||
(1) | Includes amounts paid by G REIT Liquidating Trust, successor of G REIT, Inc. as of January 22, 2008. |
(2) | Includes amounts paid by T REIT Liquidating Trust, successor of T REIT, Inc. as of July 20, 2007. |
(3) | Amount is as of December 31, 2008 as the offering has not closed. Such amount excludes amounts issued under the distribution reinvestment plan. |
(4) | These figures are cumulative from inception through December 31, 2008. |
(5) | Amount for G REIT, Inc. represents no cash generated from operations due to the adoption of the liquidation basis of accounting as of December 31, 2005, plus payments to the sponsor from operations for the three years ended December 31, 2008. |
(6) | Amount for T REIT, Inc. represents no cash generated from operations due to the adoption of the liquidation basis of accounting as of June 30, 2005, plus payments to the sponsor from operations for the three years ended December 31, 2008. |
(7) | Amount for NNN 2002 Value Fund, LLC represents no cash generated from operations due to the adoption of liquidation basis of accounting as of August 31, 2005, plus payments to the sponsor from operations for the three years ended December 31, 2008. |
A-3
Years Ended December 31, | ||||||||||||
2005(4) | 2004 | Total | ||||||||||
Gross Revenues
|
$ | | $ | | $ | | ||||||
Profit on Sale of Properties
|
10,682,000 | 980,000 | 11,662,000 | |||||||||
Interest, Dividends & Other Income
|
445,000 | 332,000 | 777,000 | |||||||||
Gain on Sale of Marketable Securities
|
440,000 | 251,000 | 691,000 | |||||||||
Equity in Earnings (Loss) of Unconsolidated Real Estate
|
1,337,000 | (604,000 | ) | 733,000 | ||||||||
Income (Loss) from Discontinued Operations
|
(4,215,000 | ) | 1,225,000 | (2,990,000 | ) | |||||||
Less:
|
||||||||||||
Operating Expenses
|
| | | |||||||||
General and Administrative Expenses
|
4,006,000 | 2,419,000 | 6,425,000 | |||||||||
Interest Expense(1)
|
2,054,000 | 1,243,000 | 3,297,000 | |||||||||
Depreciation & Amortization
|
| | | |||||||||
Minority Interest
|
| | | |||||||||
Income Taxes
|
| 398,000 | 398,000 | |||||||||
Net Income (Loss) GAAP Basis
|
$ | 2,629,000 | $ | (1,876,000 | ) | $ | 753,000 | |||||
Taxable Income (Loss) From:
|
||||||||||||
Operations
|
2,511,000 | 11,273,000 | 13,784,000 | |||||||||
Gain on Sale
|
11,963,000 | 251,000 | 12,214,000 | |||||||||
Cash Generated From (Used By):
|
||||||||||||
Operating Activities
|
19,697,000 | 39,905,000 | 59,602,000 | |||||||||
Investing Activities
|
80,432,000 | (563,218,000 | ) | (482,786,000 | ) | |||||||
Financing Activities(2)
|
(76,789,000 | ) | 552,058,000 | 475,269,000 | ||||||||
Cash Generated From (Used By) Operations, Investing &
Financing
|
23,340,000 | 28,745,000 | 52,085,000 | |||||||||
Less: Cash Distributions From:
|
||||||||||||
Operating Activities to Investors
|
19,023,000 | 26,335,000 | 45,358,000 | |||||||||
Operating Activities to Minority Interest
|
674,000 | 376,000 | 1,050,000 | |||||||||
Investing & Financing Activities
|
| | | |||||||||
Other (return of capital)
|
13,865,000 | | 13,865,000 | |||||||||
Cash Generated (Deficiency) after Cash Distributions
|
(10,222,000 | ) | 2,034,000 | (8,188,000 | ) | |||||||
Less: Special Items (not including Sales & Refinancing)
|
| | | |||||||||
Cash Generated (Deficiency) after Cash Distributions and Special
Items
|
$ | (10,222,000 | ) | $ | 2,034,000 | $ | (8,188,000 | ) | ||||
A-4
Years Ended December 31, | ||||||||
2005(4) | 2004 | |||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||
Federal Income Tax Results:
|
||||||||
Ordinary Income (Loss)
|
||||||||
from operations
|
$ | 5.72 | $ | 30.19 | ||||
from recapture
|
| | ||||||
Capital Gain (Loss)
|
27.27 | 0.67 | ||||||
Cash Distributions to Investors(3):
|
||||||||
Sources (on GAAP basis):
|
||||||||
Operating Activities
|
43.37 | 70.54 | ||||||
Investing & Financing Activities
|
| | ||||||
Other (Return of Capital)
|
31.61 | | ||||||
Sources (on Cash basis):
|
||||||||
Sales
|
| | ||||||
Investing & Financing Activities
|
| | ||||||
Operations
|
43.37 | 70.54 | ||||||
Other (Return of Capital)
|
$ | 31.61 | $ | | ||||
(1) Includes amortization of deferred financing costs.
|
||||||||
(2) Includes proceeds from issuance of common stock
net of $236,109,000 for the year ended December 31, 2004.
|
||||||||
(3) Cash Distributions per $1,000 invested excludes
distributions to minority interests.
|
||||||||
(4) The program adopted the liquidation basis of accounting as
of December 31, 2005 and for all subsequent periods.
|
A-5
Years Ended December 31, | ||||||||||||||||||||||||
2008 | 2007 | 2006 | 2005 | 2004 | Total | |||||||||||||||||||
Gross Revenues
|
$ | 3,087,000 | $ | 2,965,000 | $ | 766,000 | $ | 776,000 | $ | 653,000 | $ | 8,247,000 | ||||||||||||
Profit on Sale of Properties
|
| 9,702,000 | 7,056,000 | 5,802,000 | | 22,560,000 | ||||||||||||||||||
Interest, Dividends & Other Income
|
(697,000 | )(1) | 545,000 | 523,000 | 416,000 | 86,000 | 873,000 | |||||||||||||||||
(Loss) Gain on Sale of Marketable Securities
|
(808,000 | ) | 12,000 | 134,000 | 344,000 | | (318,000 | ) | ||||||||||||||||
Equity in Earnings (Loss) of Unconsolidated Real Estate
|
(1,031,000 | ) | (1,421,000 | ) | (1,139,000 | ) | 2,510,000 | (682,000 | ) | (1,763,000 | ) | |||||||||||||
Income (Loss) from Discontinued Operations
|
(16,163,000 | ) | (4,164,000 | ) | (4,431,000 | ) | 253,000 | (145,000 | ) | (24,650,000 | ) | |||||||||||||
Less:
|
||||||||||||||||||||||||
Operating Expenses
|
8,458,000 | (2) | 1,871,000 | 909,000 | 971,000 | 1,084,000 | 13,293,000 | |||||||||||||||||
General and Administrative Expenses
|
788,000 | 1,050,000 | 709,000 | 1,272,000 | 339,000 | 4,158,000 | ||||||||||||||||||
Interest Expense(3)
|
2,314,000 | 2,046,000 | 560,000 | 447,000 | 638,000 | 6,005,000 | ||||||||||||||||||
Depreciation & Amortization
|
1,956,000 | 1,950,000 | 342,000 | 332,000 | 286,000 | 4,866,000 | ||||||||||||||||||
Minority Interest
|
(246,000 | ) | (107,000 | ) | 8,000 | 166,000 | (133,000 | ) | (312,000 | ) | ||||||||||||||
Income Taxes
|
| | | | | | ||||||||||||||||||
Net Income (Loss) GAAP Basis
|
$ | (28,882,000 | ) | $ | 829,000 | $ | 381,000 | $ | 6,913,000 | $ | (2,302,000 | ) | $ | (23,061,000 | ) | |||||||||
Taxable Income (Loss) From:
|
||||||||||||||||||||||||
Operations
|
5,267,000 | (6,336,000 | ) | (1,954,000 | ) | 95,000 | 680,000 | (2,248,000 | ) | |||||||||||||||
(Loss) Gain on Sale
|
(814,000 | ) | 8,540,000 | 5,952,000 | 3,354,000 | | 17,032,000 | |||||||||||||||||
Cash Generated From (Used By):
|
||||||||||||||||||||||||
Operating Activities
|
(2,600,000 | ) | (4,018,000 | ) | (4,789,000 | ) | 238,000 | 2,476,000 | (8,693,000 | ) | ||||||||||||||
Investing Activities
|
352,000 | (17,530,000 | ) | 15,867,000 | (64,529,000 | ) | (45,158,000 | ) | (110,998,000 | ) | ||||||||||||||
Financing Activities
|
(1,591,000 | ) | 33,255,000 | (12,015,000 | ) | 70,050,000 | 52,269,000 | 141,968,000 | ||||||||||||||||
Cash Generated From (Used By) Operations, Investing &
Financing
|
(3,839,000 | ) | 11,707,000 | (937,000 | ) | 5,759,000 | 9,587,000 | 22,277,000 | ||||||||||||||||
Less: Cash Distributions From:
|
||||||||||||||||||||||||
Operating Activities to Investors
|
| | | | 1,908,000 | 1,908,000 | ||||||||||||||||||
Operating Activities to Minority Interest
|
| | | 238,000 | 408,000 | 646,000 | ||||||||||||||||||
Investing & Financing Activities
|
| | | | | | ||||||||||||||||||
Other (return of capital)(4),(5)
|
2,910,000 | 4,143,000 | 9,179,000 | 4,657,000 | | 20,889,000 | ||||||||||||||||||
Cash Generated (Deficiency) after Cash Distributions
|
(6,749,000 | ) | 7,564,000 | (10,116,000 | ) | 864,000 | 7,271,000 | (1,166,000 | ) | |||||||||||||||
Less: Special Items (not including Sales & Refinancing)
|
| | | | | | ||||||||||||||||||
Cash Generated (Deficiency) after Cash Distributions and Special
Items
|
$ | (6,749,000 | ) | $ | 7,564,000 | $ | (10,116,000 | ) | $ | 864,000 | $ | 7,271,000 | $ | (1,166,000 | ) | |||||||||
A-6
Years Ended December 31, | ||||||||||||||||||||
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||||||||||||||
Federal Income Tax Results:
|
||||||||||||||||||||
Ordinary Income (Loss)
|
||||||||||||||||||||
from operations
|
$ | 105.66 | $ | (127.10 | ) | $ | (39.17 | ) | $ | 1.90 | $ | 22.09 | ||||||||
from recapture
|
| | | | | |||||||||||||||
Capital Gain (Loss)
|
(16.33 | ) | 171.31 | 119.33 | 67.08 | | ||||||||||||||
Cash Distributions to Investors(6):
|
||||||||||||||||||||
Sources (on GAAP basis):
|
||||||||||||||||||||
Operating Activities
|
| | | | 61.97 | |||||||||||||||
Investing & Financing Activities
|
| | | | | |||||||||||||||
Other (Return of Capital)
|
58.34 | 82.05 | 120.23 | 69.86 | | |||||||||||||||
Sources (on Cash basis):
|
||||||||||||||||||||
Sales
|
| | | | | |||||||||||||||
Investing & Financing Activities
|
| | | | | |||||||||||||||
Operations
|
| | | | 61.97 | |||||||||||||||
Other (Return of Capital)
|
$ | 58.34 | $ | 82.05 | $ | 120.23 | $ | 69.86 | $ | |
(1) | Includes $900,000 of investment related impairments. |
(2) | Includes $6,400,000 of real estate related impairments. |
(3) | Includes amortization of deferred financing costs. |
(4) | Includes cash distributions of $2,000, $53,000, $3,182,000 and $1,164,000 to minority interests for the year ended December 31, 2008, 2007, 2006 and 2005, respectively. |
(5) | Pursuant to NNN 2003 Value Fund, LLCs Operating Agreement, cash proceeds from capital transactions are first treated as a return of capital. |
(6) | Cash Distributions per $1,000 invested excludes distributions to minority interests. |
A-7
Cost of Properties |
||||||||||||||||||||||||||||||||||||||||||||||||
Selling Price, Net of Closing Costs & GAAP Adjustments | Including Closing & Soft Costs |
Excess |
||||||||||||||||||||||||||||||||||||||||||||||
Purchase |
Total |
(Deficiency) |
||||||||||||||||||||||||||||||||||||||||||||||
Cash |
Money |
Adjustments |
Acquisition |
of Property |
||||||||||||||||||||||||||||||||||||||||||||
Received |
Mortgage |
Resulting |
Costs, Capital |
Operating |
||||||||||||||||||||||||||||||||||||||||||||
Net of |
Mortgage |
Taken |
from |
Original |
Improvements, |
Gain (loss) |
Cash Receipts |
|||||||||||||||||||||||||||||||||||||||||
Date |
Date |
Closing |
Balance at |
Back By |
Application |
Mortgage |
Closing & |
on sale of |
Over Cash |
|||||||||||||||||||||||||||||||||||||||
Property
|
Acquired | of Sale(1) | Costs(2) | Time of Sale | Program(3) | of GAAP | Total(14) | Financing | Soft Costs(4) | Total | Investment | Expenditures | ||||||||||||||||||||||||||||||||||||
T REIT, Inc.
|
||||||||||||||||||||||||||||||||||||||||||||||||
Reno Trademark Building(5)
|
Sep-01 | Jan-06 | $ | 2,310,000 | $ | 1,778,000 | N/A | N/A | $ | 4,088,000 | $ | 1,080,000 | $ | 1,728,000 | $ | 2,808,000 | $ | 1,280,000 | (13) | N/A | ||||||||||||||||||||||||||||
Oakey Building(6)
|
Apr-04 | Jan-06 | $ | 917,000 | $ | 863,000 | N/A | N/A | $ | 1,780,000 | $ | 392,000 | $ | 808,000 | $ | 1,200,000 | $ | 580,000 | (13) | N/A | ||||||||||||||||||||||||||||
University Heights
|
Aug-02 | Jan-06 | $ | 2,765,000 | $ | 4,209,000 | N/A | N/A | $ | 6,974,000 | $ | | $ | 6,518,000 | $ | 6,518,000 | $ | 456,000 | (13) | N/A | ||||||||||||||||||||||||||||
AmberOaks Corporate Center(7)
|
Jan-04 | Jun-06 | $ | 12,167,000 | $ | 11,229,000 | N/A | N/A | $ | 23,396,000 | $ | 11,250,000 | $ | 2,260,000 | $ | 13,510,000 | $ | 9,886,000 | (13) | N/A | ||||||||||||||||||||||||||||
Titan Building & Plaza(8)
|
Apr-02 | Jul-06 | $ | 3,725,000 | $ | 2,862,000 | N/A | N/A | $ | 6,587,000 | $ | 2,910,000 | $ | 1,279,000 | $ | 4,189,000 | $ | 2,398,000 | (13) | N/A | ||||||||||||||||||||||||||||
Enclave Parkway
|
Dec-03 | Jun-07 | $ | 725,000 | $ | 743,000 | N/A | N/A | $ | 1,468,000 | $ | 779,000 | $ | 302,000 | $ | 1,081,000 | $ | 387,000 | (13) | N/A | ||||||||||||||||||||||||||||
G REIT, Inc.
|
||||||||||||||||||||||||||||||||||||||||||||||||
600 B Street (Comerica)(9)
|
Jun-04 | Jul-06 | $ | 91,730,000 | $ | | N/A | N/A | $ | 91,730,000 | $ | 56,057,000 | $ | 11,638,000 | $ | 67,695,000 | $ | 24,035,000 | (13) | N/A | ||||||||||||||||||||||||||||
Hawthorne Plaza
|
Apr-04 | Sep-06 | $ | 68,261,000 | $ | 51,719,000 | N/A | N/A | $ | 119,980,000 | $ | 62,750,000 | $ | 27,274,000 | $ | 90,024,000 | $ | 29,956,000 | (13) | N/A | ||||||||||||||||||||||||||||
AmberOaks Corporate Center
|
Jan-04 | Sep-06 | $ | 27,584,000 | $ | 18,050,000 | N/A | N/A | $ | 45,634,000 | $ | 14,250,000 | $ | 20,455,000 | $ | 34,705,000 | $ | 10,929,000 | (13) | N/A | ||||||||||||||||||||||||||||
Brunswig Square
|
Apr-04 | Oct-06 | $ | 9,639,000 | $ | 15,543,000 | N/A | N/A | $ | 25,182,000 | $ | 15,830,000 | $ | 7,327,000 | $ | 23,157,000 | $ | 2,025,000 | (13) | N/A | ||||||||||||||||||||||||||||
Centerpoint Corporate Park
|
Dec-03 | Oct-06 | $ | 33,707,000 | $ | 40,000,000 | N/A | N/A | $ | 73,707,000 | $ | 25,029,000 | $ | 28,139,000 | $ | 53,168,000 | $ | 20,539,000 | (13) | N/A | ||||||||||||||||||||||||||||
5508 Highway 290 West
|
Sep-02 | Nov-06 | $ | (862,000 | ) | $ | 9,588,000 | N/A | N/A | $ | 8,726,000 | $ | 6,700,000 | $ | 2,026,000 | $ | 8,726,000 | $ | | (13) | N/A | |||||||||||||||||||||||||||
Department of Children and Families Campus
|
Apr-03 | Nov-06 | $ | 2,898,000 | $ | 8,881,000 | N/A | N/A | $ | 11,779,000 | $ | 7,605,000 | $ | 3,004,000 | $ | 10,609,000 | $ | 1,170,000 | (13) | N/A | ||||||||||||||||||||||||||||
Public Ledger Building
|
Feb-04 | Nov-06 | $ | 13,933,000 | $ | 24,520,000 | N/A | N/A | $ | 38,453,000 | $ | 25,000,000 | $ | 12,171,000 | $ | 37,171,000 | $ | 1,282,000 | (13) | N/A | ||||||||||||||||||||||||||||
Atrium Building
|
Jan-03 | Dec-06 | $ | (219,000 | ) | $ | 3,448,000 | N/A | N/A | $ | 3,229,000 | $ | 2,200,000 | $ | 2,171,000 | $ | 4,371,000 | $ | (1,142,000 | )(13) | N/A | |||||||||||||||||||||||||||
Gemini Plaza
|
May-03 | Dec-06 | $ | 5,633,000 | $ | 10,089,000 | N/A | N/A | $ | 15,722,000 | $ | 9,815,000 | $ | 3,178,000 | $ | 12,993,000 | $ | 2,729,000 | (13) | N/A | ||||||||||||||||||||||||||||
Two Corporate Plaza
|
Nov-02 | Jan-07 | $ | 7,127,000 | $ | 9,633,000 | N/A | N/A | $ | 16,760,000 | $ | 10,160,000 | $ | 3,051,000 | $ | 13,211,000 | $ | 3,549,000 | (13) | N/A | ||||||||||||||||||||||||||||
One World Trade Center
|
Dec-03 | Mar-07 | $ | 54,165,000 | $ | 90,000,000 | N/A | N/A | $ | 144,165,000 | $ | 77,000,000 | $ | 33,144,000 | $ | 110,144,000 | $ | 34,021,000 | (13) | N/A | ||||||||||||||||||||||||||||
One Financial Plaza
|
Aug-04 | Mar-07 | $ | 11,487,000 | $ | 23,870,000 | N/A | N/A | $ | 35,357,000 | $ | 23,870,000 | $ | 8,657,000 | $ | 32,527,000 | $ | 2,830,000 | (13) | N/A | ||||||||||||||||||||||||||||
824 Market Street
|
Oct-03 | Jun-07 | $ | 16,636,000 | $ | 18,230,000 | N/A | N/A | $ | 34,866,000 | $ | | $ | 35,813,000 | $ | 35,813,000 | $ | (947,000 | )(13) | N/A | ||||||||||||||||||||||||||||
North Belt Corporate Center
|
Apr-04 | Jun-07 | $ | 6,952,000 | $ | 9,731,000 | N/A | N/A | $ | 16,683,000 | $ | | $ | 14,208,000 | $ | 14,208,000 | $ | 2,475,000 | (13) | N/A | ||||||||||||||||||||||||||||
Opus Plaza at Ken Caryl
|
Sep-05 | Jul-07 | $ | 3,207,000 | $ | 6,700,000 | N/A | N/A | $ | 9,907,000 | $ | 6,700,000 | $ | 3,612,000 | $ | 10,312,000 | $ | (405,000 | )(13) | N/A | ||||||||||||||||||||||||||||
Madrona Buildings
|
Mar-04 | Aug-07 | $ | 15,034,000 | $ | 32,901,000 | N/A | N/A | $ | 47,935,000 | $ | 28,458,000 | $ | 16,907,000 | $ | 45,365,000 | $ | 2,570,000 | (13) | N/A | ||||||||||||||||||||||||||||
Eaton Freeway Industrial Park
|
Oct-05 | Sep-07 | $ | 2,326,000 | $ | 5,000,000 | N/A | N/A | $ | 7,326,000 | $ | 5,000,000 | $ | 2,885,000 | $ | 7,885,000 | $ | (559,000 | )(13) | N/A | ||||||||||||||||||||||||||||
North Pointe Corporate Center(10)
|
Aug-03 | Sep-07 | $ | 23,007,000 | $ | | N/A | N/A | $ | 23,007,000 | $ | 15,600,000 | $ | 8,213,000 | $ | 23,813,000 | $ | (806,000 | )(13) | N/A | ||||||||||||||||||||||||||||
Bay View Plaza
|
Jul-03 | Nov-07 | $ | 3,828,000 | $ | 5,577,000 | N/A | N/A | $ | 9,405,000 | $ | | $ | 11,602,000 | $ | 11,602,000 | $ | (2,197,000 | )(13) | N/A | ||||||||||||||||||||||||||||
Pax River Office Park
|
Aug-04 | Mar-08 | $ | 13,984,000 | $ | | N/A | N/A | $ | 13,984,000 | $ | | $ | 13,934,000 | $ | 13,934,000 | $ | 50,000 | (13) | N/A | ||||||||||||||||||||||||||||
NNN 2003 Value Fund, LLC
|
||||||||||||||||||||||||||||||||||||||||||||||||
Oakey Building(11)
|
Apr-04 | Jan-06 | $ | 7,052,000 | $ | 6,639,000 | N/A | N/A | $ | 13,691,000 | $ | 3,016,000 | $ | 5,132,000 | $ | 8,148,000 | $ | 5,543,000 | N/A | |||||||||||||||||||||||||||||
3500 Maple(12)
|
Dec-05 | Oct-06 | $ | 21,726,000 | $ | 46,530,000 | N/A | N/A | $ | 68,256,000 | $ | 57,737,000 | $ | 9,346,000 | $ | 67,083,000 | $ | 1,173,000 | N/A | |||||||||||||||||||||||||||||
Interwood
|
Jan-05 | Mar-07 | $ | 4,900,000 | $ | 5,500,000 | N/A | N/A | $ | 10,400,000 | $ | 5,500,000 | $ | 2,223,000 | $ | 7,723,000 | $ | 2,677,000 | N/A | |||||||||||||||||||||||||||||
Daniels Road land parcel
|
Oct-05 | Mar-07 | $ | 1,193,000 | $ | | N/A | N/A | $ | 1,193,000 | $ | | $ | 736,000 | $ | 736,000 | $ | 457,000 | N/A | |||||||||||||||||||||||||||||
Woodside Corporate Park
|
Sep-05 | Dec-07 | $ | 11,257,000 | $ | 16,754,000 | N/A | N/A | $ | 28,011,000 | $ | 15,915,000 | $ | 5,528,000 | $ | 21,443,000 | $ | 6,568,000 | N/A |
(1) | No sales were to affiliated parties. |
(2) | Net cash received plus assumption of certain liabilities by buyer. |
A-8
(3) | The amounts shown are the face amounts and do not represent discounted current value. |
(4) | Does not include pro-rata share of original offering costs. Amount shown is net of depreciation for consolidated properties and net of previous distributions received for unconsolidated properties. |
(5) | Represents results only for T REITs 40.0% tenant in common interest. |
(6) | Represents results only for T REITs 9.8% interest. |
(7) | Represents results only for T REITs 75.0% tenant in common interest. |
(8) | Represents results only for T REITs 48.5% tenant in common interest. |
(9) | The mortgage associated with 600 B Street (Comerica) was paid off in connection with a prior property sale. |
(10) | The debt associated with North Pointe Corporate Center was paid off in connection with a prior property sale. |
(11) | Represents results only for NNN 2003 Value Fund, LLCs 75.4% interest. |
(12) | Date of sale represents the date of sale of NNN 2003 Value Fund, LLCs last remaining interest in the property. Represents results only for NNN 2003 Value Fund, LLCs 99.0% interest. |
(13) | Represents the book value gain (loss). Under liquidation accounting, adopted as of June 30, 2005 for T REIT, Inc. and December 31, 2005 for G REIT, Inc., an investment is carried at its estimated fair value less costs to sell. |
A-9
(14) | The allocation of the taxable gain between ordinary and capital is as follows: |
Ordinary |
||||||||||||
Capital Gain/(Loss) | Income/(Loss) | Total | ||||||||||
T REIT, Inc.
|
||||||||||||
Reno Trademark Building
|
$ | 1,425,000 | $ | | $ | 1,425,000 | ||||||
Oakey Building
|
$ | 365,000 | $ | | $ | 365,000 | ||||||
University Heights
|
$ | 1,470,000 | $ | | $ | 1,470,000 | ||||||
AmberOaks Corporate Center
|
$ | 9,974,000 | $ | | $ | 9,974,000 | ||||||
Titan Building & Plaza
|
$ | 3,314,000 | $ | | $ | 3,314,000 | ||||||
Enclave Parkway
|
$ | 369,000 | $ | | $ | 369,000 | ||||||
G REIT, Inc.
|
||||||||||||
600 B Street (Comerica)
|
$ | 24,919,000 | $ | | $ | 24,919,000 | ||||||
Hawthorne Plaza
|
$ | 26,026,000 | $ | | $ | 26,026,000 | ||||||
AmberOaks Corporate Center
|
$ | 10,259,000 | $ | | $ | 10,259,000 | ||||||
Brunswig Square
|
$ | 1,641,000 | $ | | $ | 1,641,000 | ||||||
Centerpoint Corporate Park
|
$ | 20,997,000 | $ | | $ | 20,997,000 | ||||||
5508 Highway West 290
|
$ | 1,446,000 | $ | | $ | 1,446,000 | ||||||
Department of Children and Families Campus
|
$ | 818,000 | $ | | $ | 818,000 | ||||||
Public Ledger Building
|
$ | 4,465,000 | $ | | $ | 4,465,000 | ||||||
Atrium Building
|
$ | 665,000 | $ | | $ | 665,000 | ||||||
Gemini Plaza
|
$ | 2,125,000 | $ | | $ | 2,125,000 | ||||||
Two Corporate Plaza
|
$ | 5,651,000 | $ | | $ | 5,651,000 | ||||||
One World Trade Center
|
$ | 36,854,000 | $ | | $ | 36,854,000 | ||||||
One Financial Plaza
|
$ | 6,970,000 | $ | | $ | 6,970,000 | ||||||
824 Market Street
|
$ | 2,795,000 | $ | | $ | 2,795,000 | ||||||
North Belt Corporate Center
|
$ | 2,797,000 | $ | | $ | 2,797,000 | ||||||
Opus Plaza at Ken Caryl
|
$ | 6,000 | $ | | $ | 6,000 | ||||||
Madrona Buildings
|
$ | 7,307,000 | $ | | $ | 7,307,000 | ||||||
Eaton Freeway Industrial Park
|
$ | (210,000 | ) | $ | | $ | (210,000 | ) | ||||
North Pointe Corporate Center
|
$ | 952,000 | $ | | $ | 952,000 | ||||||
Bay View Plaza
|
$ | (1,345,000 | ) | $ | | $ | (1,345,000 | ) | ||||
Pax River Office Park
|
$ | 397,000 | $ | | $ | 397,000 | ||||||
NNN 2003 Value Fund, LLC
|
||||||||||||
Oakey Building
|
$ | 2,816,000 | $ | | $ | 2,816,000 | ||||||
3500 Maple
|
$ | | $ | 1,440,000 | $ | 1,440,000 | ||||||
Interwood
|
$ | 1,952,000 | $ | | $ | 1,952,000 | ||||||
Daniels Road land parcel
|
$ | 459,000 | $ | | $ | 459,000 | ||||||
Woodside Corporate Park
|
$ | 3,824,000 | $ | | $ | 3,824,000 |
A-10
A-11
NNN |
NNN |
3 |
87 |
92 |
||||||||||||||||
Opportunity |
Collateralized |
Institutional |
TIC |
Total Private |
||||||||||||||||
Fund VIII, LLC | Senior Notes, LLC | Programs | Programs | Programs | ||||||||||||||||
Dollar Amount Offered
|
$ | 20,000,000 | $ | 50,000,000 | $ | 193,290,000 | $ | 1,145,122,000 | $ | 1,408,412,000 | ||||||||||
Dollar Amount Raised
|
$ | 11,806,000 | $ | 16,277,000 | $ | 193,290,000 | $ | 1,144,765,000 | $ | 1,366,138,000 | ||||||||||
Percentage Amount Raised
|
59.0 | % | 32.6 | % | 100 | % | 100 | % | 97.0 | % | ||||||||||
Less Offering Expenses:
|
||||||||||||||||||||
Selling Commissions
|
7.0 | % | 5.8 | % | 0.2 | % | 6.9 | % | 5.9 | % | ||||||||||
Marketing Support & Due Diligence Reimbursement
|
3.5 | % | 1.5 | % | 0.2 | % | 3.3 | % | 2.8 | % | ||||||||||
Organization & Offering Expenses(1)
|
2.5 | % | 1.0 | % | 0.1 | % | 2.5 | % | 2.1 | % | ||||||||||
Reserves
|
8.0 | % | | % | 1.2 | % | 4.7 | % | 4.2 | % | ||||||||||
Percent Available for Investment
|
79.0 | % | 91.7 | % | 98.3 | % | 82.6 | % | 85.0 | % | ||||||||||
Acquisition Cost:
|
||||||||||||||||||||
Cash Down Payment
|
76.5 | % | 91.7 | % | 98.1 | % | 77.8 | % | 80.8 | % | ||||||||||
Loan Fees(2)
|
2.5 | % | | % | 0.2 | % | 4.8 | % | 4.2 | % | ||||||||||
Acquisition Fees Paid to Affiliates
|
| | % | | % | | % | | % | |||||||||||
Total Acquisition Cost
|
79.0 | % | 91.7 | % | 98.3 | % | 82.6 | % | 85.0 | % | ||||||||||
Percent Leveraged
|
92.1 | % | n/a | 12.0 | % | 73.0 | % | 69.3 | % | |||||||||||
Date Offering Began
|
December 13, 2004 | August 1, 2006 | January 29, 2008 |
May 22, 2005 to February 28, 2008 |
||||||||||||||||
Date Offering Ended
|
June 16, 2006 | March 26, 2007 | June 25, 2008 |
January 3, 2006 to August 25, 2008 |
||||||||||||||||
Length of Offering (months)
|
18 months | 8 months | 1 day | 1 to 18 months | ||||||||||||||||
Months to Invest 90% of Amount Available for Investment
(Measured from Beginning of Offering) |
n/a | n/a | n/a | 1 to 12 months | ||||||||||||||||
Number of Investors
|
||||||||||||||||||||
Note Unit Holders
|
| 222 | | | 222 | |||||||||||||||
LLC Members
|
336 | | 3 | 1,756 | 2,095 | |||||||||||||||
Tenants In Common (TICs)
|
| | | 2,395 | 2,395 | |||||||||||||||
Total
|
336 | 222 | 3 | 4,151 | 4,712 | |||||||||||||||
(1) | Includes legal, accounting, printing and other offering expenses, including amounts for the reimbursement for marketing, salaries and direct expenses of employees engaged in marketing and other organization expenses. |
(2) | Includes amounts paid to the Grubb & Ellis Group, its affiliates and third parties. |
A-12
Total Private |
||||||||||||||||||||
Programs |
||||||||||||||||||||
91 |
122 |
213 |
Less |
Excluding |
||||||||||||||||
Private |
Other |
Private |
14 Affiliated |
Affiliated |
||||||||||||||||
Programs | Programs | Programs | Programs | Ownership | ||||||||||||||||
June 24, 2005 to | July 1, 1998 to | |||||||||||||||||||
Date Offering Commenced
|
June 25, 2008 | September 27, 2008 | ||||||||||||||||||
Dollar Amount Raised
|
$ | 1,349,861,000 | $ | 1,202,225,000 | $ | 2,552,086,000 | $ | 61,635,000 | $ | 2,490,451,000 | ||||||||||
Amounts Paid to Sponsor from Proceeds of Offering:
|
||||||||||||||||||||
Selling Commissions to Selling Group Members
|
$ | 63,145,000 | $ | 8,449,000 | $ | 71,594,000 | $ | | $ | 71,594,000 | ||||||||||
Marketing Support & Due Diligence Reimbursement
|
33,217,000 | 4,457,000 | 37,674,000 | | 37,674,000 | |||||||||||||||
Organization & Offering Expenses
|
20,148,000 | 1,914,000 | 22,062,000 | | 22,062,000 | |||||||||||||||
Loan Fees
|
11,532,000 | 234,000 | 11,766,000 | | 11,766,000 | |||||||||||||||
Acquisition Fees
|
| | | | | |||||||||||||||
Prepaid Management Fees(1)
|
1,637,000 | 202,000 | 1,839,000 | | 1,839,000 | |||||||||||||||
Totals
|
$ | 129,679,000 | $ | 15,256,000 | $ | 144,935,000 | $ | | $ | 144,935,000 | ||||||||||
Amounts Paid to Sponsor at Acquisition for Real Estate
Acquisition Fees
|
$ | 70,639,000 | $ | 4,551,000 | $ | 75,190,000 | $ | | $ | 75,190,000 | ||||||||||
Dollar Amount of Cash Generated from Operations Before Deducting
Payments to Sponsor
|
$ | 189,997,000 | $ | 223,052,000 | $ | 413,049,000 | $ | 8,160,000 | $ | 404,889,000 | ||||||||||
Amounts Paid to Sponsor from Operations Year 2006:
|
||||||||||||||||||||
Property Management Fees(2)
|
$ | 4,208,000 | $ | 13,980,000 | $ | 18,188,000 | $ | 697,000 | $ | 17,491,000 | ||||||||||
Asset Management Fees
|
| | | | | |||||||||||||||
Leasing Commissions(2)
|
2,368,000 | 8,447,000 | 10,815,000 | 269,000 | 10,546,000 | |||||||||||||||
Totals
|
$ | 6,576,000 | $ | 22,427,000 | $ | 29,003,000 | $ | 966,000 | $ | 28,037,000 | ||||||||||
Amounts Paid to Sponsor from Operations Year 2007:
|
||||||||||||||||||||
Property Management Fees(2)
|
$ | 10,070,000 | $ | 9,113,000 | $ | 19,183,000 | $ | 236,000 | $ | 18,947,000 | ||||||||||
Asset Management Fees
|
64,000 | | 64,000 | | 64,000 | |||||||||||||||
Leasing Commissions(2)
|
3,928,000 | 5,719,000 | 9,647,000 | 67,000 | 9,580,000 | |||||||||||||||
Totals
|
$ | 14,062,000 | $ | 14,832,000 | $ | 28,894,000 | $ | 303,000 | $ | 28,591,000 | ||||||||||
Amounts Paid to Sponsor from Operations Year 2008:
|
||||||||||||||||||||
Property Management Fees(2)
|
$ | 10,205,000 | $ | 7,844,000 | $ | 18,049,000 | $ | 5,000 | $ | 18,044,000 | ||||||||||
Asset Management Fees
|
126,000 | | 126,000 | | 126,000 | |||||||||||||||
Leasing Commissions(2)
|
5,617,000 | 10,101,000 | 15,718,000 | 184,000 | 15,534,000 | |||||||||||||||
Totals
|
$ | 15,948,000 | $ | 17,495,000 | $ | 33,893,000 | $ | 189,000 | $ | 33,704,000 | ||||||||||
Amounts Paid to Sponsor from property sales and refinancings:
|
||||||||||||||||||||
Real Estate Commissions
|
$ | 9,427,000 | $ | 25,268,000 | $ | 34,695,000 | $ | 1,289,000 | $ | 33,406,000 | ||||||||||
Incentive Fees
|
22,000 | 3,039,000 | 3,061,000 | 501,000 | 2,560,000 | |||||||||||||||
Construction Management Fees(2)
|
410,000 | 1,495,000 | 1,905,000 | 197,000 | 1,708,000 | |||||||||||||||
Refinancing Fees(2)
|
361,000 | 447,000 | 808,000 | | 808,000 | |||||||||||||||
Totals
|
$ | 10,220,000 | $ | 30,249,000 | $ | 40,469,000 | $ | 1,987,000 | $ | 38,482,000 | ||||||||||
(1) | Prepaid Management Fees are amounts paid to the sponsor as proceeds are raised from the offerings and represent up to the first two years of budgeted property management fees. | |
(2) | Includes amounts paid to the sponsor which were then subsequently paid to third parties. |
A-13
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||
132 |
136 |
104 |
69 |
29 |
||||||||||||||||
TIC Programs | TIC Programs | TIC Programs | TIC Programs | TIC Programs | ||||||||||||||||
Gross Revenues
|
$ | 454,839,000 | $ | 438,548,000 | $ | 316,191,000 | $ | 170,427,000 | $ | 64,141,000 | ||||||||||
Profit on Sale of Properties
|
17,337,000 | 42,985,000 | 24,963,000 | 23,957,000 | | |||||||||||||||
Less: Operating Expenses
|
152,781,000 | 163,711,000 | 111,808,000 | 58,895,000 | 17,909,000 | |||||||||||||||
Owners Expenses
|
35,056,000 | 14,792,000 | 8,083,000 | 2,487,000 | 493,000 | |||||||||||||||
Interest Expense
|
171,950,000 | 161,609,000 | 117,575,000 | 54,394,000 | 14,353,000 | |||||||||||||||
Depreciation & Amortization(1)
|
||||||||||||||||||||
Net Income(1)
|
$ | 112,389,000 | $ | 141,421,000 | $ | 103,688,000 | $ | 78,608,000 | $ | 31,386,000 | ||||||||||
Taxable Income (Loss)(1):
|
||||||||||||||||||||
Cash Generated From:
|
||||||||||||||||||||
Operations
|
$ | 95,052,000 | $ | 105,617,000 | $ | 79,221,000 | $ | 55,263,000 | $ | 31,386,000 | ||||||||||
Sales
|
70,973,000 | 142,430,000 | 70,766,000 | 87,035,000 | | |||||||||||||||
Refinancing
|
| 4,025,000 | 2,929,000 | 2,108,000 | | |||||||||||||||
Cash Generated From Operations, Sales & Refinancing
|
||||||||||||||||||||
Before Additional Cash Adjustments
|
166,025,000 | 252,072,000 | 152,916,000 | 144,406,000 | 31,386,000 | |||||||||||||||
Additional Cash Adjustments
|
| | | | | |||||||||||||||
Less: Monthly Mortgage Principal Repayments
|
5,288,000 | 5,489,000 | 4,481,000 | 4,989,000 | 2,515,000 | |||||||||||||||
Cash Generated From Operations, Sales & Refinancing
|
160,737,000 | 246,583,000 | 148,435,000 | 139,417,000 | 28,871,000 | |||||||||||||||
Less: Cash Distributions to Investors From:
|
||||||||||||||||||||
Operating Cash Flow
|
76,224,000 | 87,245,000 | 63,627,000 | 38,167,000 | 14,367,000 | |||||||||||||||
Sales & Refinancing
|
69,315,000 | 144,023,000 | 72,029,000 | 84,795,000 | | |||||||||||||||
Other (return of capital)(2)
|
20,643,000 | 7,040,000 | 3,833,000 | 325,000 | | |||||||||||||||
Cash Generated (Deficiency) after Cash Distributions
|
(5,445,000 | ) | 8,275,000 | 8,946,000 | 16,130,000 | 14,504,000 | ||||||||||||||
Less: Special Items (not including Sales & Refinancing)
|
| | | | | |||||||||||||||
Cash Generated (Deficiency) after Cash Distributions and Special
Items
|
$ | (5,445,000 | ) | $ | 8,275,000 | $ | 8,946,000 | $ | 16,130,000 | $ | 14,504,000 | |||||||||
Tax and Distribution Data Per $1,000 Invested(3)
|
||||||||||||||||||||
Federal Income Tax Results(1):
|
||||||||||||||||||||
Cash Distributions to Investors:
|
||||||||||||||||||||
Sources (on Tax basis):
|
||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | ||||||||||
Return of Capital
|
12.62 | 4.18 | 2.94 | 0.37 | | |||||||||||||||
Sources (on Cash basis):
|
||||||||||||||||||||
Sales and Refinancing
|
42.39 | 85.44 | 55.19 | 96.74 | | |||||||||||||||
Operations
|
$ | 46.61 | $ | 51.76 | $ | 48.75 | $ | 43.54 | $ | 37.40 |
(1) | For the TIC programs, individual investors are involved in a tax deferred exchange. Each TIC has an individual tax basis for depreciation and amortization and is responsible for their own calculations of depreciation and amortization. |
(2) | Amounts may be the result of several reasons, including but not limited to the following: utilization of equity funded reserves for designated repairs in apartment programs; utilization of equity funded reserves for payment of mezzanine interest; acceleration of payments for interest expense and property taxes for income tax purposes; unbilled common area maintenance, or CAM, and rents at the year end; unanticipated expenses due to hurricane damage at two properties. |
(3) | Based on the total offering raised at the close of the program. |
A-14
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||
1 Affiliated |
2 Affiliated |
8 Affiliated |
8 Affiliated |
8 Affiliated |
||||||||||||||||
Program | Programs | Programs | Programs | Programs | ||||||||||||||||
Gross Revenues
|
$ | 603,000 | $ | 748,000 | $ | 2,303,000 | $ | 6,850,000 | $ | 7,649,000 | ||||||||||
Profit on Sale of Properties
|
| 271,000 | 7,151,000 | 2,595,000 | | |||||||||||||||
Less: Operating Expenses
|
349,000 | 399,000 | 1,264,000 | 3,245,000 | 1,910,000 | |||||||||||||||
Owners Expenses
|
27,000 | 17,000 | 102,000 | 92,000 | 23,000 | |||||||||||||||
Interest Expense
|
190,000 | 224,000 | 854,000 | 1,604,000 | 1,334,000 | |||||||||||||||
Depreciation & Amortization(1)
|
||||||||||||||||||||
Net Income(1)
|
$ | 37,000 | $ | 379,000 | $ | 7,234,000 | $ | 4,504,000 | $ | 4,382,000 | ||||||||||
Taxable Income (Loss)(1):
|
||||||||||||||||||||
Cash Generated From:
|
||||||||||||||||||||
Operations
|
$ | 37,000 | $ | 144,000 | $ | 506,000 | $ | 1,936,000 | $ | 4,382,000 | ||||||||||
Sales
|
| 724,000 | 20,676,000 | 10,028,000 | | |||||||||||||||
Refinancing
|
| | | (10,000 | ) | | ||||||||||||||
Cash Generated From Operations, Sales & Refinancing
|
||||||||||||||||||||
Before Additional Cash Adjustments
|
37,000 | 868,000 | 21,182,000 | 11,954,000 | 4,382,000 | |||||||||||||||
Additional Cash Adjustments
|
| | | | | |||||||||||||||
Less: Monthly Mortgage Principal Repayments
|
62,000 | 62,000 | 86,000 | 61,000 | 37,000 | |||||||||||||||
Cash Generated From Operations, Sales & Refinancing
|
(25,000 | ) | 806,000 | 21,096,000 | 11,893,000 | 4,345,000 | ||||||||||||||
Less: Cash Distributions to Investors From:
|
||||||||||||||||||||
Operating Cash Flow
|
| 155,000 | 510,000 | 1,732,000 | 1,523,000 | |||||||||||||||
Sales & Refinancing
|
| 723,000 | 21,727,000 | 9,826,000 | | |||||||||||||||
Other (return of capital)
|
| | | | | |||||||||||||||
Cash Generated (Deficiency) after Cash Distributions
|
(25,000 | ) | (72,000 | ) | (1,141,000 | ) | 335,000 | 2,822,000 | ||||||||||||
Less: Special Items (not including Sales & Refinancing)
|
| | | | | |||||||||||||||
Cash Generated (Deficiency) after Cash Distributions and Special
Items
|
$ | (25,000 | ) | $ | (72,000 | ) | $ | (1,141,000 | ) | $ | 335,000 | $ | 2,822,000 | |||||||
Tax and Distribution Data Per $1,000 Invested(2)
|
||||||||||||||||||||
Federal Income Tax Results(1):
|
||||||||||||||||||||
Cash Distributions to Investors:
|
||||||||||||||||||||
Sources (on Tax basis):
|
||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | ||||||||||
Return of Capital
|
| | | | | |||||||||||||||
Sources (on Cash basis):
|
||||||||||||||||||||
Sales and Refinancings
|
| 224.01 | 776.17 | 351.02 | | |||||||||||||||
Operations
|
$ | | $ | 47.96 | $ | 18.22 | $ | 61.87 | $ | 54.41 |
(1) | For the TIC programs, individual investors are involved in a tax deferred exchange. Each TIC has an individual tax basis for depreciation and amortization and is responsible for their own calculations of depreciation and amortization. |
(2) | Based on the total offering raised at the close of the program. |
A-15
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||
132 |
136 |
104 |
69 |
29 |
||||||||||||||||
TIC Programs | TIC Programs | TIC Programs | TIC Programs | TIC Programs | ||||||||||||||||
Gross Revenues
|
$ | 454,236,000 | $ | 437,800,000 | $ | 313,888,000 | $ | 163,577,000 | $ | 56,492,000 | ||||||||||
Profit on Sale of Properties
|
17,337,000 | 42,714,000 | 17,812,000 | 21,362,000 | | |||||||||||||||
Less: Operating Expenses
|
152,432,000 | 163,312,000 | 110,544,000 | 55,650,000 | 15,999,000 | |||||||||||||||
Owners Expenses
|
35,029,000 | 14,775,000 | 7,981,000 | 2,395,000 | 470,000 | |||||||||||||||
Interest Expense
|
171,760,000 | 161,385,000 | 116,721,000 | 52,790,000 | 13,019,000 | |||||||||||||||
Depreciation & Amortization(1)
|
||||||||||||||||||||
Net Income(1)
|
$ | 112,352,000 | $ | 141,042,000 | $ | 96,454,000 | $ | 74,104,000 | $ | 27,004,000 | ||||||||||
Taxable Income (Loss)(1):
|
||||||||||||||||||||
Cash Generated From:
|
||||||||||||||||||||
Operations
|
$ | 95,015,000 | $ | 105,473,000 | $ | 78,715,000 | $ | 53,327,000 | $ | 27,004,000 | ||||||||||
Sales
|
70,973,000 | 141,706,000 | 50,090,000 | 77,007,000 | | |||||||||||||||
Refinancing
|
| 4,025,000 | 2,929,000 | 2,118,000 | | |||||||||||||||
Cash Generated From Operations, Sales & Refinancing
|
||||||||||||||||||||
Before Additional Cash Adjustments
|
165,988,000 | 251,204,000 | 131,734,000 | 132,452,000 | 27,004,000 | |||||||||||||||
Additional Cash Adjustments
|
| | | | | |||||||||||||||
Less: Monthly Mortgage Principal Repayments
|
5,226,000 | 5,427,000 | 4,395,000 | 4,928,000 | 2,478,000 | |||||||||||||||
Cash Generated From Operations, Sales & Refinancing
|
160,762,000 | 245,777,000 | 127,339,000 | 127,524,000 | 24,526,000 | |||||||||||||||
Less: Cash Distributions to Investors From:
|
||||||||||||||||||||
Operating Cash Flow
|
76,224,000 | 87,090,000 | 63,117,000 | 36,435,000 | 12,844,000 | |||||||||||||||
Sales & Refinancing
|
69,315,000 | 143,300,000 | 50,302,000 | 74,969,000 | | |||||||||||||||
Other (return of capital)(2)
|
20,643,000 | 7,040,000 | 3,833,000 | 325,000 | | |||||||||||||||
Cash Generated (Deficiency) after Cash Distributions
|
(5,420,000 | ) | 8,347,000 | 10,087,000 | 15,795,000 | 11,682,000 | ||||||||||||||
Less: Special Items (not including Sales & Refinancing)
|
| | | | | |||||||||||||||
Cash Generated (Deficiency) after Cash Distributions and Special
Items
|
$ | (5,420,000 | ) | $ | 8,347,000 | $ | 10,087,000 | $ | 15,795,000 | $ | 11,682,000 | |||||||||
Tax and Distribution Data Per $1,000 Invested(3)
|
||||||||||||||||||||
Federal Income Tax Results(1):
|
||||||||||||||||||||
Cash Distributions to Investors:
|
||||||||||||||||||||
Sources (on Tax basis):
|
||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | ||||||||||
Return of Capital
|
12.64 | 4.18 | 3.00 | 0.38 | | |||||||||||||||
Sources (on Cash basis):
|
||||||||||||||||||||
Sales and Refinancings
|
42.46 | 85.17 | 39.39 | 88.35 | | |||||||||||||||
Operations
|
$ | 46.69 | $ | 51.76 | $ | 49.42 | $ | 42.94 | $ | 36.06 |
(1) | For the TIC programs, individual investors are involved in a tax deferred exchange. Each TIC has an individual tax basis for depreciation and amortization and is responsible for their own calculations of depreciation and amortization. |
(2) | Amounts may be the result of several reasons, including but not limited to the following: utilization of equity funded reserves for designated repairs in apartment programs; utilization of equity funded reserves for payment of mezzanine interest; acceleration of payments for interest expense and property taxes for income tax purposes; unbilled CAM and rents at the year end; unanticipated expenses due to hurricane damage at two properties. |
(3) | Based on the total offering raised at the close of the program. |
A-16
NNN Opportunity |
NNN Opportunity |
NNN Opportunity |
NNN Opportunity |
|||||||||||||
Fund VIII, LLC |
Fund VIII, LLC |
Fund VIII, LLC |
Fund VIII, LLC |
|||||||||||||
2008 | 2007 | 2006 | 2005 | |||||||||||||
Gross Revenues
|
$ | 5,809,000 | $ | 5,229,000 | $ | 2,514,000 | $ | 5,000 | ||||||||
Profit on Sale of Properties
|
| | 848,000 | | ||||||||||||
Less: Operating Expenses
|
3,462,000 | 2,482,000 | 880,000 | | ||||||||||||
Owners Expenses
|
25,000 | 133,000 | 77,000 | 1,000 | ||||||||||||
Interest Expense
|
2,715,000 | 3,338,000 | 1,577,000 | | ||||||||||||
Depreciation & Amortization
|
1,820,000 | 1,318,000 | 606,000 | | ||||||||||||
Net Income Tax Basis
|
$ | (2,213,000 | ) | $ | (2,042,000 | ) | $ | 222,000 | $ | 4,000 | ||||||
Taxable Income (Loss) From:
|
||||||||||||||||
Operations
|
$ | (2,213,000 | ) | $ | (2,042,000 | ) | $ | (626,000 | ) | $ | 4,000 | |||||
Gain on Sale
|
| | 848,000 | | ||||||||||||
Cash Generated From:
|
||||||||||||||||
Operations
|
(393,000 | ) | (724,000 | ) | (20,000 | ) | 4,000 | |||||||||
Sales
|
| | 1,614,000 | | ||||||||||||
Refinancing
|
| | | | ||||||||||||
Cash Generated From Operations, Sales & Refinancing
|
||||||||||||||||
Before Additional Cash Adjustments
|
(393,000 | ) | (724,000 | ) | 1,594,000 | 4,000 | ||||||||||
Additional Cash Adjustments
|
| | | | ||||||||||||
Less: Monthly Mortgage Principal Repayments
|
| | | | ||||||||||||
Cash Generated From Operations, Sales & Refinancing
|
(393,000 | ) | (724,000 | ) | 1,594,000 | 4,000 | ||||||||||
Less: Cash Distributions to Investors From:
|
||||||||||||||||
Operating Cash Flow
|
| | | | ||||||||||||
Sales & Refinancing
|
| 525,000 | 346,000 | | ||||||||||||
Other (return of capital)(1)
|
246,000 | 65,000 | | | ||||||||||||
Cash Generated (Deficiency) after Cash Distributions
|
(639,000 | ) | (1,314,000 | ) | 1,248,000 | 4,000 | ||||||||||
Less: Special Items (not including Sales & Refinancing)
|
| | | | ||||||||||||
Cash Generated (Deficiency) after Cash Distributions and Special
Items
|
$ | (639,000 | ) | $ | (1,314,000 | ) | $ | 1,248,000 | $ | 4,000 | ||||||
Tax and Distribution Data Per $1,000 Invested(2)
|
||||||||||||||||
Federal Income Tax Results:
|
||||||||||||||||
Ordinary Income (Loss)
|
||||||||||||||||
from operations
|
$ | (187.45 | ) | $ | (172.96 | ) | $ | (53.02 | ) | $ | 0.34 | |||||
from recapture
|
| | | | ||||||||||||
Capital Gain (Loss)
|
| | 71.83 | | ||||||||||||
Cash Distributions to Investors:
|
||||||||||||||||
Sources (on Tax basis):
|
||||||||||||||||
Investment Income
|
| | | | ||||||||||||
Return of Capital
|
20.84 | 5.51 | | | ||||||||||||
Sources (on Cash basis):
|
||||||||||||||||
Sales
|
| 44.47 | 29.31 | | ||||||||||||
Refinancing
|
| | | | ||||||||||||
Operations
|
$ | | $ | | $ | | $ | |
(1) | Amounts may be the result of several reasons, including but not limited to the following: utilization of equity funded reserves for designated repairs in apartment programs; utilization of equity funded reserves for payment of mezzanine interest; acceleration of payments for interest expense and property taxes for income tax purposes; unbilled CAM and rents at the year end; unanticipated expenses due to hurricane damage at two properties. |
(2) | Based on the total offering raised at the close of the program. |
A-17
NNN Collateralized |
NNN Collateralized |
NNN Collateralized |
||||||||||
Senior Notes, LLC |
Senior Notes, LLC |
Senior Notes, LLC |
||||||||||
2008 | 2007 | 2006 | ||||||||||
Gross Revenues
|
$ | 1,144,000 | (1) | $ | 676,000 | (1) | $ | 15,000 | (1) | |||
Profit on Sale of Properties
|
| | ||||||||||
Less: Operating Expenses
|
| | | |||||||||
Owners Expenses
|
4,000 | 2,000 | | |||||||||
Interest Expense
|
1,424,000 | (2) | 1,404,000 | (2) | 100,000 | (2) | ||||||
Depreciation & Amortization
|
290,000 | 288,000 | 31,000 | |||||||||
Net Income Tax Basis
|
$ | (574,000 | ) | $ | (1,018,000 | ) | $ | (116,000 | ) | |||
Taxable Income (Loss) From:
|
||||||||||||
Operations
|
$ | (574,000 | ) | $ | (1,018,000 | ) | $ | (116,000 | ) | |||
Gain on Sale
|
| | ||||||||||
Cash Generated From:
|
| | ||||||||||
Operations
|
(284,000 | ) | (730,000 | ) | (85,000 | ) | ||||||
Sales
|
| | | |||||||||
Refinancing
|
| | | |||||||||
Cash Generated From Operations, Sales & Refinancing
|
(284,000 | ) | (730,000 | ) | (85,000 | ) | ||||||
Less: Cash Distributions to Investors From:
|
||||||||||||
Operating Cash Flow
|
| | | |||||||||
Sales & Refinancing
|
| | | |||||||||
Other (return of capital)
|
| | | |||||||||
Cash Generated (Deficiency) after Cash Distributions
|
(284,000 | ) | (730,000 | ) | (85,000 | ) | ||||||
Less: Special Items (not including Sales & Refinancing)
|
| | | |||||||||
Cash Generated (Deficiency) after Cash Distributions and Special
Items
|
$ | (284,000 | ) | $ | (730,000 | ) | $ | (85,000 | ) | |||
Tax and Distribution Data Per $1,000 Invested(3)
|
||||||||||||
Cash Distributions to Investors:
|
||||||||||||
Sources (on Tax basis):
|
||||||||||||
Investment Income
|
$ | 8.75 | $ | 8.75 | $ | 8.75 | ||||||
Return of Capital
|
| | | |||||||||
Sources (on Cash basis):
|
||||||||||||
Sales and Refinancing
|
| | | |||||||||
Operations
|
$ | | $ | | $ | |
(1) | Gross Revenue represents interest income from loans made to other affiliated programs of Grubb & Ellis Realty Investors. |
(2) | Cash distributions to the note unit holders are included in Interest Expense above. |
(3) | Based on the total offering raised at the close of the program. |
A-18
2008 | ||||
3 |
||||
Institutional Programs | ||||
Gross Revenues
|
$ | 13,314,000 | ||
Profit on Sale of Properties
|
| |||
Less: Operating Expenses
|
2,706,000 | |||
Owners Expenses
|
227,000 | |||
Interest Expense
|
380,000 | |||
Depreciation & Amortization
|
| |||
Net Income Tax Basis
|
$ | 10,001,000 | ||
Taxable Income From:
|
||||
Operations
|
$ | 10,001,000 | ||
Gain on Sale
|
| |||
Cash Generated From:
|
||||
Operations
|
10,001,000 | |||
Sales
|
| |||
Refinancing
|
| |||
Cash Generated From Operations, Sales & Refinancing
|
||||
Before Additional Cash Adjustments
|
10,001,000 | |||
Additional Cash Adjustments
|
||||
Less: Monthly Mortgage Principal Repayments
|
| |||
Cash Generated From Operations, Sales & Refinancing
|
10,001,000 | |||
Less: Cash Distributions to Investors From:
|
||||
Operating Cash Flow
|
8,018,000 | |||
Sales & Refinancing
|
| |||
Other (return of capital)
|
| |||
Cash Generated (Deficiency) after Cash Distributions
|
1,983,000 | |||
Less: Special Items (not including Sales & Refinancing)
|
| |||
Cash Generated (Deficiency) after Cash Distributions and Special
Items
|
$ | 1,983,000 | ||
Tax and Distribution Data Per $1,000 Invested(1)
|
||||
Federal Income Tax Results:
|
||||
Ordinary Income (Loss)
|
||||
from operations
|
$ | 51.74 | ||
from recapture
|
| |||
Capital Gain (Loss)
|
| |||
Cash Distributions to Investors:
|
||||
Sources (on Tax basis):
|
||||
Investment Income
|
| |||
Return of Capital
|
| |||
Sources (on Cash basis):
|
||||
Sales
|
| |||
Refinancing
|
| |||
Operations
|
$ | 41.48 |
(1) | Based on total offering raised at the close of the program. |
A-19
NNN |
NNN |
NNN |
||||||||||||||||||||||||||||||
NNN |
Town |
NNN |
NNN |
Yerington |
Tech |
NNN |
County |
|||||||||||||||||||||||||
Fund |
& |
Bryant |
Saddleback |
Shopping |
Fund |
Alamosa |
Center |
|||||||||||||||||||||||||
VIII, |
Country, |
Ranch, |
Financial, |
Center, |
III, |
Plaza, |
Drive, |
|||||||||||||||||||||||||
LLC | LLC | LLC | LLC | LLC | LLC | LLC | LLC | |||||||||||||||||||||||||
Dollar Amount Raised
|
$ | 8,000,000 | $ | 7,200,000 | $ | 5,000,000 | $ | 3,866,000 | $ | 1,625,000 | $ | 3,699,000 | $ | 6,650,000 | $ | 3,094,000 | ||||||||||||||||
Number of Properties Purchased
|
3 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | ||||||||||||||||||||||||
Date of Closing of Offering
|
7-Mar-00 | 29-Mar-00 | 12-Nov-02 | 29-Oct-02 | 3-Aug-99 | 20-Jun-00 | 25-Oct-02 | 6-Feb-02 | ||||||||||||||||||||||||
Date of First Sale of Property
|
26-Mar-02 | 25-Jun-04 | 2-Nov-04 | 27-Dec-04 | 17-Jan-05 | 3-Jul-01 | 24-Mar-05 | 14-Apr-05 | ||||||||||||||||||||||||
Date of Final Sale of Property
|
6-Jan-04 | 25-Jun-04 | 2-Nov-04 | 27-Dec-04 | 17-Jan-05 | 7-Feb-05 | 24-Mar-05 | 14-Apr-05 | ||||||||||||||||||||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||||||||||||||||||||||||||
Federal Income Tax Results(1)
|
||||||||||||||||||||||||||||||||
Cash Distributions to Investors
|
||||||||||||||||||||||||||||||||
Sources (on Tax basis)
|
||||||||||||||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||
Return of Capital
|
$ | 125.22 | $ | 71.23 | $ | | $ | 11.83 | $ | 54.24 | $ | | $ | 13.82 | $ | | ||||||||||||||||
Sources (on Cash basis)
|
||||||||||||||||||||||||||||||||
Sales
|
$ | 1,305.19 | $ | 1,221.31 | $ | 1,206.17 | $ | 1,384.96 | $ | 1,132.76 | $ | 1,293.88 | $ | 1,266.59 | $ | 1,206.37 | ||||||||||||||||
Refinancing
|
$ | | $ | 68.33 | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||
Operations
|
$ | 129.11 | $ | 268.98 | $ | 184.74 | $ | 181.08 | $ | 496.14 | $ | 446.45 | $ | 210.94 | $ | 247.48 |
(1) | There are three notes programs that have completed operations and are closed. The notes programs report interest income to the note unit holders. The remaining programs included in this table are TIC programs with investors generally involved in tax deferred exchanges. Accordingly, each TIC has an individual tax basis for determining amortization and depreciation. Neither type of program requires depreciation or amortization, therefore, there is no presentation of Federal Income Tax Results. |
A-20
Truckee |
(2) |
|||||||||||||||||||||||||||||||
River |
NNN |
NNN |
NNN |
NNN |
||||||||||||||||||||||||||||
Office |
NNN |
Rocky Mountain |
Jefferson |
City Center |
NNN |
LV 1900 |
||||||||||||||||||||||||||
Tower, |
North Reno, |
Exchange, |
Square, |
West A, |
801 K Street, |
Aerojet Way, |
||||||||||||||||||||||||||
LLC | LLC | LLC | LLC | LLC | LLC | LLC | ||||||||||||||||||||||||||
Dollar Amount Raised
|
$ | 5,550,000 | $ | 2,750,000 | $ | 2,670,000 | $ | 9,200,000 | $ | 1,238,000 | $ | 29,600,000 | $ | 2,000,000 | ||||||||||||||||||
Number of Properties Purchased
|
1 | 1 | 1 | 2 | 1 | 1 | 1 | |||||||||||||||||||||||||
Date of Closing of Offering
|
15-Jul-99 | 19-Jun-02 | 15-Feb-01 | 26-Aug-03 | 15-Mar-02 | 31-Mar-04 | 31-Aug-01 | |||||||||||||||||||||||||
Date of First Sale of Property
|
15-Apr-05 | 19-May-05 | 31-May-05 | 22-Jul-05 | 28-Jul-05 | 26-Aug-05 | 27-Sep-05 | |||||||||||||||||||||||||
Date of Final Sale of Property
|
15-Apr-05 | 19-May-05 | 31-May-05 | 22-Jul-05 | 28-Jul-05 | 26-Aug-05 | 27-Sep-05 | |||||||||||||||||||||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||||||||||||||||||||||||||
Federal Income Tax Results(1)
|
||||||||||||||||||||||||||||||||
Cash Distributions to Investors
|
||||||||||||||||||||||||||||||||
Sources (on Tax basis)
|
||||||||||||||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||
Return of Capital
|
$ | | $ | | $ | 24.79 | $ | | $ | 13.68 | $ | | $ | | ||||||||||||||||||
Sources (on Cash basis)
|
||||||||||||||||||||||||||||||||
Sales
|
$ | 953.00 | $ | 1,758.24 | $ | 829.87 | $ | 1,308.76 | $ | 1,300.67 | $ | 1,124.72 | $ | 1,123.45 | ||||||||||||||||||
Refinancing
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||
Operations
|
$ | 619.55 | $ | 323.12 | $ | 187.30 | $ | 189.41 | $ | 262.83 | $ | 113.57 | $ | 319.50 |
(1) | There are three notes programs that have completed operations and are closed. The notes programs report interest income to the note unit holders. The remaining programs included in this table are TIC programs with investors generally involved in tax deferred exchanges. Accordingly, each TIC has an individual tax basis for determining amortization and depreciation. Neither type of program requires depreciation or amortization, therefore, there is no presentation of Federal Income Tax Results. |
(2) | The investors received a note from Buyer as distributed proceeds from the sale. |
A-21
NNN |
NNN |
NNN |
NNN |
NNN |
NNN |
NNN |
||||||||||||||||||||||||||||||
NNN |
Springtown |
Emerald |
Kahana |
Exchange |
Park |
NNN |
1851 E 1st |
Reno |
||||||||||||||||||||||||||||
Timberhills, |
Mall, |
Plaza, |
Gateway, |
Fund III, |
Sahara, |
PCP 1, |
Street, |
Trademark, |
||||||||||||||||||||||||||||
LLC | LLC | LLC | LLC | LLC | LLC | LLC | LLC | LLC | ||||||||||||||||||||||||||||
Dollar Amount Raised
|
$ | 3,695,000 | $ | 2,550,000 | $ | 42,800,000 | $ | 8,140,000 | $ | 6,300,000 | $ | 4,953,000 | $ | 5,800,000 | $ | 20,500,000 | $ | 3,850,000 | ||||||||||||||||||
Number of Properties Purchased
|
1 | 1 | 1 | 3 | 1 | 5 | 6 | 1 | 1 | |||||||||||||||||||||||||||
Date of Closing of Offering
|
27-Nov-01 | 21-Mar-03 | 20-Jan-05 | 6-Mar-03 | 31-May-00 | 17-Mar-03 | 25-Jun-02 | 29-Jul-03 | 29-Sep-01 | |||||||||||||||||||||||||||
Date of First Sale of Property
|
19-Oct-05 | 2-Nov-05 | 10-Nov-05 | 15-Nov-05 | 9-Dec-05 | 20-Dec-05 | 10-Oct-02 | 9-Jan-06 | 23-Jan-06 | |||||||||||||||||||||||||||
Date of Final Sale of Property
|
19-Oct-05 | 2-Nov-05 | 10-Nov-05 | 15-Nov-05 | 9-Dec-05 | 20-Dec-05 | 28-Dec-05 | 9-Jan-06 | 23-Jan-06 | |||||||||||||||||||||||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||||||||||||||||||||||||||||||
Federal Income Tax Results(1)
|
||||||||||||||||||||||||||||||||||||
Cash Distributions to Investors
|
||||||||||||||||||||||||||||||||||||
Sources (on Tax basis)
|
||||||||||||||||||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||
Return of Capital
|
$ | | $ | | $ | | $ | | $ | 14.36 | $ | 35.18 | $ | | $ | | $ | | ||||||||||||||||||
Sources (on Cash basis)
|
||||||||||||||||||||||||||||||||||||
Sales
|
$ | 1,387.80 | $ | 1,206.35 | $ | 1,203.34 | $ | 1,638.63 | $ | 427.98 | $ | 1,102.58 | $ | 1,016.63 | $ | 1,262.45 | $ | 1,256.62 | ||||||||||||||||||
Refinancing
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | 36.59 | $ | 283.64 | ||||||||||||||||||
Operations
|
$ | 305.43 | $ | 439.16 | $ | 92.28 | $ | 252.29 | $ | 235.35 | $ | 128.07 | $ | 283.85 | $ | 238.01 | $ | 361.45 |
(1) | There are three notes programs that have completed operations and are closed. The notes programs report interest income to the note unit holders. The remaining programs included in this table are TIC programs with investors generally involved in tax deferred exchanges. Accordingly, each TIC has an individual tax basis for determining amortization and depreciation. Neither type of program requires depreciation or amortization, therefore, there is no presentation of Federal Income Tax Results. |
A-22
NNN |
NNN |
|||||||||||||||||||||||||||||||
Oakey |
NNN |
NNN |
NNN |
NNN |
901 |
NNN |
NNN |
|||||||||||||||||||||||||
Building |
City Center |
Amber Oaks |
Titan Building |
Las Cimas |
Corporate |
Sacramento |
Parkwood |
|||||||||||||||||||||||||
2003, |
West B, |
III, |
and Plaza, |
II and III, |
Center, |
Corporate, |
Complex, |
|||||||||||||||||||||||||
LLC | LLC | LLC | LLC | LLC | LLC | LLC | LLC | |||||||||||||||||||||||||
Dollar Amount Raised
|
$ | 8,270,000 | $ | 8,200,000 | $ | 10,070,000 | $ | 2,220,000 | $ | 32,250,000 | $ | 6,292,000 | $ | 12,000,000 | $ | 7,472,000 | ||||||||||||||||
Number of Properties Purchased
|
1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | ||||||||||||||||||||||||
Date of Closing of Offering
|
19-May-04 | 15-Jun-02 | 20-Jan-04 | 28-May-02 | 9-Dec-04 | 3-Oct-03 | 21-May-01 | 23-Apr-03 | ||||||||||||||||||||||||
Date of First Sale of Property
|
24-Jan-06 | 17-Apr-06 | 15-Jun-06 | 21-Jul-06 | 7-Aug-06 | 22-Aug-06 | 17-Nov-06 | 27-May-05 | ||||||||||||||||||||||||
Date of Final Sale of Property
|
24-Jan-06 | 17-Apr-06 | 15-Jun-06 | 21-Jul-06 | 7-Aug-06 | 22-Aug-06 | 17-Nov-06 | 27-Dec-06 | ||||||||||||||||||||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||||||||||||||||||||||||||
Federal Income Tax Results(1)
|
||||||||||||||||||||||||||||||||
Cash Distributions to Investors
|
||||||||||||||||||||||||||||||||
Sources (on Tax basis)
|
||||||||||||||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||
Return of Capital
|
$ | | $ | | $ | | $ | | $ | | $ | 10.89 | $ | | $ | | ||||||||||||||||
Sources (on Cash basis)
|
||||||||||||||||||||||||||||||||
Sales
|
$ | 1,343.87 | $ | 1,882.87 | $ | 1,622.67 | $ | 1,582.58 | $ | 1,328.68 | $ | 1,190.72 | $ | 1,396.11 | $ | 1,319.02 | ||||||||||||||||
Refinancing
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||
Operations
|
$ | 136.48 | $ | 306.07 | $ | 190.19 | $ | 589.44 | $ | 199.70 | $ | 172.94 | $ | 405.69 | $ | 377.68 |
(1) | There are three notes programs that have completed operations and are closed. The notes programs report interest income to the note unit holders. The remaining programs included in this table are TIC programs with investors generally involved in tax deferred exchanges. Accordingly, each TIC has an individual tax basis for determining amortization and depreciation. Neither type of program requires depreciation or amortization, therefore, there is no presentation of Federal Income Tax Results. |
A-23
NNN |
||||||||||||||||||||||||||||||||||||
NNN |
Arapahoe |
NNN |
NNN |
NNN |
||||||||||||||||||||||||||||||||
NNN |
Wolf Pen |
NNN |
NNN |
Service |
NNN |
Parkway |
Enclave |
Fountain |
||||||||||||||||||||||||||||
Twain, |
Plaza, |
Financial Plaza, |
4 Hutton, |
Center II, |
Buschwood, |
Towers, |
Parkway, |
Square, |
||||||||||||||||||||||||||||
LLC | LLC | LLC | LLC | LLC | LLC | LLC | LLC | LLC | ||||||||||||||||||||||||||||
Dollar Amount Raised
|
$ | 2,925,000 | $ | 5,500,000 | $ | 3,625,000 | $ | 21,250,000 | $ | 4,000,000 | $ | 3,200,000 | $ | 7,343,000 | $ | 15,350,000 | $ | 19,600,000 | ||||||||||||||||||
Number of Properties Purchased
|
1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||||||||||||||||||
Date of Closing of Offering
|
20-May-04 | 23-Oct-02 | 30-Aug-04 | 11-Apr-05 | 20-Jun-02 | 25-Mar-03 | 18-Aug-03 | 27-May-04 | 17-Feb-05 | |||||||||||||||||||||||||||
Date of First Sale of Property
|
16-Mar-07 | 30-Mar-07 | 30-Mar-07 | 19-Apr-07 | 10-May-07 | 16-May-07 | 8-Jun-07 | 14-Jun-07 | 25-Jun-07 | |||||||||||||||||||||||||||
Date of Final Sale of Property
|
16-Mar-07 | 30-Mar-07 | 30-Mar-07 | 19-Apr-07 | 10-May-07 | 16-May-07 | 8-Jun-07 | 14-Jun-07 | 25-Jun-07 | |||||||||||||||||||||||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||||||||||||||||||||||||||||||
Federal Income Tax Results(1)
|
||||||||||||||||||||||||||||||||||||
Cash Distributions to Investors
|
||||||||||||||||||||||||||||||||||||
Sources (on Tax basis)
|
||||||||||||||||||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||
Return of Capital
|
$ | 47.72 | $ | 2.33 | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||
Sources (on Cash basis)
|
||||||||||||||||||||||||||||||||||||
Sales
|
$ | 1,265.15 | $ | 1,432.80 | $ | 961.21 | $ | 1,302.83 | $ | 1,356.47 | $ | 1,266.69 | $ | 1,079.97 | $ | 1,447.06 | $ | 1,125.83 | ||||||||||||||||||
Refinancing
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||
Operations
|
$ | 273.03 | $ | 370.44 | $ | 175.53 | $ | 128.37 | $ | 742.95 | $ | 317.62 | $ | 367.82 | $ | 355.73 | $ | 184.45 |
(1) | There are three notes programs that have completed operations and are closed. The notes programs report interest income to the note unit holders. The remaining programs included in this table are TIC programs with investors generally involved in tax deferred exchanges. Accordingly, each TIC has an individual tax basis for determining amortization and depreciation. Neither type of program requires depreciation or amortization, therefore, there is no presentation of Federal Income Tax Results. |
A-24
Western |
||||||||||||||||||||||||||||||||||||
NNN |
NNN |
Real |
NNN |
|||||||||||||||||||||||||||||||||
Washington |
4241 |
Estate |
NNN |
NNN |
NNN |
NNN |
2800 |
|||||||||||||||||||||||||||||
Square |
Bowling |
Investment |
633 17th |
NNN |
Brookhollow |
Caledon |
Meadows |
East |
||||||||||||||||||||||||||||
Center, |
Green, |
Trust, |
Street, |
Bay View Plaza, |
Park, |
Wood, |
Apartments, |
Commerce, |
||||||||||||||||||||||||||||
LLC | LLC | Inc. | LLC | LLC | LLC | LLC | LLC | LLC | ||||||||||||||||||||||||||||
Dollar Amount Raised
|
$ | 3,000,000 | $ | 2,850,000 | $ | 14,051,000 | $ | 34,000,000 | $ | 330,000 | $ | 6,550,000 | $ | 8,840,000 | $ | 10,525,000 | $ | 8,000,000 | ||||||||||||||||||
Number of Properties Purchased
|
1 | 1 | 7 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||||||||||||||||||
Date of Closing of Offering
|
21-Nov-01 | 27-Dec-02 | 27-Apr-00 | 30-Mar-06 | 31-Jul-03 | 5-Jul-02 | 9-May-06 | 23-May-06 | 13-May-05 | |||||||||||||||||||||||||||
Date of First Sale of Property
|
26-Jul-07 | 28-Aug-07 | 14-Apr-00 | 28-Sep-07 | 6-Nov-07 | 20-Dec-07 | 27-Dec-07 | 27-Dec-07 | 7-Feb-08 | |||||||||||||||||||||||||||
Date of Final Sale of Property
|
26-Jul-07 | 28-Aug-07 | 11-Sep-07 | 28-Sep-07 | 6-Nov-07 | 20-Dec-07 | 27-Dec-07 | 27-Dec-07 | 7-Feb-08 | |||||||||||||||||||||||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||||||||||||||||||||||||||||||
Federal Income Tax Results(1)
|
||||||||||||||||||||||||||||||||||||
Cash Distributions to Investors
|
||||||||||||||||||||||||||||||||||||
Sources (on Tax basis)
|
||||||||||||||||||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||||
Return of Capital
|
$ | 7.45 | $ | 29.65 | $ | | $ | | $ | 13.66 | $ | | $ | 5.79 | $ | 13.55 | $ | | ||||||||||||||||||
Sources (on Cash basis)
|
||||||||||||||||||||||||||||||||||||
Sales
|
$ | 1,170.16 | $ | 1,062.43 | $ | 1,110.35 | $ | 1,244.42 | $ | 274.41 | $ | 977.33 | $ | 1,141.64 | $ | 1,076.55 | $ | 1,102.98 | ||||||||||||||||||
Refinancing
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||||
Operations
|
$ | 431.79 | $ | 357.04 | $ | 259.05 | $ | 137.14 | $ | 117.48 | $ | 443.44 | $ | 107.64 | $ | 91.22 | $ | 226.50 |
(1) | There are three notes programs that have completed operations and are closed. The notes programs report interest income to the note unit holders. The remaining programs included in this table are TIC programs with investors generally involved in tax deferred exchanges. Accordingly, each TIC has an individual tax basis for determining amortization and depreciation. Neither type of program requires depreciation or amortization, therefore, there is no presentation of Federal Income Tax Results. |
A-25
NNN |
NNN |
NNN |
NNN |
|||||||||||||||||||||||||||||
NNN |
Pueblo |
Westway |
NNN |
NNN |
Great |
2004 |
||||||||||||||||||||||||||
NNN |
Reserve at |
Shopping |
Shopping |
Maitland |
1410 |
Oaks |
Notes |
|||||||||||||||||||||||||
Fountainhead, |
Maitland, |
Center, |
Center, |
Promenade, |
Renner, |
Center, |
Program, |
|||||||||||||||||||||||||
LLC | LLC | LLC | LLC | LLC | LLC | LLC | LLC | |||||||||||||||||||||||||
Dollar Amount Raised
|
$ | 11,000,000 | $ | 10,800,000 | $ | 2,500,000 | $ | 3,278,000 | $ | 15,000,000 | $ | 7,300,000 | $ | 11,000,000 | $ | 5,000,000 | ||||||||||||||||
Number of Properties Purchased
|
1 | 1 | 1 | 1 | 1 | 1 | 1 | N/A | ||||||||||||||||||||||||
Date of Closing of Offering
|
12-May-05 | 13-Sep-04 | 12-Feb-01 | 6-Feb-01 | 3-Jan-06 | 8-Dec-03 | 22-Oct-04 | 14-Aug-01 | ||||||||||||||||||||||||
Date of First Sale of Property
|
16-May-08 | 13-Jun-08 | 17-Jun-08 | 18-Jun-08 | 25-Jun-08 | 9-Jul-08 | 18-Jul-08 | N/A | ||||||||||||||||||||||||
Date of Final Sale of Property
|
16-May-08 | 13-Jun-08 | 17-Jun-08 | 18-Jun-08 | 25-Jun-08 | 9-Jul-08 | 18-Jul-08 | N/A | ||||||||||||||||||||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||||||||||||||||||||||||||
Federal Income Tax Results(1)
|
||||||||||||||||||||||||||||||||
Cash Distributions to Investors
|
||||||||||||||||||||||||||||||||
Sources (on Tax basis)
|
||||||||||||||||||||||||||||||||
Investment Income
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | 66.00 | ||||||||||||||||
Return of Capital
|
$ | | $ | | $ | 20.36 | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||
Sources (on Cash basis)
|
||||||||||||||||||||||||||||||||
Sales
|
$ | 1,150.53 | $ | 1,574.63 | $ | 387.43 | $ | 372.37 | $ | 1,260.37 | $ | 667.41 | $ | 1,083.98 | $ | | ||||||||||||||||
Refinancing
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||
Operations
|
$ | 299.36 | $ | 374.50 | $ | 360.06 | $ | 413.75 | $ | 193.25 | $ | 182.72 | $ | 339.69 | $ | |
(1) | There are three notes programs that have completed operations and are closed. The notes programs report interest income to the note unit holders. The remaining programs included in this table are TIC programs with investors generally involved in tax deferred exchanges. Accordingly, each TIC has an individual tax basis for determining amortization and depreciation. Neither type of program requires depreciation or amortization, therefore, there is no presentation of Federal Income Tax Results. |
A-26
NNN |
NNN |
|||||||||||
2005 |
2006 |
|||||||||||
Notes |
Notes |
|||||||||||
Program, |
Program, |
Program |
||||||||||
LLC | LLC | Totals | ||||||||||
Dollar Amount Raised
|
$ | 2,300,000 | $ | 1,045,000 | $ | 517,666,000 | ||||||
Number of Properties Purchased
|
N/A | N/A | 81 | |||||||||
Date of Closing of Offering
|
14-Aug-01 | 22-May-03 | ||||||||||
Date of First Sale of Property
|
N/A | N/A | ||||||||||
Date of Final Sale of Property
|
N/A | N/A | ||||||||||
Tax and Distribution Data Per $1,000 Invested
|
||||||||||||
Federal Income Tax Results(1)
|
||||||||||||
Cash Distributions to Investors
|
||||||||||||
Sources (on Tax basis)
|
||||||||||||
Investment Income
|
$ | 33.00 | $ | 30.00 | ||||||||
Return of Capital
|
$ | | $ | | ||||||||
Sources (on Cash basis)
|
||||||||||||
Sales
|
$ | | $ | | ||||||||
Refinancing
|
$ | | $ | | ||||||||
Operations
|
$ | | $ | |
(1) | There are three notes programs that have completed operations and are closed. The notes programs report interest income to the note unit holders. The remaining programs included in this table are TIC programs with investors generally involved in tax deferred exchanges. Accordingly, each TIC has an individual tax basis for determining amortization and depreciation. Neither type of program requires depreciation or amortization, therefore, there is no presentation of Federal Income Tax Results. |
A-27
Cost of Properties |
||||||||||||||||||||||||||||||||||||||||||||||||
Selling Price, Net of Closing Costs & GAAP Adjustments | Including Closing & Soft Costs |
Excess |
||||||||||||||||||||||||||||||||||||||||||||||
Total |
(Deficiency) |
|||||||||||||||||||||||||||||||||||||||||||||||
Purchase |
Acquisition |
of Property |
||||||||||||||||||||||||||||||||||||||||||||||
Money |
Adjustments |
Costs, Capital |
Operating |
|||||||||||||||||||||||||||||||||||||||||||||
Cash Received |
Mortgage |
Mortgage |
Resulting from |
Original |
Improvements, |
Gain (loss) on |
Cash Receipts |
|||||||||||||||||||||||||||||||||||||||||
Date |
Date |
Net of Closing |
Balance at |
Taken Back |
Application |
Mortgage |
Closing |
sale of |
Over Cash |
|||||||||||||||||||||||||||||||||||||||
Property(1)
|
Acquired | of Sale | Costs(2) | Time of Sale | by Program | of GAAP | Total | Financing | & Soft Costs(3) | Total | Investment | Expenditures(4) | ||||||||||||||||||||||||||||||||||||
1851 E 1st Street, Santa Ana, CA
|
Jun-03 | Jan-06 | $ | 24,141,000 | $ | 49,000,000 | N/A | N/A | $ | 73,141,000 | $ | 45,375,000 | $ | 18,588,000 | $ | 63,963,000 | $ | 9,178,000 | $ | (977,000 | ) | |||||||||||||||||||||||||||
Reno Trademark, Reno, NV(5)
|
Sep-01 | Jan-06 | $ | 5,743,000 | $ | 4,445,000 | N/A | N/A | $ | 10,188,000 | $ | 2,700,000 | $ | 4,920,000 | $ | 7,620,000 | $ | 2,568,000 | $ | 78,000 | ||||||||||||||||||||||||||||
Oakey Building, Las Vegas, NV(6)
|
Apr-04 | Jan-06 | $ | 7,428,000 | $ | 10,650,000 | N/A | N/A | $ | 18,078,000 | $ | 4,000,000 | $ | 11,441,000 | $ | 15,441,000 | $ | 2,637,000 | $ | 1,626,000 | ||||||||||||||||||||||||||||
Kress Entergy Center, Wichita, KS
|
Jul-98 | Jan-06 | $ | 769,000 | $ | 1,200,000 | N/A | N/A | $ | 1,969,000 | $ | 925,000 | $ | 1,298,000 | $ | 2,223,000 | $ | (254,000 | ) | N/A | (11) | |||||||||||||||||||||||||||
City Center West B, Las Vegas, NV
|
Jan-02 | Apr-06 | $ | 18,319,000 | $ | 14,116,000 | N/A | N/A | $ | 32,435,000 | $ | 14,650,000 | $ | 7,516,000 | $ | 22,166,000 | $ | 10,269,000 | $ | (3,257,000 | ) | |||||||||||||||||||||||||||
Amber Oaks III, Austin, TX(7)
|
Jan-04 | Jun-06 | $ | 16,253,000 | $ | 15,000,000 | N/A | N/A | $ | 31,253,000 | $ | 15,000,000 | $ | 9,737,000 | $ | 24,737,000 | $ | 6,516,000 | $ | 1,412,000 | ||||||||||||||||||||||||||||
Titan Building and Plaza, San Antonio, TX(8)
|
Apr-02 | Jul-06 | $ | 6,522,000 | $ | 6,900,000 | N/A | N/A | $ | 13,422,000 | $ | 6,000,000 | $ | 4,130,000 | $ | 10,130,000 | $ | 3,292,000 | $ | 1,565,000 | ||||||||||||||||||||||||||||
Las Cimas II and III, Austin, TX
|
Sep-04 | Aug-06 | $ | 44,215,000 | $ | 45,218,000 | N/A | N/A | $ | 89,433,000 | $ | 46,800,000 | $ | 27,046,000 | $ | 73,846,000 | $ | 15,587,000 | $ | (569,000 | ) | |||||||||||||||||||||||||||
901 Corporate Center, Monterey Park, CA
|
Aug-03 | Aug-06 | $ | 8,602,000 | $ | 10,906,000 | N/A | N/A | $ | 19,508,000 | $ | 11,310,000 | $ | 5,362,000 | $ | 16,672,000 | $ | 2,836,000 | $ | (918,000 | ) | |||||||||||||||||||||||||||
Sacramento Corporate Center, Sacramento, CA
|
Mar-01 | Nov-06 | $ | 22,735,000 | $ | 21,213,000 | N/A | N/A | $ | 43,948,000 | $ | 22,250,000 | $ | 14,334,000 | $ | 36,584,000 | $ | 7,364,000 | $ | (255,000 | ) | |||||||||||||||||||||||||||
Parkwood I and II, Woodlands, TX
|
Dec-02 | Dec-06 | $ | 10,198,000 | $ | 14,531,000 | N/A | N/A | $ | 24,729,000 | $ | 13,922,000 | $ | 8,535,000 | $ | 22,457,000 | $ | 2,272,000 | $ | 3,218,000 | ||||||||||||||||||||||||||||
Twain Business Bank of Nevada, Las Vegas, NV
|
Dec-03 | Mar-07 | $ | 3,756,000 | $ | 3,507,000 | N/A | N/A | $ | 7,263,000 | $ | 3,750,000 | $ | 2,024,000 | $ | 5,774,000 | $ | 1,489,000 | $ | (268,000 | ) | |||||||||||||||||||||||||||
Wolf Pen Plaza, College Station, TX
|
Sep-02 | Mar-07 | $ | 8,184,000 | $ | 11,617,000 | N/A | N/A | $ | 19,801,000 | $ | 12,265,000 | $ | 4,612,000 | $ | 16,877,000 | $ | 2,924,000 | $ | 342,000 | ||||||||||||||||||||||||||||
One Financial Plaza, Saint Louis, MO(9)
|
Aug-04 | Mar-07 | $ | 15,031,000 | $ | 30,750,000 | N/A | N/A | $ | 45,781,000 | $ | 30,750,000 | $ | 12,934,000 | $ | 43,684,000 | $ | 2,097,000 | $ | 206,000 | ||||||||||||||||||||||||||||
4 Hutton Centre, Santa Ana, CA
|
Jan-05 | Apr-07 | $ | 28,358,000 | $ | 31,971,000 | N/A | N/A | $ | 60,329,000 | $ | 32,250,000 | $ | 19,038,000 | $ | 51,288,000 | $ | 9,041,000 | $ | (178,000 | ) | |||||||||||||||||||||||||||
Arapahoe Service Center II, Englewood, CO
|
Apr-02 | May-07 | $ | 6,414,000 | $ | 4,574,000 | N/A | N/A | $ | 10,988,000 | $ | 5,000,000 | $ | 3,329,000 | $ | 8,329,000 | $ | 2,659,000 | $ | (621,000 | ) | |||||||||||||||||||||||||||
Buschwood III, Tampa, FL
|
Mar-03 | May-07 | $ | 4,648,000 | $ | 4,372,000 | N/A | N/A | $ | 9,020,000 | $ | 4,600,000 | $ | 2,841,000 | $ | 7,441,000 | $ | 1,579,000 | $ | (167,000 | ) | |||||||||||||||||||||||||||
Parkway Towers, Nashville, TN
|
May-03 | Jun-07 | $ | 8,631,000 | $ | 8,307,000 | N/A | N/A | $ | 16,938,000 | $ | 8,700,000 | $ | 6,247,000 | $ | 14,947,000 | $ | 1,991,000 | $ | (161,000 | ) | |||||||||||||||||||||||||||
Enclave Parkway, Houston, TX
|
Dec-03 | Jun-07 | $ | 23,287,000 | $ | 22,525,000 | N/A | N/A | $ | 45,812,000 | $ | 23,600,000 | $ | 13,879,000 | $ | 37,479,000 | $ | 8,333,000 | $ | 1,070,000 |
A-28
Cost of Properties |
||||||||||||||||||||||||||||||||||||||||||||||||
Selling Price, Net of Closing Costs & GAAP Adjustments | Including Closing & Soft Costs |
Excess |
||||||||||||||||||||||||||||||||||||||||||||||
Total |
(Deficiency) |
|||||||||||||||||||||||||||||||||||||||||||||||
Purchase |
Acquisition |
of Property |
||||||||||||||||||||||||||||||||||||||||||||||
Money |
Adjustments |
Costs, Capital |
Operating |
|||||||||||||||||||||||||||||||||||||||||||||
Cash Received |
Mortgage |
Mortgage |
Resulting from |
Original |
Improvements, |
Gain (loss) |
Cash Receipts |
|||||||||||||||||||||||||||||||||||||||||
Date |
Date |
Net of Closing |
Balance at |
Taken Back |
Application |
Mortgage |
Closing |
on sale of |
Over Cash |
|||||||||||||||||||||||||||||||||||||||
Property(1)
|
Acquired | of Sale | Costs(2) | Time of Sale | by Program | of GAAP | Total | Financing | & Soft Costs(3) | Total | Investment | Expenditures(4) | ||||||||||||||||||||||||||||||||||||
Fountain Square, Boca Raton, FL
|
Oct-04 | Jun-07 | $ | 24,181,000 | $ | 35,209,000 | N/A | N/A | $ | 59,390,000 | $ | 35,476,000 | $ | 18,427,000 | $ | 53,903,000 | $ | 5,487,000 | $ | (914,000 | ) | |||||||||||||||||||||||||||
Washington Square, Stephenville, TX
|
Nov-01 | Jul-07 | $ | 4,339,000 | $ | 4,618,000 | N/A | N/A | $ | 8,957,000 | $ | 4,890,000 | $ | 2,727,000 | $ | 7,617,000 | $ | 1,340,000 | $ | (343,000 | ) | |||||||||||||||||||||||||||
4241 Bowling Green, Sacramento, CA
|
Sep-02 | Aug-07 | $ | 3,056,000 | $ | 2,814,000 | N/A | N/A | $ | 5,870,000 | $ | 3,092,000 | $ | 2,205,000 | $ | 5,297,000 | $ | 573,000 | $ | 77,000 | ||||||||||||||||||||||||||||
Brookings Mall, Brookings, SD(10)
|
May-00 | Sep-07 | $ | 2,603,000 | $ | 976,000 | N/A | N/A | $ | 3,579,000 | $ | 962,000 | $ | 3,542,000 | $ | 4,504,000 | $ | (925,000 | ) | N/A | (11) | |||||||||||||||||||||||||||
633 17th Street, Denver, CO
|
Dec-05 | Sep-07 | $ | 44,645,000 | $ | 63,331,000 | N/A | N/A | $ | 107,976,000 | $ | 67,500,000 | $ | 27,231,000 | $ | 94,731,000 | $ | 13,245,000 | $ | (1,591,000 | ) | |||||||||||||||||||||||||||
Bay View Plaza, Alameda, CA(12)
|
Jul-03 | Nov-07 | $ | 3,532,000 | $ | 5,710,000 | N/A | N/A | $ | 9,242,000 | $ | 6,200,000 | $ | 6,035,000 | $ | 12,235,000 | $ | (2,993,000 | ) | $ | 915,000 | |||||||||||||||||||||||||||
Brookhollow Park, San Antonio, TX
|
Jul-02 | Dec-07 | $ | 7,069,000 | $ | 9,542,000 | N/A | N/A | $ | 16,611,000 | $ | 10,250,000 | $ | 6,275,000 | $ | 16,525,000 | $ | 86,000 | $ | 1,115,000 | ||||||||||||||||||||||||||||
Caledon Wood Apartments, Greenville, SC
|
Jan-06 | Dec-07 | $ | 10,037,000 | $ | 17,000,000 | N/A | N/A | $ | 27,037,000 | $ | 17,000,000 | $ | 7,911,000 | $ | 24,911,000 | $ | 2,126,000 | $ | (106,000 | ) | |||||||||||||||||||||||||||
The Meadows Apartments, Asheville, NC
|
Mar-06 | Dec-07 | $ | 11,306,000 | $ | 21,300,000 | N/A | N/A | $ | 32,606,000 | $ | 21,300,000 | $ | 8,513,000 | $ | 29,813,000 | $ | 2,793,000 | $ | (167,000 | ) | |||||||||||||||||||||||||||
2800 E. Commerce Center Place, Tucson, AZ;
|
Nov-04 | Feb-08 | $ | 9,695,000 | $ | 10,859,000 | N/A | N/A | $ | 20,554,000 | $ | 11,375,000 | $ | 7,495,000 | $ | 18,870,000 | $ | 1,684,000 | $ | 195,000 | ||||||||||||||||||||||||||||
Fountainhead, San Antonio, TX
|
Dec-04 | May-08 | $ | 14,451,000 | $ | 18,007,000 | N/A | N/A | $ | 32,458,000 | $ | 18,900,000 | $ | 10,187,000 | $ | 29,087,000 | $ | 3,371,000 | $ | (410,000 | ) | |||||||||||||||||||||||||||
Reserve at Maitland, Keller, Maitland, FL
|
Aug-04 | Jun-08 | $ | 17,070,000 | $ | 20,585,000 | N/A | N/A | $ | 37,655,000 | $ | 21,750,000 | $ | 9,639,000 | $ | 31,389,000 | $ | 6,266,000 | $ | 1,764,000 | ||||||||||||||||||||||||||||
Pueblo Shopping Center, Pueblo, CO
|
Nov-99 | Jun-08 | $ | 1,688,000 | $ | 4,818,000 | N/A | N/A | $ | 6,506,000 | $ | 5,306,000 | $ | 2,490,000 | $ | 7,796,000 | $ | (1,290,000 | ) | $ | 222,000 | |||||||||||||||||||||||||||
Westway Shopping Center Wichita, KS
|
Aug-00 | Jun-08 | $ | 1,445,000 | $ | 6,668,000 | N/A | N/A | $ | 8,113,000 | $ | 7,125,000 | $ | 3,046,000 | $ | 10,171,000 | $ | (2,058,000 | ) | $ | 865,000 | |||||||||||||||||||||||||||
Maitland Promenade Orlando, FL
|
Sep-05 | Jun-08 | $ | 17,915,000 | $ | 32,250,000 | N/A | N/A | $ | 50,165,000 | $ | 32,250,000 | $ | 12,911,000 | $ | 45,161,000 | $ | 5,004,000 | $ | 992,000 | ||||||||||||||||||||||||||||
1410 Renner Road, Richardson, TX
|
Oct-03 | Jul-08 | $ | 3,520,000 | $ | 7,858,000 | N/A | N/A | $ | 11,378,000 | $ | 8,740,000 | $ | 5,315,000 | $ | 14,055,000 | $ | (2,677,000 | ) | $ | 1,875,000 | |||||||||||||||||||||||||||
Great Oaks, Alpharetta, GA
|
Jul-04 | Jul-08 | $ | 11,842,000 | $ | 19,002,000 | N/A | N/A | $ | 30,844,000 | $ | 20,000,000 | $ | 9,832,000 | $ | 29,832,000 | $ | 1,012,000 | $ | 1,650,000 |
(1) | No sales were to affiliated parties except as noted below. |
(2) | Net cash received plus assumption of certain liabilities by buyer. |
(3) | Does not include pro-rata share of original offering costs. |
(4) | Includes add back of monthly principal reductions during the operating cycle (see Table III) as total cost includes balance of Original Mortgage Financing. |
(5) | A Private Program owned 60.0% of the property. TREIT, Inc., an affiliate owned 40.0% of the property. The above reflects property level sale results, or 100% ownership. |
(6) | NNN 2003 Value Fund, LLC and TREIT, Inc., affiliates, respectively owned a 75.4% and 9.8% membership interests in NNN Oakey 2003, LLC which owned 100% of the property. |
(7) | TREIT, Inc, an affiliate owned a 75.0% tenant in common interest in NNN Amber Oaks, LLC. The private program owned 100% of the property. |
(8) | A Private Program owned 51.5% of the property. TREIT, Inc., an affiliate, owned 48.5% of the property. The above reflects property level sale results, or 100% ownership. |
(9) | A Private Program owned 22.375% of the property. GREIT, Inc., an affiliate, owned 77.625% of the property. The above reflects property level sale results, or 100% ownership. |
(10) | A Private Program owned 68.5% of the property. An unaffiliated TIC owned 31.5% of the property outside of program. The above reflects property level sale results, or 100% ownership. |
(11) | Excess cash flow was distributed to Western Real Estate Investment Trust, Inc. for distributions to its shareholders. No excess or deficiency existed at the property level. |
(12) | A Private Program owned 2.32% of the property. GREIT, Inc., an affiliate owned 97.68% of the property outside of program. The above reflects the property level sale results, or 100% ownership. |
* | Partial sales of the White Lakes Mall, Netpark and Camelot Plaza have occurred; however, a portion of the original acquisitions still remain in the program. No reporting of these sales will occur until the entire original acquisition has been disposed of. |
A-29