UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, DC  20549

 

FORM 10-K
 

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934

 
For the Fiscal Year Ended December 31, 2006

 

Commission File Number 1-13374

 

REALTY INCOME CORPORATION

(Exact name of registrant as specified in its charter)

 

Maryland

 

33-0580106

(State or Other Jurisdiction of

 

(IRS Employer

Incorporation or Organization)

 

Identification Number)

 

220 West Crest Street, Escondido, California  92025

(Address of Principal Executive Offices)

 

Registrant’s telephone number, including area code: (760)741-2111

 

Securities registered pursuant to Section 12 (b) of the Act:

 

 

 

 

Name of Each Exchange

Title of Each Class

 

On Which Registered

 

 

 

Common Stock, $1.00 Par Value

 

New York Stock Exchange

Class D Preferred Stock, $1.00 Par Value

 

New York Stock Exchange

Class E Preferred Stock, $1.00 Par Value

 

New York Stock Exchange

8.25% Monthly Income Senior Notes, due 2008

 

New York Stock Exchange

 

Securities registered pursuant to Section 12 (g) of the Act: None

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes x  No o

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes o  No x

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  x   No  o

 

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer (as defined in Exchange Act Rule 12b-2).

 

Large accelerated filer x   Accelerated filer o  Non-accelerated filer o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes  o   No  x

 

 



 

At June 30, 2006, the aggregate market value of the Registrant’s shares of common stock, $1.00 par value, held by non-affiliates of the Registrant was $1.9 billion, at the New York Stock Exchange (“NYSE”) closing price of $21.90.

 

At February 13, 2007, the number of shares of common stock outstanding was 101,005,867, the number of Class D preferred shares outstanding was 5,100,000, the number of Class E preferred shares outstanding was 8,800,000 and the number of Monthly Income Senior Notes, due 2008, outstanding was 4,000,000.

 

Documents incorporated by reference: Part III, Item 10, 11, 12, 13 and Part IV, Item 14 incorporate by reference certain specific portions of the definitive proxy statement for Realty Income Corporation’s Annual Meeting to be held on May 15, 2007, to be filed pursuant to Regulation 14A. Only those portions of the proxy statement which are specifically incorporated by reference herein shall constitute a part of this Annual Report.

 

Forward-Looking Statements

 

This annual report on Form 10-K, including documents incorporated by reference, contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. When used in this annual report, the words “estimated”, “anticipated”, “expect”, “believe”, “intend” and similar expressions are intended to identify forward-looking statements. Forward-looking statements are subject to risks, uncertainties, and assumptions about Realty Income Corporation, including, among other things:

 

                  Our anticipated growth strategies;

                  Our intention to acquire additional properties and the timing of these acquisitions;

                  Our intention to sell properties and the timing of these property sales;

                  Our intention to re-lease vacant properties;

                  Anticipated trends in our business, including trends in the market for long-term net-leases of freestanding, single-tenant retail properties;

                  Future expenditures for development projects; and

                  Profitability of our subsidiary, Crest Net Lease, Inc. (“Crest”).

 

Future events and actual results, financial and otherwise, may differ materially from the results discussed in the forward-looking statements. In particular, some of the factors that could cause actual results to differ materially are:

 

                  Our continued qualification as a real estate investment trust;

                  General business and economic conditions;

                  Competition;

                  Fluctuating interest rates;

                  Access to debt and equity capital markets;

                  Other risks inherent in the real estate business including tenant defaults, potential liability relating to
environmental matters, illiquidity of real estate investments and potential damages from natural disasters;

                  Impairments in the value of our real estate assets;

                  Changes in the tax laws of the United States of America;

                  The outcome of any legal proceedings to which we are a party; and

                  Acts of terrorism and war.

 

Additional factors that may cause risks and uncertainties include those discussed in the sections entitled “Business”, “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this annual report.

 

Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date that this annual report was filed with the Securities and Exchange Commission, or SEC. We undertake no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this annual report or to reflect the occurrence of unanticipated events. In light of these risks and uncertainties, the forward-looking events discussed in this annual report might not occur.

 

2



 

REALTY INCOME CORPORATION

Index to Form 10-K

 

PART I

 

 

 

 

 

 

 

 

 

Item 1:

 

Business

 

 

 

 

The Company

 

4

 

 

Recent Developments

 

5

 

 

Distribution Policy

 

8

 

 

Business Philosophy and Strategy

 

9

 

 

Properties

 

13

Item 1A:

 

Risk Factors

 

18

Item 1B:

 

Unresolved Staff Comments

 

24

Item 2:

 

Properties

 

24

Item 3:

 

Legal Proceedings

 

24

Item 4:

 

Submission of Matters to a Vote of Security Holders

 

24

 

 

 

 

 

PART II

 

 

 

 

 

 

 

 

 

Item 5:

 

Market for the Registrant’s Common Equity and Related Stockholder Matters

 

25

Item 6:

 

Selected Financial Data

 

26

Item 7:

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

 

 

 

General

 

27

 

 

Liquidity and Capital Resources

 

27

 

 

Results of Operations

 

32

 

 

Funds from Operations (FFO) Available to Common Stockholders

 

39

 

 

Impact of Inflation

 

40

 

 

Impact of Accounting Pronouncements

 

40

Item 7A:

 

Quantitative and Qualitative Disclosures About Market Risk

 

41

Item 8:

 

Financial Statements and Supplementary Data

 

42

Item 9:

 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

65

Item 9A:

 

Controls and Procedures

 

65

Item 9B:

 

Other Information

 

66

 

 

 

 

 

PART III

 

 

 

 

 

 

 

 

 

Item 10:

 

Directors and Executive Officers of the Registrant

 

66

Item 11:

 

Executive Compensation

 

66

Item 12:

 

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

66

Item 13:

 

Certain Relationships and Related Transactions

 

66

Item 14:

 

Principal Accountant Fees and Services

 

66

 

 

 

 

 

PART IV

 

 

 

 

 

 

 

 

 

Item 15:

 

Exhibits and Financial Statement Schedules

 

67

 

 

 

 

 

SIGNATURES

 

71

 

3



 

PART I

 

Item 1:             Business

 

THE COMPANY

 

Realty Income Corporation, The Monthly Dividend Company®, is a Maryland corporation organized to operate as an equity real estate investment trust, or REIT. Our primary business objective is to generate dependable monthly cash distributions from a consistent and predictable level of funds from operations, or FFO per share. The monthly distributions are supported by the cash flow from our portfolio of retail properties leased to regional and national retail chains. We have in-house acquisition, leasing, legal, retail and real estate research, portfolio management and capital markets expertise. Over the past 38 years, Realty Income and its predecessors have been acquiring and owning freestanding retail properties that generate rental revenue under long-term lease agreements (primarily 15- to 20-years).

 

In addition, we seek to increase distributions to stockholders and FFO per share through both active portfolio management and the acquisition of additional properties. Our portfolio management focus includes:

 

                  Contractual rent increases on existing leases;

                  Rent increases at the termination of existing leases when market conditions permit; and

                  Active management of our property portfolio, including re-leasing vacant properties and selectively selling properties.

 

In acquiring additional properties, we adhere to a focused strategy of primarily acquiring properties that are:

 

                  Freestanding, single-tenant, retail locations;

                  Leased to regional and national retail chains; and

                  Leased under long-term, net-lease agreements.

 

At December 31, 2006, we owned a diversified portfolio:

 

                  Of 1,955 retail properties;

                  With an occupancy rate of 98.7%, or 1,929 properties occupied of the 1,955 properties in the portfolio;

                  Leased to 103 different retail chains doing business in 29 separate retail industries;

                  Located in 48 states;

                  With over 16.7 million square feet of leasable space; and

                  With an average leasable retail space per property of 8,600 square feet.

 

Of the 1,955 properties in the portfolio, 1,948, or 99.6%, are single-tenant, retail properties and the remaining seven are multi-tenant, distribution and office properties. At December 31, 2006, 1,923, or 98.7%, of the 1,948 single-tenant properties were leased with a weighted average remaining lease term (excluding extension options) of approximately 12.9 years.

 

In addition, at December 31, 2006, our wholly-owned taxable REIT subsidiary, Crest Net Lease, Inc. (“Crest”), had invested $137.5 million in 60 properties, which are classified as held for sale. Crest was created to buy and sell properties, primarily to individual investors, many of whom are involved in tax-deferred exchanges under Section 1031 of the Internal Revenue Code of 1986, as amended (the “Tax Code”).

 

We typically acquire retail store properties under long-term leases with retail chain store operators. These transactions generally provide capital to owners of retail real estate and retail chains for expansion or other corporate purposes. Our acquisition and investment activities are concentrated in well-defined target markets and generally focus on retail chains providing goods and services that satisfy basic consumer needs.

 

4



 

Our net-lease agreements generally:

 

                  Are for initial terms of 15 to 20 years;

                  Require the tenant to pay minimum monthly rents and property operating expenses (taxes, insurance and maintenance); and

                  Provide for future rent increases based on increases in the consumer price index, fixed increases, or to a lesser degree, additional rent calculated as a percentage of the tenants’ gross sales above a specified level.

 

Realty Income commenced operations as a REIT on August 15, 1994 through the merger of 25 public and private real estate limited partnerships with and into the Company. Each of the partnerships was formed between 1970 and 1989 for the purpose of acquiring and managing long-term, net-leased properties.

 

The eight senior officers of Realty Income owned 1.3% of our outstanding common stock with a market value of $37.4 million at February 13, 2007. The directors and eight senior officers of Realty Income, as a group, owned 2.5% of our outstanding common stock with a market value of $72.6 million at February 13, 2007.

 

Realty Income’s common stock is listed on The New York Stock Exchange (“NYSE”) under the ticker symbol “O.” Our central index key number is 726728 and cusip number is 756109-104.

 

Realty Income’s Class D cumulative redeemable preferred stock is listed on the NYSE under the ticker symbol “OprD” and its cusip number is 756109-609.

 

Realty Income’s Class E cumulative redeemable preferred stock is listed on the NYSE under the ticker symbol “OprE” and its cusip number is 756109-708.

 

Realty Income’s 8.25% Monthly Income Senior Notes, due 2008 are listed on the NYSE under the ticker symbol “OUI.”  The cusip number of these notes is 756109-203.

 

In February 2007, we had 70 permanent employees as compared to February 2006 when we had 69 permanent employees and four temporary employees.

 

We maintain an Internet website at www.realtyincome.com. On our website we make available, free of charge, copies of our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8 K, and amendments to those reports, as soon as reasonably practicable after we electronically file these reports with the SEC. None of the information on our website is deemed to be part of this report.

 

RECENT DEVELOPMENTS

 

Acquisitions during 2006

 

During 2006, Realty Income and Crest invested $769.9 million, in aggregate, in 378 new properties and properties under development. These 378 properties are located in 30 states and are 100% leased with an initial average lease term of 17.1 years. As described below, Realty Income acquired 322 properties and Crest acquired 56 properties.

 

Included in the $769.9 million is $656.7 million invested by Realty Income in 322 new properties and properties under development, with an initial weighted average contractual lease rate of 8.6%. These 322 properties are located in 30 states, are 100% leased with an initial average lease term of 16.7 years and will contain over 3.3 million leasable square feet. The 322 new properties acquired by Realty Income are net-leased to 16 different retail chains in the following 11 industries: automotive collision services, automotive tire services, convenience store, drug store, general merchandise, health and fitness, home improvement, motor vehicle dealership, private education, restaurant, and theater. Also included in the $769.9 million is $113.2 million invested by Crest in 56 new retail properties.

 

5



 

At December 31, 2006, Realty Income had invested $15.9 million in four properties that were leased and being developed by the tenant (with development costs funded by Realty Income). Rent on these properties is scheduled to begin at various times during 2007. At December 31, 2006, we had outstanding commitments to pay estimated unfunded development costs totaling approximately $16.4 million.

 

The initial weighted average contractual lease rate is computed as estimated contractual net operating income (in a net-leased property this is equal to the base rent or, in the case of properties under development, the estimated base rent under the lease) for the first year of each lease, divided by the estimated total costs. Since it is possible that a tenant could default on the payment of contractual rent, we cannot assure you that the actual return on the funds invested will remain at the percentages listed above.

 

Acquisition of $349 million of Buffets/Ryan’s Restaurants on November 1, 2006

 

The 2006 acquisition amounts include Realty Income and Crest’s aggregate investment of $349 million to acquire 144 Buffets/Ryan’s restaurant properties. The properties are leased under 20-year, triple-net lease agreements. These properties were acquired subsequent to a merger between Buffets, Inc. and Ryan’s Restaurant Group.

 

Of the 144 restaurant properties, 116 were acquired by Realty Income and 28 were acquired by Crest. The restaurants have, on average, approximately 10,300 leasable square feet and are situated on an average lot size of approximately 2.86 acres. The properties are existing locations that, on average, have been operating for 11 years.

 

Investments in Existing Properties

 

In 2006, we capitalized costs of $964,000 on existing properties in our portfolio, consisting of $761,000 for re-leasing costs and $203,000 for building improvements.

 

Net Income Available to Common Stockholders

 

Net income available to common stockholders was $99.4 million in 2006 versus $89.7 million in 2005, an increase of $9.7 million. On a diluted per common share basis, net income was $1.11 per share in 2006 and $1.12 per share in 2005.

 

The calculation to determine net income available to common stockholders includes gains from the sale of properties. The amount of gains varies from period to period based on the timing of property sales and can significantly impact net income available to common stockholders.

 

The gain recognized from the sales of investment properties during 2006 was $3.0 million as compared to $6.6 million for 2005.

 

Funds from Operations (FFO)

 

In 2006, our FFO increased by $26.2 million, or 20.2%, to $155.8 million versus $129.6 million in 2005. On a diluted per common share basis, FFO was $1.73 in 2006 compared to $1.62 for 2005, an increase of $0.11, or 6.8%.

 

See our discussion of FFO in the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this annual report, which includes a reconciliation of net income available to common stockholders to FFO.

 

Issuances of Common Stock

 

In October and November 2006, we issued an aggregate of 6.9 million shares of common stock at a price of $26.40 per share. The net proceeds of approximately $173.2 million were used to fund a portion of the purchase price of the Buffets/Ryan’s properties and for other general corporate purposes.

 

In September 2006, we issued 4.715 million shares of common stock at a price of $24.32 per share. The net proceeds of approximately $109 million from this offering were used to fund new property acquisitions, repay borrowings under our credit facility and for other general corporate purposes.

 

6



 

In March 2006, we issued 5.2 million shares of common stock at a price of $24.39 per share. The net proceeds of approximately $120.5 million were used to fund new property acquisitions and for other general corporate purposes.

 

Issuance of Preferred Stock

 

In December 2006, we issued 8.8 million shares of 6-3/4% Monthly Income Class E cumulative redeemable preferred stock, with a liquidation value of $25 per share. The net proceeds of $214 million from this issuance were used to repay borrowings under our credit facility and for other general corporate purposes. Beginning December 7, 2011, the Class E preferred shares are redeemable at our option for $25 per share. Dividends of $0.140625 per share are paid monthly in arrears on the Class E preferred stock.

 

Credit Ratings Upgrades

 

In February 2006, Moody’s Investors Service, Inc. affirmed our senior unsecured debt rating of Baa2 and our preferred stock rating of Baa3 and raised the outlook to “positive” from “stable.”

 

In December 2006, Standard & Poor’s Ratings Group affirmed our senior unsecured debt rating of BBB and our preferred stock rating of BBB- and raised the outlook to “positive” from “stable.”

 

Redemption of 2007 Notes

 

In September 2006, we redeemed all of our outstanding $110 million, 7-3/4%, unsecured notes due May 2007 (the “2007 Notes”). The 2007 Notes were redeemed at a redemption price equal to 100% of the principal amount, plus accrued and unpaid interest of $3.2 million and a make-whole payment of $1.6 million. We recorded a loss on extinguishment of debt totaling $1.6 million related to the make-whole payment associated with the 2007 Notes. For 2006, the make-whole payment represented approximately $0.017 per share.

 

Issuance of 10-Year Senior Unsecured Notes

 

In September 2006, we issued $275 million in aggregate principal amount of 5.95% senior unsecured notes due 2016 (the “2016 Notes”). The price to the investor for the 2016 Notes was 99.74% of the principal amount for an effective yield of 5.985%. The net proceeds of approximately $271.9 million from this offering were used to redeem the 2007 Notes and for other general corporate purposes. Interest on the 2016 Notes is paid semiannually.

 

Crest Property Sales

 

During 2006, Crest sold 13 properties from its inventory for an aggregate of $22.4 million, which resulted in a gain of $2.2 million. Crest’s gains are included in “income from discontinued operations, real estate acquired for resale by Crest.”

 

Crest Property Inventory

 

Crest’s property inventory at December 31, 2006 and December 31, 2005 totaled $137.5 million and $45.7 million, respectively, and is included in “real estate held for sale, net”, on our consolidated balance sheets.

 

Increases in Monthly Distributions to Common Stockholders

 

We continue our 37-year policy of paying distributions monthly to our common stockholders. Monthly distributions per share were increased in April 2006 by $0.000625 to $0.116875, in July 2006 by $0.000625 to $0.1175, in September 2006 by $0.00775 to $0.12525, in October 2006 by $0.000625 to $0.125875 and in January 2007 by $0.000625 to $0.1265. The increase in January 2007 was our 37th consecutive quarterly increase and the 42nd increase in the amount of our dividend since our listing on the New York Stock Exchange, or NYSE, in 1994. In 2006, we paid the following monthly cash distributions per share: three in the amount of $0.11625, three in the amount of $0.116875, two in the amount of $0.1175, one in the amount of $0.12525 and three in the amount of $0.125875, totaling $1.43725. In December 2006, January 2007 and February 2007, we declared distributions of $0.1265 per share, which were paid on January 16, 2007 and February 15, 2007 and will be paid on March 15, 2007, respectively.

 

7



 

The monthly distribution of $0.1265 per share represents a current annualized distribution of $1.518 per share, and an annualized distribution yield of approximately 5.2% based on the last reported sale price of our common stock on the NYSE of $29.09 on February 13, 2007. Although we expect to continue our policy of paying monthly distributions, we cannot guarantee that we will maintain the current level of distributions, that we will continue our pattern of increasing distributions per share, or what the actual distribution yield will be in any future period.

 

DISTRIBUTION POLICY

 

Distributions are paid monthly to our common stockholders and Class D and Class E preferred stockholders if, and when declared by our Board of Directors.

 

In order to maintain our tax status as a REIT for federal income tax purposes, we generally are required to distribute dividends to our stockholders aggregating annually at least 90% of our REIT taxable income (determined without regard to the dividends paid deduction and by excluding net capital gains) and we are subject to income tax to the extent we distribute less than 100% of our REIT taxable income (including net capital gains). In 2006, our cash distributions totaled $139.1 million, or approximately 113.3% of our estimated REIT taxable income of $122.8 million. Our estimated REIT taxable income reflects non-cash deductions for depreciation and amortization. We intend to continue to make distributions to our stockholders that are sufficient to meet this distribution requirement and that will reduce our exposure to income taxes. Our 2006 cash distributions to common stockholders totaled $129.7 million, representing 83.2% of our funds from operations available to common stockholders of $155.8 million.

 

The Class D preferred stockholders receive cumulative distributions at a rate of 7.375% per annum on the $25 per share liquidation preference (equivalent to $1.84375 per annum per share). The Class E preferred stockholders receive cumulative distributions at a rate of 6.75% per annum on the $25 per share liquidation preference (equivalent to $1.6875 per annum per share).

 

Future distributions will be at the discretion of our Board of Directors and will depend on, among other things, our results of operations, FFO, cash flow from operations, financial condition and capital requirements, the annual distribution requirements under the REIT provisions of the Tax Code, our debt service requirements and any other factors the Board of Directors may deem relevant. In addition, our credit facility contains financial covenants that could limit the amount of distributions payable by us in the event of a deterioration in our results of operations or financial condition, and which prohibit the payment of distributions on the common or preferred stock in the event that we fail to pay when due (subject to any applicable grace period) any principal or interest on borrowings under our credit facility.

 

Distributions of our current and accumulated earnings and profits for federal income tax purposes, generally will be taxable to stockholders as ordinary income, except to the extent that we recognize capital gains and declare a capital gains dividend or that such amounts constitute “qualified dividend income” subject to a reduced tax rate. The maximum tax rate of non-corporate taxpayers for “qualified dividend income” has generally been reduced to 15% (for taxable years beginning after December 31, 2002). In general, dividends payable by REITs are not eligible for the reduced tax rate on corporate dividends, except to the extent the REIT’s dividends are attributable to dividends received from taxable corporations (such as our taxable REIT subsidiary, Crest), to income that was subject to tax at the corporate or REIT level (for example, if we distribute taxable income that we retained and paid tax on in the prior taxable year) or, as discussed above, dividends properly designated by us as “capital gain dividends.” Distributions in excess of earnings and profits generally will be treated as a non-taxable reduction in the stockholders’ basis in the stock. Distributions above that basis, generally, will be taxable as a capital gain. Approximately 9.9% of the distributions to our common stockholders, made or deemed to have been made in 2006, were classified as a return of capital for federal income tax purposes. We are unable to predict the portion of future distributions that may be classified as a return of capital.

 

8



 

BUSINESS PHILOSOPHY AND STRATEGY

 

Investment Philosophy

 

We believe that owning an actively managed, diversified portfolio of retail properties under long-term, net leases produces consistent and predictable income. Net leases typically require the tenant to be responsible for minimum monthly rent and property operating expenses including property taxes, insurance and maintenance. In addition, tenants are typically responsible for future rent increases based on increases in the consumer price index, fixed increases or, to a lesser degree, additional rent calculated as a percentage of the tenants’ gross sales above a specified level. We believe that a portfolio of properties under long-term leases, coupled with the tenant’s responsibility for property expenses, generally produces a more predictable income stream than many other types of real estate portfolios, while continuing to offer the potential for growth in rental income.

 

Investment Strategy

 

In identifying new properties for acquisition, our focus is generally on providing capital to retail chain owners and operators by acquiring, then leasing back, retail store locations. We categorize retail tenants as: 1) venture market, 2) middle market, and 3) upper market. Venture companies typically offer a new retail concept in one geographic region of the country and operate between five and 50 retail locations. Middle market retail chains typically have 50 to 500 retail locations, operations in more than one geographic region, have been successful through one or more economic cycles, and have a proven, replicable concept. The upper market retail chains typically consist of companies with 500 or more locations, operating nationally, in a proven, mature retail concept. Upper market retail chains generally have strong operating histories and access to several sources of capital.

 

Realty Income primarily focuses on acquiring properties leased to middle market retail chains that we believe are attractive for investment because:

 

                  They generally have overcome many of the operational and managerial obstacles that can adversely affect venture retailers;

                  They typically require capital to fund expansion but have more limited financing options;

                  They generally have provided us with attractive risk-adjusted returns over time since their financial strength has, in many cases, tended to improve as their businesses have matured;

                  Their relatively large size allows them to spread corporate expenses across a greater number of stores; and

                  Middle market retailers typically have the critical mass to survive if a number of locations are closed due to underperformance.

 

We also focus on, and have selectively made investments in, properties of upper market retail chains. We believe upper market retail chains can be attractive for investment because:

 

                  They typically are of a higher credit quality;

                  They usually are larger public and private retailers with more commonly recognized brand names;

                  They utilize a larger building ranging in size from 10,000 to 50,000 square feet; and

                  They are able to grow because access to capital facilitates larger transaction sizes.

 

While our investment strategy focuses primarily on acquiring properties leased to middle and upper market retail chains, we also selectively seek investment opportunities with venture market retail chains. Periodically, venture market opportunities arise where we feel that the real estate used by the tenant is high quality and can be purchased at favorable prices. To meet our stringent investment standards, however, venture retail companies must have a well-defined retailing concept and strong financial prospects. These opportunities are examined on a case by case basis and we are highly selective in making investments in this area.

 

Historically, our investment focus has been on retail industries that have a service component because we believe the lease revenue from these types of businesses is more stable. Because of this investment focus, for the quarter ended December 31, 2006, approximately 80.9% of our rental revenue was derived from retailers with a service component in their business. Furthermore, we believe these service-oriented businesses would be

 

9



 

difficult to duplicate over the Internet and that our properties continue to perform well relative to competition from Internet businesses.

 

Credit Strategy

 

We generally provide sale-leaseback financing to less than investment grade retail chains. We typically acquire and lease back properties to regional and national retail chains and believe that within this market we can achieve an attractive risk-adjusted return on the financing we provide to retailers. Since 1970, our overall weighted average occupancy rate at the end of each year has been 98.6%, and the occupancy rate at the end of each year has never been below 97.5%.

 

We believe the principal financial obligations of most retailers typically include their bank and other debt, payment obligations to suppliers and real estate lease obligations. Because we typically own the land and building in which a tenant conducts its retail business, we believe the risk of default on a retailers’ lease obligations is less than the retailers’ unsecured general obligations. It has been our experience that since retailers must retain their profitable retail locations in order to survive, in the event of reorganization they are less likely to reject a lease for a profitable location because this would terminate their right to use the property. Thus, as the property owner, we believe we will fare better than unsecured creditors of the same retailer in the event of reorganization. If a property is rejected by the tenant during reorganization, we own the property and can either lease it to a new tenant or sell the property. In addition, we believe that the risk of default on the real estate leases can be further mitigated by monitoring the performance of the retailers’ individual unit locations and considering whether to sell locations that are weaker performers.

 

In order to qualify for inclusion in our portfolio, new property acquisitions must meet stringent investment and credit requirements. The properties must generate attractive current yields and the tenant must meet our credit profile. We have established a three-part analysis that examines each potential investment based on:

 

                  Industry, company, market conditions and credit profile;

                  Location profitability, if profitability data is available; and

                  Overall real estate characteristics, including value and comparative rental rates.

 

The typical profile of companies whose properties have been approved for acquisition are those with 50 or more retail locations. Generally the properties:

 

                  Are located in highly visible areas,

                  Have easy access to major thoroughfares; and

                  Have attractive demographics.

 

Acquisition Strategy

 

We seek to invest in industries in which several, well-organized, regional and national chains are capturing market share through service, quality control, economies of scale, advertising and the selection of prime retail locations. We execute our acquisition strategy by acting as a source of capital to regional and national retail chain store owners and operators, doing business in a variety of industries, by acquiring and leasing back retail store locations. We undertake thorough research and analysis to identify appropriate industries, tenants and property locations for investment. Our research expertise is instrumental to uncovering net-lease opportunities in markets where our real estate financing program adds value. In selecting real estate for potential investment, we generally seek to acquire properties that have the following characteristics:

 

                  Freestanding, commercially-zoned property with a single tenant;

                  Properties that are important retail locations for regional and national retail chains;

                  Properties that are located within attractive demographic areas relative to the business of their tenants, with high visibility and easy access to major thoroughfares; and

                  Properties that can be purchased with the simultaneous execution or assumption of long-term, net-lease agreements, offering both current income and the potential for rent increases.

 

Portfolio Management Strategy

 

The active management of the property portfolio is an essential component of our long-term strategy. We continually monitor our portfolio for any changes that could affect the performance of the industries, tenants and

 

10



 

locations in which we have invested. The portfolio is regularly analyzed with a view toward optimizing its returns and enhancing its credit quality. Our executives review industry research, tenant research, property due diligence and significant portfolio management activities. This monitoring typically includes regular review and analysis of:

 

                  The performance of various retail industries; and

                  The operation, management, business planning and financial condition of the tenants.

 

We have an active portfolio management program that incorporates the sale of assets when we believe the reinvestment of the sales proceeds will generate higher returns, enhance the credit quality of our real estate portfolio, or extend our average remaining lease term. At December 31, 2006, we classified real estate with a carrying amount of $138 million as held for sale, which includes $137.5 million in properties owned by Crest. Additionally, we anticipate selling investment properties from our portfolio that have not yet been specifically identified from which we anticipate receiving between $10 million and $35 million in proceeds during the next 12 months. We intend to invest these proceeds into new property acquisitions. However, we cannot guarantee that we will sell properties during the next 12 months.

 

Universal Shelf Registration

 

In April 2006, we filed a shelf registration statement with the SEC, which is effective for a term of three years. In accordance with the SEC rules, the amount of securities to be issued pursuant to this shelf registration statement was not specified when it was filed. The securities covered by this registration statement include common stock, preferred stock, debt securities, or any combination of such securities. Realty Income may periodically offer one or more of these securities in amounts, prices and on terms to be announced when and if the securities are offered. The specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of any offering. As such, there is no specific limit to the dollar amount of new securities that can be issued under this new shelf registration before it expires in April 2009. The common stock issued in September 2006, October 2006 and November 2006, the 2016 Notes issued in September 2006 and the Class E preferred stock issued in December 2006 were issued pursuant to our universal shelf registration statement.

 

Conservative Capital Structure

 

We believe that our stockholders are best served by a conservative capital structure. Therefore, we seek to maintain a conservative debt level on our balance sheet and solid interest and fixed charge coverage ratios. At February 13, 2007, our total outstanding credit facility borrowings and outstanding notes were $920 million or approximately 21.9% of our total market capitalization of $4.21 billion. We calculate our total market capitalization at February 13, 2007 as the sum of:

 

                  Shares of our common stock outstanding of 101,000,536 multiplied by the last reported sales price of our common stock on the NYSE of $29.09 per share, or $2.94 billion;

                  Aggregate liquidation value of the Class D preferred stock of $127.5 million;

                  Aggregate liquidation value of the Class E preferred stock of $220 million; and

                  Outstanding notes of $920 million.

 

Historically, we have met our long-term capital needs through the issuance of common stock, preferred stock and long-term unsecured notes and bonds. Over the long term, we believe that the majority of our future securities issuances should be in the form of common stock, however, we may issue additional preferred stock or debt securities from time to time. We may issue common stock when we believe that our share price is at a level that allows for the proceeds of any offering to be accretively invested into additional properties. In addition, we may issue common stock to permanently finance properties that were financed by our credit facility or debt securities. However, we cannot assure you that we will have access to the capital markets at terms that are acceptable to us.

 

We have a $300 million revolving, unsecured credit facility that expires in October 2008. Realty Income’s current investment grade credit ratings provide for financing under the credit facility at the London Interbank Offered Rate, commonly referred to as LIBOR, plus 65 basis points with a facility fee of 15 basis points, for all-in drawn pricing of 80 basis points over LIBOR. At February 13, 2007, we had borrowing capacity of $300 million available on our credit facility and no outstanding balance.

 

11



 

The credit facility is expected to be used to acquire additional retail properties and for other corporate purposes. Any additional borrowings will increase our exposure to interest rate risk. We have the right to request an increase in the borrowing capacity of the credit facility by up to $100 million, to a total borrowing capacity of $400 million. Any increase in the borrowing capacity is subject to approval by the lending banks of our credit facility.

 

We use our credit facility for the short-term financing of new property acquisitions. When outstanding borrowings under the credit facility reach a certain level (generally in the range of $100 million to $200 million) and capital is available on acceptable terms, we generally seek to refinance those borrowings with the net proceeds of long-term or permanent financing, which may include the issuance of common stock, preferred stock, convertible preferred stock, debt securities or convertible debt securities. We cannot assure you, however, that we will be able to obtain any such refinancing or that market conditions prevailing at the time of refinancing will enable us to issue equity or debt securities upon acceptable terms.

 

We are currently assigned investment grade corporate credit ratings, on our senior unsecured notes, from Fitch Ratings, Moody’s Investors Service, Inc. and Standard & Poor’s Ratings Group. Currently, Fitch Ratings has assigned a rating of BBB+, Moody’s has assigned a rating of Baa2 and Standard & Poor’s has assigned a rating of BBB to our senior notes. Moody’s and Standard & Poor’s ratings have “positive” outlooks and Fitch has a “stable” outlook.

 

We have also been assigned investment grade credit ratings from the same rating agencies on our preferred stock. Fitch Ratings has assigned a rating of BBB, Moody’s has assigned a rating of Baa3 and Standard & Poor’s has assigned a rating of BBB- to our preferred stock. Moody’s and Standard & Poor’s ratings have “positive” outlooks and Fitch has a “stable” outlook.

 

The credit ratings assigned to us could change based upon, among other things, our results of operations and financial condition. These ratings are subject to ongoing evaluation by credit rating agencies and we cannot assure you that any such rating will not be changed or withdrawn by a rating agency in the future if, in its judgment, circumstances warrant. Moreover, a rating is not a recommendation to buy, sell or hold our debt securities, preferred stock or common stock.

 

We have no mortgage debt on any of our properties.

 

No Off-Balance Sheet Arrangements or Unconsolidated Investments

 

Realty Income and its subsidiaries have no unconsolidated or off-balance sheet investments in “variable interest entities” or off-balance sheet financing, nor do we engage in trading activities involving energy or commodity contracts or other derivative instruments.

 

As we have no joint ventures, off-balance sheet entities, or mandatory redeemable preferred stock, our financial position and results of operations are currently not affected by Financial Accounting Standards Board Interpretation No. 46R, Consolidation of Variable Interest Entities and Statement of Financial Accounting Standards No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity.

 

Competitive Strategy

 

We believe that to successfully pursue our investment philosophy and strategy, we must seek to maintain the following competitive advantages:

 

                  Size and Type of Investment Properties:  We believe smaller ($500,000 to $10,000,000) net-leased retail properties represent an attractive investment opportunity in today’s real estate environment. Due to the complexities of acquiring and managing a large portfolio of relatively small assets, we believe these types of properties have not experienced significant institutional ownership interest or the corresponding yield reduction experienced by larger income-producing properties. We believe the less intensive day-to-day property management required by net-lease agreements, coupled with the active management of a large portfolio of smaller properties, is an effective investment strategy. The tenants of our freestanding retail properties generally provide goods and services that satisfy basic consumer needs. In order to grow and

 

12



 

expand, they generally need capital. Since the acquisition of real estate is typically the single largest capital expenditure of many of these retailers, our method of purchasing the property and then leasing it back, under a net-lease arrangement, allows the retail chain to free up capital.

 

                  Investment in New Retail Industries:  Though we specialize in single-tenant properties, we will seek to further diversify our portfolio among a variety of retail industries. We believe diversification will allow us to invest in retail industries that currently are growing and have characteristics we find attractive. These characteristics include, but are not limited to, retail industries that are dominated by local store operators where regional and national chain store operators can increase market share and dominance by consolidating local operators and streamlining their operations, as well as capitalizing on major demographic shifts in a population base.

 

                  Diversification:  Diversification of the portfolio by retail industry type, tenant, and geographic location is key to our objective of providing predictable investment results for our stockholders, therefore further diversification of our portfolio is a continuing objective. At December 31, 2006, our retail property portfolio consisted of 1,955 properties located in 48 states, leased to 103 retail chains doing business in 29 industry segments. Each of the 29 industry segments, represented in our property portfolio, individually accounted for no more than 17.8% of our rental revenue for the quarter ended December 31, 2006.

 

                  Management Specialization:  We believe that our management’s specialization in single-tenant retail properties, operated under net-lease agreements, is important to meeting our objectives. We plan to maintain this specialization and will seek to employ and train high-quality professionals in this specialized area of real estate ownership, finance and management.

 

                  Technology:  We intend to stay at the forefront of technology in our efforts to efficiently and economically carry out our operations. We maintain sophisticated information systems that allow us to analyze our portfolio’s performance and actively manage our investments. We believe that technology and information-based systems will play an increasingly important role in our competitiveness as an investment manager and source of capital to a variety of industries and tenants.

 

PROPERTIES

 

At December 31, 2006, we owned a diversified portfolio:

 

                  Of 1,955 retail properties;

                  With an occupancy rate of 98.7%, or 1,929 properties occupied of the 1,955 properties in the portfolio;

                  Leased to 103 different retail chains doing business in 29 separate retail industries;

                  Located in 48 states;

                  With over 16.7 million square feet of leasable space; and

                  With an average leasable retail space per property of approximately 8,600 square feet.

 

In addition to our real estate portfolio at December 31, 2006, our subsidiary, Crest had invested $137.5 million in 60 properties located in 15 states. These properties are classified as held for sale.

 

At December 31, 2006, 1,923, or 98.4%, of our 1,955 retail properties were leased under net-lease agreements. Net leases typically require the tenant to be responsible for minimum monthly rent and property operating expenses including property taxes, insurance and maintenance. In addition, tenants are typically responsible for future rent increases based on increases in the consumer price index, fixed increases or, to a lesser degree, additional rent calculated as a percentage of the tenants’ gross sales above a specified level.

 

Our net-leased retail properties primarily are leased to regional and national retail chain store operators. Most buildings are single-story structures with adequate parking on site to accommodate peak retail traffic periods. The properties tend to be on major thoroughfares with relatively high traffic counts, adequate access and proximity to a sufficient population base to constitute a suitable market or trade area for the retailer’s business.

 

13



 

Industry Diversification

 

The following table sets forth certain information regarding Realty Income’s property portfolio (excluding properties owned by Crest) classified according to the business of the respective tenants, expressed as a percentage of our total rental revenue:

 

 

 

Percentage of Rental Revenue (1)

 

 

 

For the
Quarter
Ended

 

For the Years Ended

 

Industries

 

Dec. 31,
2006

 

Dec 31,
2006

 

Dec 31,
2005

 

Dec 31,
2004

 

Dec 31,
2003

 

Dec 31,
2002

 

Dec 31,
2001

 

Apparel stores

 

2.3

%

1.7

%

1.6

%

1.8

%

2.1

%

2.3

%

2.4

%

Automotive collision services

 

1.2

 

1.3

 

1.3

 

1.0

 

0.3

 

 

 

Automotive parts

 

2.7

 

2.8

 

3.4

 

3.8

 

4.5

 

4.9

 

5.7

 

Automotive service

 

5.4

 

6.9

 

7.6

 

7.7

 

8.3

 

7.0

 

5.7

 

Automotive tire services

 

6.2

 

6.1

 

7.2

 

7.8

 

3.1

 

2.7

 

2.6

 

Book stores

 

0.2

 

0.2

 

0.3

 

0.3

 

0.4

 

0.4

 

0.4

 

Business services

 

*

 

0.1

 

0.1

 

0.1

 

0.1

 

0.1

 

0.1

 

Child care

 

8.9

 

10.3

 

12.7

 

14.4

 

17.8

 

20.8

 

23.9

 

Consumer electronics

 

1.0

 

1.1

 

1.3

 

2.1

 

3.0

 

3.3

 

4.0

 

Convenience stores

 

14.1

 

16.1

 

18.7

 

19.2

 

13.3

 

9.1

 

8.4

 

Crafts and novelties

 

0.3

 

0.4

 

0.4

 

0.5

 

0.6

 

0.4

 

0.4

 

Drug stores

 

2.8

 

2.9

 

2.8

 

0.1

 

0.2

 

0.2

 

0.2

 

Entertainment

 

1.4

 

1.6

 

2.1

 

2.3

 

2.6

 

2.3

 

1.8

 

Equipment rental services

 

0.2

 

0.2

 

0.4

 

0.3

 

0.2

 

 

 

Financial services

 

0.1

 

0.1

 

0.1

 

0.1

 

 

 

 

General merchandise

 

0.8

 

0.6

 

0.5

 

0.4

 

0.5

 

0.5

 

0.6

 

Grocery stores

 

0.8

 

0.7

 

0.7

 

0.8

 

0.4

 

0.5

 

0.6

 

Health and fitness

 

4.1

 

4.3

 

3.7

 

4.0

 

3.8

 

3.8

 

3.6

 

Home furnishings

 

2.8

 

3.1

 

3.7

 

4.1

 

4.9

 

5.4

 

6.0

 

Home improvement

 

4.2

 

3.4

 

1.1

 

1.0

 

1.1

 

1.2

 

1.3

 

Motor vehicle dealerships

 

3.4

 

3.4

 

2.6

 

0.6

 

 

 

 

Office supplies

 

1.2

 

1.3

 

1.5

 

1.6

 

1.9

 

2.1

 

2.2

 

Pet supplies and services

 

0.9

 

1.1

 

1.3

 

1.4

 

1.7

 

1.7

 

1.6

 

Private education

 

0.8

 

0.8

 

0.8

 

1.1

 

1.2

 

1.3

 

1.5

 

Restaurants

 

17.8

 

11.9

 

9.4

 

9.7

 

11.8

 

13.5

 

12.2

 

Shoe stores

 

 

 

0.3

 

0.3

 

0.9

 

0.8

 

0.7

 

Sporting goods

 

2.6

 

2.9

 

3.4

 

3.4

 

3.8

 

4.1

 

0.9

 

Theaters

 

9.4

 

9.6

 

5.2

 

3.5

 

4.1

 

3.9

 

4.3

 

Travel plazas

 

0.3

 

0.3

 

0.3

 

0.4

 

0.3

 

 

 

Video rental

 

1.8

 

2.1

 

2.5

 

2.8

 

3.3

 

3.3

 

3.7

 

Other

 

2.3

 

2.7

 

3.0

 

3.4

 

3.8

 

4.4

 

5.2

 

Totals

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 


* Less than 0.1%

 

(1)          Includes rental revenue for all properties owned by Realty Income at the end of each period presented, including revenue from properties reclassified to discontinued operations.

 

14



 

Service Category Diversification

 

The following table sets forth certain information regarding the properties owned by Realty Income (excluding properties owned by Crest) at December 31, 2006, classified according to the retail business types and the level of services they provide (dollars in thousands):

 

 

 

 

 

Rental Revenue

 

 

 

 

 

 

 

for the Quarter

 

Percentage of

 

 

 

Number of

 

Ended

 

Rental

 

Industry

 

Properties

 

Dec. 31, 2006 (1)

 

Revenue

 

Tenants Providing Services

 

 

 

 

 

 

 

Automotive collision services

 

13

 

$

825

 

1.2

%

Automotive service

 

219

 

3,689

 

5.4

 

Child care

 

268

 

6,063

 

8.9

 

Entertainment

 

8

 

970

 

1.4

 

Equipment rental services

 

2

 

150

 

0.2

 

Financial services

 

4

 

84

 

0.1

 

Health and fitness

 

16

 

2,760

 

4.1

 

Private education

 

6

 

574

 

0.8

 

Theaters

 

31

 

6,409

 

9.4

 

Other

 

10

 

1,531

 

2.3

 

 

 

577

 

23,055

 

33.8

 

Tenants Selling Goods and Services

 

 

 

 

 

 

 

Automotive parts (with installation)

 

30

 

583

 

0.9

 

Automotive tire services

 

149

 

4,229

 

6.2

 

Business services

 

1

 

32

 

*

 

Convenience stores

 

393

 

9,611

 

14.1

 

Home improvement

 

1

 

1,154

 

1.7

 

Motor vehicle dealerships

 

21

 

2,348

 

3.4

 

Pet supplies and services

 

9

 

595

 

0.9

 

Restaurants

 

471

 

12,158

 

17.8

 

Travel plazas

 

1

 

170

 

0.3

 

Video rental

 

34

 

1,235

 

1.8

 

 

 

1,110

 

32,115

 

47.1

 

Tenants Selling Goods

 

 

 

 

 

 

 

Apparel stores

 

6

 

1,567

 

2.3

 

Automotive parts

 

73

 

1,214

 

1.8

 

Book stores

 

2

 

159

 

0.2

 

Consumer electronics

 

21

 

678

 

1.0

 

Crafts and novelties

 

4

 

212

 

0.3

 

Drug stores

 

34

 

1,943

 

2.8

 

General merchandise

 

25

 

518

 

0.8

 

Grocery stores

 

7

 

557

 

0.8

 

Home furnishings

 

40

 

1,905

 

2.8

 

Home improvement

 

31

 

1,684

 

2.5

 

Office supplies

 

10

 

788

 

1.2

 

Pet supplies

 

2

 

37

 

*

 

Sporting goods

 

13

 

1,769

 

2.6

 

 

 

268

 

13,031

 

19.1

 

Totals

 

1,955

 

$

68,201

 

100.0

%

 


* Less than 0.1%

 

(1)          Includes rental revenue for all properties owned by Realty Income at December 31, 2006, including revenue from properties reclassified to discontinued operations of $8.

 

15



 

Lease Expirations

 

The following table sets forth certain information regarding Realty Income’s property portfolio (excluding properties owned by Crest) regarding the timing of the initial lease term expirations (excluding extension options) on our 1,923 net leased, single-tenant retail properties as of December 31, 2006 (dollars in thousands):

 

 

 

Total Portfolio

 

Initial Expirations (3)

 

Subsequent Expirations (4)

 

Year

 

Total
Number of
Leases
Expiring
(1)

 

Rental
Revenue for
the Quarter
Ended
12/31/06
(2)

 

% of
Total
Rental
Revenue

 

Number of
Leases
Expiring

 

Rental
Revenue for
the Quarter
Ended
12/31/06

 

% of
Total
Rental
Revenue

 

Number
of Leases
Expiring

 

Rental
Revenue for
the Quarter
Ended
12/31/06

 

% of
Total
Rental
Revenue

 

2007

 

139

 

$

2,624

 

4.0

%

92

 

$

1,795

 

2.7

%

47

 

$

829

 

1.3

%

2008

 

117

 

2,568

 

3.9

 

63

 

1,551

 

2.4

 

54

 

1,017

 

1.5

 

2009

 

107

 

2,330

 

3.5

 

33

 

789

 

1.2

 

74

 

1,541

 

2.3

 

2010

 

74

 

2,680

 

4.1

 

36

 

2,011

 

3.1

 

38

 

669

 

1.0

 

2011

 

81

 

3,175

 

4.8

 

46

 

1,672

 

2.5

 

35

 

1,503

 

2.3

 

2012

 

47

 

1,407

 

2.1

 

43

 

1,354

 

2.0

 

4

 

53

 

0.1

 

2013

 

75

 

3,411

 

5.1

 

67

 

3,196

 

4.8

 

8

 

215

 

0.3

 

2014

 

48

 

1,996

 

3.0

 

36

 

1,755

 

2.6

 

12

 

241

 

0.4

 

2015

 

90

 

1,968

 

3.0

 

65

 

1,409

 

2.2

 

25

 

559

 

0.8

 

2016

 

112

 

1,823

 

2.8

 

111

 

1,796

 

2.7

 

1

 

27

 

0.1

 

2017

 

23

 

1,638

 

2.5

 

19

 

1,570

 

2.4

 

4

 

68

 

0.1

 

2018

 

23

 

1,068

 

1.6

 

23

 

1,068

 

1.6

 

 

 

 

2019

 

94

 

4,651

 

7.0

 

93

 

4,457

 

6.7

 

1

 

194

 

0.3

 

2020

 

82

 

3,200

 

4.8

 

80

 

3,167

 

4.8

 

2

 

33

 

*

 

2021

 

145

 

5,977

 

9.0

 

144

 

5,240

 

7.9

 

1

 

737

 

1.1

 

2022

 

97

 

2,597

 

3.9

 

95

 

2,597

 

3.9

 

2

 

 

 

2023

 

233

 

6,453

 

9.7

 

232

 

6,427

 

9.7

 

1

 

26

 

*

 

2024

 

59

 

1,851

 

2.8

 

59

 

1,851

 

2.8

 

 

 

 

2025

 

68

 

6,317

 

9.5

 

64

 

6,254

 

9.4

 

4

 

63

 

0.1

 

2026

 

182

 

6,810

 

10.3

 

180

 

6,771

 

10.2

 

2

 

39

 

0.1

 

2027

 

12

 

440

 

0.7

 

12

 

440

 

0.7

 

 

 

 

2028

 

5

 

95

 

0.1

 

5

 

95

 

0.1

 

 

 

 

2030

 

2

 

240

 

0.4

 

2

 

240

 

0.4

 

 

 

 

2033

 

3

 

357

 

0.5

 

3

 

357

 

0.5

 

 

 

 

2034

 

2

 

230

 

0.4

 

2

 

230

 

0.4

 

 

 

 

2037

 

2

 

325

 

0.5

 

2

 

325

 

0.5

 

 

 

 

2043

 

1

 

13

 

*

 

 

 

 

1

 

13

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

1,923

 

$

66,244

 

100.0

%

1,607

 

$

58,417

 

88.2

%

316

 

$

7,827

 

11.8

%

 


*Less than 0.1%

 

(1)          Excludes six multi-tenant properties and 26 vacant unleased properties, one of which is a multi-tenant property. The lease expirations for properties under construction are based on the estimated date of completion of those properties.

(2)          Includes rental revenue of $8 from properties reclassified to discontinued operations and excludes revenue of $1,957 from six multi-tenant properties and from 26 vacant unleased properties at December 31, 2006.

(3)          Represents leases to the initial tenant of the property that are expiring for the first time.

(4)          Represents lease expirations on properties in the portfolio, which have previously been renewed, extended or re-tenanted.

 

16



 

State Diversification

 

The following table sets forth certain state-by-state information regarding Realty Income’s property portfolio (excluding properties owned by Crest) as of December 31, 2006 (dollars in thousands):

 

 

 

 

 

 

 

 

 

Rental Revenue

 

 

 

 

 

 

 

 

 

Approximate

 

For the Quarter

 

Percentage of

 

 

 

Number of

 

Percent

 

Leasable

 

Ended Dec 31,

 

Rental

 

State

 

Properties

 

Leased

 

Square Feet

 

2006 (1)

 

Revenue

 

Alabama

 

61

 

98

%

422,900

 

$

1,255

 

1.8

%

Alaska

 

2

 

100

 

128,500

 

271

 

0.4

 

Arizona

 

71

 

100

 

344,500

 

1,989

 

2.9

 

Arkansas

 

15

 

100

 

94,500

 

1,041

 

1.5

 

California

 

61

 

98

 

1,101,900

 

3,929

 

5.8

 

Colorado

 

47

 

96

 

418,200

 

1,776

 

2.6

 

Connecticut

 

16

 

100

 

245,600

 

1,019

 

1.5

 

Delaware

 

15

 

100

 

27,700

 

316

 

0.5

 

Florida

 

151

 

99

 

1,374,600

 

5,509

 

8.1

 

Georgia

 

127

 

99

 

910,700

 

3,430

 

5.0

 

Idaho

 

14

 

100

 

91,900

 

369

 

0.5

 

Illinois

 

62

 

100

 

769,200

 

3,501

 

5.1

 

Indiana

 

46

 

96

 

471,500

 

1,878

 

2.8

 

Iowa

 

19

 

100

 

138,600

 

391

 

0.6

 

Kansas

 

29

 

90

 

562,200

 

947

 

1.4

 

Kentucky

 

22

 

95

 

111,500

 

600

 

0.9

 

Louisiana

 

32

 

100

 

186,600

 

757

 

1.1

 

Maryland

 

25

 

100

 

230,000

 

1,197

 

1.8

 

Massachusetts

 

37

 

100

 

203,100

 

999

 

1.5

 

Michigan

 

20

 

100

 

158,300

 

573

 

0.8

 

Minnesota

 

21

 

100

 

359,200

 

1,278

 

1.9

 

Mississippi

 

70

 

96

 

353,800

 

1,317

 

1.9

 

Missouri

 

61

 

98

 

634,800

 

1,919

 

2.8

 

Montana

 

2

 

100

 

30,000

 

77

 

0.1

 

Nebraska

 

17

 

100

 

190,100

 

608

 

0.9

 

Nevada

 

15

 

100

 

191,000

 

849

 

1.3

 

New Hampshire

 

10

 

100

 

95,400

 

383

 

0.6

 

New Jersey

 

25

 

100

 

194,500

 

1,440

 

2.1

 

New Mexico

 

7

 

100

 

53,300

 

159

 

0.2

 

New York

 

28

 

96

 

419,400

 

2,022

 

3.0

 

North Carolina

 

60

 

100

 

433,000

 

1,874

 

2.8

 

North Dakota

 

5

 

100

 

31,900

 

68

 

0.1

 

Ohio

 

109

 

100

 

704,900

 

2,671

 

3.9

 

Oklahoma

 

24

 

100

 

133,300

 

552

 

0.8

 

Oregon

 

19

 

100

 

294,800

 

842

 

1.2

 

Pennsylvania

 

84

 

100

 

521,500

 

2,449

 

3.6

 

Rhode Island

 

1

 

100

 

3,500

 

29

 

*

 

South Carolina

 

59

 

100

 

250,700

 

1,531

 

2.3

 

South Dakota

 

7

 

100

 

18,300

 

76

 

0.1

 

Tennessee

 

126

 

100

 

607,800

 

2,816

 

4.1

 

Texas

 

202

 

98

 

2,274,700

 

9,480

 

13.9

 

Utah

 

6

 

83

 

35,100

 

96

 

0.1

 

Vermont

 

1

 

100

 

2,500

 

22

 

*

 

Virginia

 

67

 

100

 

485,900

 

2,497

 

3.7

 

Washington

 

37

 

100

 

243,900

 

751

 

1.1

 

West Virginia

 

2

 

50

 

23,200

 

30

 

*

 

Wisconsin

 

17

 

94

 

157,400

 

600

 

0.9

 

Wyoming

 

1

 

100

 

4,200

 

18

 

*

 

Totals/Average

 

1,955

 

99

%

16,740,100

 

$

68,201

 

100.0

%

 


* Less than 0.1%

 

(1)          Includes rental revenue for all properties owned by Realty Income at December 31, 2006, including revenue from properties reclassified to discontinued operations of $8.

 

17



 

Description of Leasing Structure

 

At December 31, 2006, 1,923 single tenant and certain other retail properties or 98.4% of our 1,955 properties were net leased. In most cases, the leases:

 

                  Are for initial terms of 15 to 20 years;

                  Require the tenants to pay minimum monthly rents and property operating expenses (taxes, insurance and maintenance); and

                  Provide for future rent increases based on increases in the consumer price index, fixed increases, or to a lesser degree, additional rent calculated as a percentage of the tenants’ gross sales above a specified level. Where leases provide for rent increases based on increases in the consumer price index, generally these increases become part of the new permanent base rent. Where leases provide for percentage rent, this additional rent is typically payable only if the tenants’ gross sales, for a given period (usually one year), exceed a specified level and is then typically calculated as a percentage of only the amount of gross sales in excess of that level.

 

Matters Pertaining to Certain Properties and Tenants

 

Of the 26 properties available for lease or sale at December 31, 2006, all are single-tenant properties except one. At December 31, 2006, 16 of our properties under lease were unoccupied and available for sublease by the tenants, all of which were current with their rent and other obligations. During 2006, each of our tenants accounted for less than 10% of our rental revenue.

 

Certain Properties Under Development

 

Of the 322 properties Realty Income acquired in 2006, all were occupied at December 31, 2006, except for four properties that were leased and being developed. In the case of development properties, we either enter into an agreement with a retail chain where the retailer retains a contractor to construct the building and we fund the costs of that development, or we fund a developer who constructs the building. In either case, there is an executed lease with a retail tenant at the time of the land purchase (with a fixed rent commencement date) and there is a requirement to complete the construction in a timely basis and within a specific budget, typically within eight months after we purchase the land. The tenant or developer generally is required to pay construction cost overruns to the extent that they exceed the construction budget by more than a predetermined amount. We also enter into a lease with the tenant at the time we purchase the land, which generally requires the tenant to begin paying base rent when the store opens for business. The base rent is calculated by multiplying a predetermined capitalization rate by our total investment in the property including the land cost for the property, construction costs and capitalized interest. In 2006, Realty Income acquired 15 development properties. Crest did not acquire any development property in 2006. Both Realty Income and Crest will continue to pursue development opportunities under similar arrangements in the future.

 

Item 1A:          Risk Factors

 

As used under this caption “Risk Factors,” references to our capital stock include our common stock and any class or series of our preferred stock and references to our stockholders include holders of our common stock or any class or series of our preferred stock, in each case unless otherwise expressly stated or the context otherwise requires.

 

In order to grow we need to continue to acquire investment properties which may be subject to competitive pressures.

 

We face competition in the acquisition, operation and sale of property. We expect competition from:

 

                  Businesses;

                  Individuals;

                  Fiduciary accounts and plans; and

                  Other entities engaged in real estate investment and financing.

 

Some of these competitors are larger than we are and have greater financial resources. This competition may result in a higher cost for properties we wish to purchase.

 

18



 

Our tenants’ creditworthiness and ability to pay rent may be affected by competition within their industries from other operators.

 

The tenants leasing our properties can face significant competition from other operators. This competition may adversely impact:

 

                  That portion, if any, of the rental stream to be paid to us based on a tenant’s revenues; and

                  The tenants’ results of operations or financial condition.

 

As a property owner, we may be subject to unknown environmental liabilities.

 

Investments in real property can create a potential for environmental liability. An owner of property can face liability for environmental contamination created by the presence or discharge of hazardous substances on the property. We can face such liability regardless of:

 

                  Our knowledge of the contamination;

                  The timing of the contamination;

                  The cause of the contamination; or

                  The party responsible for the contamination of the property.

 

There may be environmental problems of which we are unaware associated with our properties. In that regard, a number of our properties are leased to operators of convenience stores that sell petroleum-based fuels, as well as to operators of oil change and tune-up facilities. These facilities, and some other of our properties, use, or may have used in the past, underground lifts or underground tanks for the storage of petroleum-based or waste products, which could create a potential for release of hazardous substances.

 

The presence of hazardous substances on a property may adversely affect our ability to sell that property and we may incur substantial remediation costs. Although our leases generally require our tenants to operate in compliance with all applicable federal, state and local environmental laws, ordinances and regulations, and to indemnify us against any environmental liabilities arising from the tenants’ activities on the property, we could nevertheless be subject to strict liability by virtue of our ownership interest. There also can be no assurance that our tenants could or would satisfy their indemnification obligations under their leases. The discovery of environmental liabilities attached to our properties could have an adverse effect on our results of operations, our financial condition or our ability to make distributions to stockholders and to pay the principal of and interest on our debt securities and other indebtedness.

 

In addition, several of our properties were built during the period when asbestos was commonly used in building construction and other buildings with asbestos may be acquired by the Company in the future. Environmental laws govern the presence, maintenance and removal of asbestos-containing materials, or ACMs, and require that owners or operators of buildings containing asbestos properly manage and maintain the asbestos, that they adequately inform or train those who may come into contact with asbestos and that they undertake special precautions, including removal or other abatement in the event that asbestos is disturbed during renovation or demolition of a building. These laws may impose fines and penalties on building owners or operators for failure to comply with these requirements and may allow third parties to seek recovery from owners or operators for personal injury associated with exposure to asbestos fibers.

 

Compliance. We have not been notified by any governmental authority, and are not otherwise aware, of any material noncompliance, liability or claim relating to hazardous substances, toxic substances, or petroleum products in connection with any of our present properties. Nevertheless, if environmental contamination should exist, we could be subject to strict liability by virtue of our ownership interest. In addition, we believe we are in compliance in all material respects with all present federal, state and local laws relating to ACMs.

 

Insurance and Indemnity. In June 2005, we entered into a seven-year environmental insurance policy on our property portfolio which replaced the previous five-year environmental insurance policy.  The limits on our current policy are $10 million per occurrence, and $50 million in the aggregate, subject to a $40,000 self insurance retention, per occurrence, for properties with underground storage tanks and a $100,000 self insurance retention, per occurrence, for all other properties.  It is possible that our insurance could be insufficient to address any particular environmental situation and that, in the future, we could be unable to obtain insurance for environmental matters at a reasonable cost, or at all.

 

19



 

Our tenants are generally responsible for and indemnify us against liabilities for environmental matters that occur on our properties. For properties that have underground storage tanks, in addition to providing an indemnity in our favor, the tenants generally obtain environmental insurance or rely upon the state funds in the states where these properties are located.

 

If we fail to qualify as a real estate investment trust, the amount of dividends we are able to pay would decrease, which could adversely affect the market price of our capital stock and could adversely affect the value of our debt securities.

 

Commencing with our taxable year ended December 31, 1994, we believe that we have been organized and have operated, and we intend to continue to operate, so as to qualify as a “REIT” under Sections 856 through 860 of the Code. However, we cannot assure you that we have been organized or have operated in a manner that has satisfied the requirements for qualification as a REIT, or that we will continue to be organized or operate in a manner that will allow us to continue to qualify as a REIT.

 

Qualification as a REIT involves the satisfaction of numerous requirements under highly technical and complex Code provisions, for which there are only limited judicial and administrative interpretations, and the determination of various factual matters and circumstances not entirely within our control.

 

For example, in order to qualify as a REIT, at least 95% of our gross income in each year must be derived from qualifying sources, and we must pay distributions to stockholders aggregating annually at least 90% of our REIT taxable income (as defined in the Code and determined without regard to the dividends paid deduction and by excluding net capital gains).

 

In the future, it is possible that legislation, new regulations, administrative interpretations or court decisions will change the tax laws with respect to qualification as a REIT, or the federal income tax consequences of such qualification.

 

If we fail to satisfy all of the requirements for qualifications as a REIT, we may be subject to certain penalty taxes or, in some circumstances, we may fail to qualify as a REIT. If we were to fail to qualify as a REIT in any taxable year:

 

                  We would be required to pay federal income tax (including any applicable alternative minimum tax) on our taxable income at regular corporate rates;

                  We would not be allowed a deduction in computing our taxable income for amounts distributed to our stockholders;

                  We could be disqualified from treatment as a REIT for the four taxable years following the year during which qualification is lost;

                  We would no longer be required to make distributions to stockholders; and

                  This treatment would substantially reduce amounts available for investment or distribution to stockholders because of the additional tax liability for the years involved, which could have a material adverse effect on the market price of our capital stock and the value of our debt securities.

 

Even if we qualify for and maintain our REIT status, we may be subject to certain federal, state and local taxes on our income and property. For example, if we have net income from a prohibited transaction, that income will be subject to a 100% tax. Our subsidiary Crest is subject to federal and state taxes at the applicable tax rates on its income and property.

 

Distributions requirements imposed by law limit our flexibility.

 

To maintain our status as a REIT for federal income tax purposes, we generally are required to distribute to our stockholders at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and by excluding net capital gains each year. We also are subject to tax at regular corporate rates to the extent that we distribute less than 100% of our REIT taxable income (including net capital gains) each year.

 

20



 

In addition, we are subject to a 4% nondeductible excise tax to the extent that we fail to distribute during any calendar year at least the sum of 85% of our ordinary income for that calendar year, 95% of our capital gain net income for the calendar year, and any amount of that income that was not distributed in prior years.

 

We intend to continue to make distributions to our stockholders to comply with the distribution requirements of the Code as well as to reduce our exposure to federal income taxes and the nondeductible excise tax. Differences in timing between the receipt of income and the payment of expenses to arrive at taxable income, along with the effect of required debt amortization payments, could require us to borrow funds on a short-term basis to meet the distribution requirements that are necessary to achieve the tax benefits associated with qualifying as a REIT.

 

Future issuances of equity securities could dilute the interest of holders of our common stock.

 

Our future growth will depend, in large part, upon our ability to raise additional capital. If we were to raise additional capital through the issuance of equity securities, we could dilute the interests of holders of our common stock. The interests of our common stockholders could also be diluted by the issuance of shares of common stock upon the exercise of outstanding options or pursuant to stock incentive plans. Likewise, our Board of Directors is authorized to cause us to issue preferred stock of any class or series (with dividend, voting and other rights as determined by the Board of Directors). Accordingly, the Board of Directors may authorize the issuance of preferred stock with voting, dividend and other similar rights that could dilute, or otherwise adversely affect, the interests of holders of our common stock.

 

We are subject to risks associated with debt and capital stock financing.

 

We intend to incur additional indebtedness in the future, including borrowings under our $300 million acquisition credit facility. At February 13, 2007, we had no borrowings outstanding under our $300 million acquisition credit facility and a total of $920 million aggregate principal amount of outstanding unsecured senior debt securities. To the extent that new indebtedness is added to our current debt levels, the related risks that we now face would increase. As a result, we are and will be subject to risks associated with debt financing, including the risk that our cash flow could be insufficient to meet required payments on our debt. We also face variable interest rate risk as the interest rate on our $300 million credit facility is variable and could therefore increase over time. We also face the risk that we may be unable to refinance or repay our debt as it comes due. In addition, our $300 million credit facility contains financial covenants that could limit the amount of distributions payable by us on our common stock and preferred stock in the event of deterioration in our results of operations or financial condition, and our $300 million credit facility provides that, in the event of a failure to pay principal of or interest on borrowings there under when due (subject to any applicable grace period), we and our subsidiaries may not pay any dividends on our capital stock, including our outstanding common and preferred stock. If this were to occur, it would likely have an adverse effect on the market price of our outstanding common and preferred stock and on the value of our debt securities.

 

Our indebtedness could also have other important consequences to holders of our common and preferred stock, including:

 

                  Increasing our vulnerability to general adverse economic and industry conditions;

                  Limiting our ability to obtain additional financing to fund future working capital, capital expenditures and other general corporate requirements;

                  Requiring the use of a substantial portion of our cash flow from operations for the payment of principal, and interest on our indebtedness, thereby reducing our ability to use our cash flow to fund working capital, capital expenditures and general corporate requirements;

                  Limiting our flexibility in planning for, or reacting to, changes in our business and our industry; and

                  Putting us at a disadvantage compared to our competitors with less indebtedness.

 

Our business operations may not generate the cash needed to make distributions on our capital stock or to service our indebtedness.

 

Our ability to make distributions on our common stock and preferred stock and payments on our indebtedness and to fund planned capital expenditures will depend on our ability to generate cash in the future. We cannot assure you that our business will generate sufficient cash flow from operations or that future borrowings will be available to us in an amount sufficient to enable us to make distributions on our common stock and preferred stock, to pay our indebtedness or to fund our other liquidity needs.

 

21



 

The market value of our capital stock and debt securities could be substantially affected by various factors.

 

The market value of our capital stock and debt securities will depend on many factors, which may change from time to time, including:

 

                  Prevailing interest rates, increases in which may have an adverse effect on the market value of our capital stock and our debt securities;

                  The market for similar securities issued by REITs;

                  General economic and financial market conditions;

                  The financial condition, performance and prospects of us and our competitors;

                  Changes in financial estimates or recommendations by securities analysts with respect to us, our competitors or our industry;

                  Changes in our credit ratings; and

                  Actual or anticipated variations in quarterly operating results.

 

As a result of these and other factors, investors who purchase our capital stock and debt securities may experience a decrease, which could be substantial, in the market value of our capital stock and debt securities, including decreases unrelated to our operating performance or prospects.

 

Real estate ownership is subject to particular economic conditions that may have a negative impact on our revenue.

 

We are subject to all of the general risks associated with the ownership of real estate. In particular, we face the risk that rental revenue from our properties may be insufficient to cover all corporate operating expenses, debt service payments on indebtedness we incur and distributions on our stock. Additional real estate ownership risks include:

 

                  Adverse changes in general or local economic conditions;

                  Changes in supply of, or demand for, similar or competing properties;

                  Changes in interest rates and operating expenses;

                  Competition for tenants;

                  Changes in market rental rates;

                  Inability to lease properties upon termination of existing leases;

                  Renewal of leases at lower rental rates;

                  Inability to collect rents from tenants due to financial hardship, including bankruptcy;

                  Changes in tax, real estate, zoning and environmental laws that may have an adverse impact upon the value of real estate;

                  Uninsured property liability;

                  Property damage or casualty losses;

                  Unexpected expenditures for capital improvements or to bring properties into compliance with applicable federal, state and local laws;

                  Acts of terrorism and war; and

                  Acts of God and other factors beyond the control of our management.

 

An uninsured loss or a loss that exceeds the policy limits on our properties could subject us to lost capital or revenue on those properties.

 

Under the terms and conditions of the leases currently in force on our properties, tenants generally are required to indemnify and hold us harmless from liabilities resulting from injury to persons, air, water, land or property, due to activities conducted on the properties, except for claims arising from the negligence or intentional misconduct of us or our agents. Additionally, tenants are generally required, at the tenant’s expense, to obtain and keep in full force during the term of the lease, liability and property damage insurance policies. The insurance policies our tenants are required to maintain for property damage are generally in amounts not less than the full replacement cost of the improvements less slab, foundations, supports and other customarily excluded improvements. Our tenants are generally required to maintain general liability coverage varying between $1,000,000 and $10,000,000 depending on the tenant and the industry in which it operates.

 

In addition to the indemnities and required insurance policies identified above, many of our properties are also covered by flood and earthquake insurance policies (subject to substantial deductibles) obtained and paid for by

 

22



 

the tenants as part of their risk management programs. Additionally, we have obtained blanket liability, flood and earthquake (subject to substantial deductibles) and property damage insurance policies to protect us and our properties against loss should the indemnities and insurance policies provided by the tenants fail to restore the properties to their condition prior to a loss. However, should a loss occur that is uninsured or in an amount exceeding the combined aggregate limits for the policies noted above, or in the event of a loss that is subject to a substantial deductible under an insurance policy, we could lose all or part of our capital invested in, and anticipated revenue from, one or more of the properties, which could have a material adverse effect on our results of operations or financial condition and on our ability to pay the principal of and interest on our debt securities and other indebtedness and to make distributions to our stockholders.

 

Compliance with the Americans With Disabilities Act of 1990 and fire, safety, and other regulations may require us to make unintended expenditures that could adversely impact our results of operation.

 

Our properties are generally required to comply with the Americans with Disabilities Act of 1990, or the ADA. The ADA has separate compliance requirements for “public accommodations” and “commercial facilities,” but generally requires that buildings be made accessible to people with disabilities. Compliance with the ADA requirements could require removal of access barriers and non-compliance could result in imposition of fines by the U.S. government or an award of damages to private litigants. The retailers to whom we lease properties are obligated by law to comply with the ADA provisions, and we believe that these retailers may be obligated to cover costs associated with compliance. If required changes involve greater expenditures than anticipated, or if the changes must be made on a more accelerated basis than anticipated, the ability of these retailers to cover costs could be adversely affected and we could be required to expend our own funds to comply with the provisions of the ADA, which could materially adversely affect our results of operations or financial condition and our ability to pay the principal of and interest on our debt securities and other indebtedness and to make distributions to our stockholders. In addition, we are required to operate our properties in compliance with fire and safety regulations, building codes and other land use regulations, as they may be adopted by governmental agencies and bodies and become applicable to our properties. We may be required to make substantial capital expenditures to comply with those requirements and these expenditures could materially adversely affect our results of operations or financial condition and our ability to pay the principal of and interest on our debt securities and other indebtedness and to make distributions to our stockholders.

 

Property taxes may increase without notice.

 

The real property taxes on our properties and any other properties that we develop or acquire in the future may increase as property tax rates change and as those properties are assessed or reassessed by tax authorities.

 

Matters pertaining to certain properties and tenants.

 

Twenty-six of our properties were available for lease or sale at December 31, 2006, of which all but one were single-tenant properties. As of February 13, 2007, transactions to lease or sell four of the 26 properties available for lease at December 31, 2006 were underway or completed. At December 31, 2006, 16 of our properties under lease were unoccupied and available for sublease by the tenants, all of which were current with their rent and other obligations.

 

For 2006, our tenants in the convenience store, restaurant and child care industries accounted for approximately 16.1%, 11.9% and 10.3%, respectively, of our rental revenue. A downturn in any of these industries, whether nationwide or limited to specific sectors of the United States, could adversely affect tenants in these industries, which in turn could have a material adverse affect on our financial position, results of operations and our ability to pay the principal of and interest on our debt securities and other indebtedness and to make distributions on our common stock and preferred stock. Individually, each of the other industries in our property portfolio accounted for less than 10% of our rental revenue for 2006.

 

In addition, a substantial number of our properties are leased to middle-market retail chains that generally have more limited financial and other resources than certain upper-market retail chains, and therefore they are more likely to be adversely affected by a downturn in their respective businesses or in the regional or national economy.

 

23



 

We depend on key personnel.

 

We depend on the efforts of our executive officers and key employees. The loss of the services of our executive officers and key employees could have a material adverse effect on our results of operations or financial condition and on our ability to pay the principal and interest on our debt securities and other indebtedness and to make distributions to our stockholders. It is possible that we will not be able to recruit additional personnel with equivalent experience in the retail, net-lease industry.

 

Terrorist attacks and other acts of violence or war may affect the value of our debt and equity securities, the markets in which we operate and our results of operations.

 

Terrorist attacks may negatively affect our operations and your investment. There can be no assurance that there will not be further terrorist attacks against the United States or United States businesses. These attacks, or armed conflicts, may directly impact our physical facilities or the businesses of our tenants.

 

Such events could cause consumer confidence and spending to decrease or result in increased volatility in the U.S. and worldwide financial markets and economy. They also could result in or prolong an economic recession in the U.S. or abroad. Any of these occurrences could have a significant adverse impact on our operating results and revenues and on the market price of our capital stock and on the value of our debt securities. It could also have an adverse effect on our ability to pay principal and interest on our debt securities or other indebtedness and to make distributions to our stockholders.

 

Item 1B:          Unresolved Staff comments

 

There are no unresolved staff comments.

 

Item 2:             Properties

 

Information pertaining to our properties can be found under Item 1.

 

Item 3:             Legal Proceedings

 

We are subject to certain claims and lawsuits in the ordinary course of business, the outcome of which cannot be determined at this time. In the opinion of management, any liability we might incur upon the resolution of these claims and lawsuits will not, in the aggregate, have a material adverse effect on our consolidated financial position or results of operations.

 

Item 4:             Submission of Matters to a Vote of Security Holders

 

No matters were submitted to stockholders during the fourth quarter of the fiscal year.

 

24



 

PART II

 

Item 5:             Market For Registrant’s Common Equity And Related Stockholder Matters

 

A. Our common stock is traded on the NYSE under the ticker symbol “O.” The following table shows the high and low sales prices per share for our common stock as reported by the NYSE, and distributions declared per share of common stock for the periods indicated.

 

 

 

Price Per Share

 

 

 

 

 

of Common Stock

 

Distributions

 

 

 

High

 

Low

 

Declared(1)

 

2006

 

 

 

 

 

 

 

First quarter

 

$

24.93

 

$

21.57

 

$

0.349375

 

Second quarter

 

24.06

 

21.25

 

0.351250

 

Third quarter

 

25.10

 

21.65

 

0.368625

 

Fourth quarter

 

28.43

 

24.40

 

0.378250

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

$

 1.447500

 

 

 

 

 

 

 

 

 

2005

 

 

 

 

 

 

 

First quarter

 

$

25.61

 

$

22.00

 

$

0.330625

 

Second quarter

 

25.69

 

22.50

 

0.332500

 

Third quarter

 

25.65

 

22.00

 

0.341875

 

Fourth quarter

 

23.97

 

21.08

 

0.347500

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

$

 1.352500

 

 


(1) Common stock cash distributions currently are declared monthly by us based on financial results for the prior months. At December 31, 2006, a distribution of $0.1265 per common share had been declared and was paid in January 2007.

 

There were 9,737 registered holders of record of our common stock as of January 31, 2007. We estimate that our total number of shareholders is approximately 78,000 when we include both registered and beneficial holders of our common stock.

 

25



 

Item 6:             Selected Financial Data

                         (not covered by Report of Independent Registered Public Accounting Firm)

 

 

As of or for the years ended
December 31,
(dollars in thousands, except for per share data)

 

2006

 

2005

 

2004

 

2003

 

2002

 

Total assets (book value)

 

$

2,546,508

 

$

1,920,988

 

$

1,442,315

 

$

1,360,257

 

$

1,080,230

 

Cash and cash equivalents

 

10,573

 

65,704

 

2,141

 

4,837

 

8,921

 

Lines of credit and notes payable

 

920,000

 

891,700

 

503,600

 

506,400

 

339,700

 

Total liabilities

 

970,516

 

931,774

 

528,580

 

532,491

 

357,775

 

Total stockholders’ equity

 

1,575,992

 

989,214

 

913,735

 

827,766

 

722,455

 

Net cash provided by operating activities

 

86,945

 

109,557

 

178,337

 

73,957

 

124,807

 

Net change in cash and cash equivalents

 

(55,131

)

63,563

 

(2,696

)

(4,084

)

6,454

 

Total revenue

 

240,100

 

196,020

 

173,062

 

142,656

 

127,337

 

Income from continuing operations

 

106,065

 

88,749

 

81,642

 

70,947

 

63,800

 

Income from discontinued operations

 

4,716

 

10,370

 

21,755

 

15,488

 

14,867

 

Net income

 

110,781

 

99,119

 

103,397

 

86,435

 

78,667

 

Preferred stock cash dividends

 

(11,362

)

(9,403

)

(9,455

)

(9,713

)

(9,713

)

Excess of redemption value over carrying value of preferred shares redeemed

 

 

 

(3,774

)

 

 

Net income available to common stockholders

 

99,419

 

89,716

 

90,168

 

76,722

 

68,954

 

Cash distributions paid to common stockholders

 

129,667

 

108,575

 

97,420

 

83,842

 

78,042

 

Ratio of earnings to fixed charges (1)

 

2.9 times

 

3.2 times

 

3.9 times

 

4.1 times

 

4.3 times

 

Ratio of earnings to combined fixed charges and preferred stock cash dividends (1)

 

2.4 times

 

2.6 times

 

3.1 times

 

3.0 times

 

3.0 times

 

Basic net income per common share

 

1.11

 

1.12

 

1.15

 

1.08

 

1.02

 

Diluted net income per common share

 

1.11

 

1.12

 

1.15

 

1.08

 

1.01

 

Cash distributions paid per common share

 

1.43725

 

1.34625

 

1.24125

 

1.18125

 

1.15125

 

Cash distributions declared per common share

 

1.44750

 

1.35250

 

1.25125

 

1.18375

 

1.15375

 

Basic weighted average number of common shares outstanding

 

89,766,714

 

79,950,255

 

78,518,296

 

71,128,282

 

67,867,498

 

Diluted weighted average number of common shares outstanding

 

89,917,554

 

80,208,593

 

78,598,788

 

71,222,628

 

67,976,314

 

 


(1)

Ratio of Earnings to Fixed Charges is calculated by dividing earnings by fixed charges. For this purpose, earnings consist of net income before interest expense, including the amortization of debt issuance costs and interest classified to discontinued operations. Fixed charges are comprised of interest costs (including capitalized interest), the amortization of debt issuance costs and interest classified to discontinued operations. In computing the ratio of earnings to combined fixed charges and preferred stock cash dividends, preferred stock cash dividends consist of dividends on our Class B preferred stock, Class C preferred stock and our outstanding Class D and Class E preferred stock. We redeemed our Class B preferred stock in June 2004 and our Class C preferred stock in July 2004. We issued 4,000,000 shares of our 7-3/8% Class D preferred stock in May 2004, 1,100,000 shares of our 7-3/8% Class D preferred stock in October 2004, and 8,800,000 shares of our 6.75% Class E preferred stock in December 2006.

 

26



 

Item 7:             Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

GENERAL

 

Realty Income Corporation, The Monthly Dividend Company®, is a Maryland corporation organized to operate as an equity real estate investment trust, or REIT. Our primary business objective is to generate dependable monthly cash distributions from a consistent and predictable level of funds from operations, or FFO per share. The monthly distributions are supported by the cash flow from our portfolio of retail properties leased to regional and national retail chains. We have in-house acquisition, leasing, legal, retail research, real estate research, portfolio management and capital markets expertise. Over the past 38 years, Realty Income and its predecessors have been acquiring and owning freestanding retail properties that generate rental revenue under long-term lease agreements (primarily 15- to 20-years).

 

In addition, we seek to increase distributions to stockholders and FFO per share through both active portfolio management and the acquisition of additional properties. At December 31, 2006, we owned a diversified portfolio:

 

                  Of 1,955 retail properties;

                  With an occupancy rate of 98.7%, or 1,929 properties occupied of the 1,955 properties in the portfolio;

                  Leased to 103 different retail chains doing business in 29 separate retail industries;

                  Located in 48 states;

                  With over 16.7 million square feet of leasable space; and

                  With an average leasable retail space per property of approximately 8,600 square feet.

 

Of the 1,955 properties in the portfolio, 1,948, or 99.6%, are single-tenant, retail properties and the remaining seven are multi-tenant, distribution and office properties. At December 31, 2006, 1,923, or 98.7%, of the 1,948 single-tenant properties were leased with a weighted average remaining lease term (excluding extension options) of approximately 12.9 years.

 

In addition, at December 31, 2006, our wholly-owned taxable REIT subsidiary, Crest Net Lease, Inc. (“Crest”), had invested $137.5 million in 60 properties, which are classified as held for sale. Crest was created to buy and sell properties, primarily to individual investors, many of whom are involved in tax-deferred exchanges under Section 1031 of the Internal Revenue Code of 1986, as amended (the “Tax Code”).

 

LIQUIDITY AND CAPITAL RESOURCES

 

Cash Reserves

 

Realty Income is organized to operate as an equity REIT that acquires and leases properties and distributes to stockholders, in the form of monthly cash distributions, a substantial portion of its net cash flow generated from leases on its retail properties. We intend to retain an appropriate amount of cash as working capital. At December 31, 2006, we had cash and cash equivalents totaling $10.6 million.

 

We believe that our cash and cash equivalents on hand, cash provided from operating activities and borrowing capacity is sufficient to meet our liquidity needs for the foreseeable future. We intend, however, to use additional sources of capital to fund property acquisitions and to repay our credit facility.

 

$300 Million Acquisition Credit Facility

 

We have a $300 million revolving, unsecured credit facility that expires in October 2008. Realty Income’s current investment grade credit ratings provide for financing under the credit facility at the London Interbank Offered Rate, commonly referred to as LIBOR, plus 65 basis points with a facility fee of 15 basis points, for all-in drawn pricing of 80 basis points over LIBOR. At February 13, 2007, we had borrowing capacity of $300 million available on our credit facility and no outstanding balance.

 

27



 

The credit facility is expected to be used to acquire additional retail properties and for other corporate purposes. Any additional borrowings will increase our exposure to interest rate risk. We have the right to request an increase in the borrowing capacity of the credit facility by up to $100 million, to a total borrowing capacity of $400 million. Any increase in the borrowing capacity is subject to approval by the lending banks of our credit facility.

 

Mortgage Debt

 

We have no mortgage debt on any of our properties.

 

Universal Shelf Registration

 

In April 2006, we filed a shelf registration statement with the SEC, which is effective for a term of three years. In accordance with the SEC rules, the amount of securities to be issued pursuant to this shelf registration statement was not specified when it was filed. The securities covered by this registration statement include common stock, preferred stock, debt securities, or any combination of such securities. Realty Income may periodically offer one or more of these securities in amounts, prices and on terms to be announced when and if the securities are offered. The specifics of any future offerings, along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of any offering. As such, there is no specific limit to the dollar amount of new securities that can be issued under this new shelf registration before it expires in April 2009.

 

The common stock issued in September 2006, October 2006 and November 2006, the 2016 Notes issued in September 2006 and the Class E preferred stock issued in December 2006 were issued pursuant to our universal shelf registration statement.

 

Issuances of Common Stock

 

In October and November 2006, we issued an aggregate of 6.9 million shares of common stock at a price of $26.40 per share. The net proceeds of approximately $173.2 million were used to fund a portion of the purchase price of the Buffets/Ryan’s properties and for other general corporate purposes.

 

In September 2006, we issued 4.715 million shares of common stock at a price of $24.32 per share. The net proceeds of approximately $109 million from this offering were used to fund new property acquisitions, repay borrowings under our credit facility and for other general corporate purposes.

 

In March 2006, we issued 5.2 million shares of common stock at a price of $24.39 per share. The net proceeds of approximately $120.5 million were used to fund new property acquisitions and for other general corporate purposes.

 

Issuance of Preferred Stock

 

In December 2006, we issued 8.8 million shares of 6-3/4% Class E cumulative redeemable preferred stock, with a liquidation value of $25 per share. The net proceeds of $214 million from this issuance were used to repay borrowings under our credit facility and for other general corporate purposes.

 

Redemption of 2007 Notes

 

In September 2006, we redeemed all of our outstanding $110 million, 7-3/4%, unsecured notes due May 2007 (the “2007 Notes”). The 2007 Notes were redeemed at a redemption price equal to 100% of the principal amount, plus accrued and unpaid interest of $3.2 million and a make-whole payment of $1.6 million. We recorded a loss on extinguishment of debt totaling $1.6 million related to the make-whole payment associated with the 2007 Notes. For 2006, the make-whole payment represented approximately $0.017 per share.

 

Issuance of 10-Year Senior Unsecured Notes

 

In September 2006, we issued $275 million in aggregate principal amount of 5.95% senior unsecured notes due 2016 (the “2016 Notes”). The price to the investor for the 2016 Notes was 99.74% of the principal amount for an effective yield of 5.985%. The net proceeds of approximately $271.9 million from this offering were used to redeem the 2007 Notes and for other general corporate purposes. Interest on the 2016 Notes is paid semiannually.

 

28



 

Conservative Capital Structure

 

We believe that our stockholders are best served by a conservative capital structure. Therefore, we seek to maintain a conservative debt level on our balance sheet and solid interest and fixed charge coverage ratios. At February 13, 2007, our total outstanding credit facility borrowings and outstanding notes were $920 million or approximately 21.9% of our total market capitalization of $4.21 billion. We define our total market capitalization at February 13, 2007 as the sum of:

 

                  Shares of our common stock outstanding of 101,000,536 multiplied by the last reported sales price of our common stock on the NYSE of $29.09 per share, or $2.94 billion;

                  Aggregate liquidation value of the Class D preferred stock of $127.5 million;

                  Aggregate liquidation value of the Class E preferred stock of $220 million; and

                  Outstanding notes of $920 million.

 

Historically, we have met our long-term capital needs through the issuance of common stock, preferred stock and long-term unsecured notes and bonds. Over the long term, we believe that the majority of our future securities issuances should be in the form of common stock; however, we may issue additional preferred stock or debt securities from time to time. We may issue common stock when we believe that our share price is at a level that allows for the proceeds of any offering to be accretively invested into additional properties. In addition, we may issue common stock to permanently finance properties that were financed by our credit facility or debt securities. However, we cannot assure you that we will have access to the capital markets at terms that are acceptable to us.

 

Credit Agency Ratings

 

We are currently assigned investment grade corporate credit ratings on our senior unsecured notes from Fitch Ratings, Moody’s Investors Service, Inc. and Standard & Poor’s Ratings Group. Currently, Fitch Ratings has assigned a rating of BBB+, Moody’s has assigned a rating of Baa2 and Standard & Poor’s has assigned a rating of BBB to our senior notes. Moody’s and Standard & Poor’s ratings have “positive” outlooks and Fitch has a “stable” outlook.

 

We have also been assigned investment grade credit ratings from the same rating agencies on our preferred stock. Fitch Ratings has assigned a rating of BBB, Moody’s has assigned a rating of Baa3 and Standard & Poor’s has assigned a rating of BBB- to our preferred stock. Moody’s and Standard & Poor’s ratings have “positive” outlooks and Fitch has a “stable” outlook.

 

The credit ratings assigned to us could change based upon, among other things, our results of operations and financial condition. These ratings are subject to ongoing evaluation by credit rating agencies and we cannot assure you that any such rating will not be changed or withdrawn by a rating agency in the future if, in its judgment, circumstances warrant. Moreover, a rating is not a recommendation to buy, sell or hold our debt securities, preferred stock or common stock.

 

Notes Outstanding

 

Senior note obligations consist of the following (dollars in thousands), sorted by maturity date:

 

 

At December 31,

 

 

 

2006

 

8-1/4% senior notes, issued in October 1998 and due in 2008

 

$

100,000

 

8% senior unsecured notes, issued in January 1999 and due in 2009

 

20,000

 

5-3/8% senior unsecured notes, issued in March 2003 and due in 2013

 

100,000

 

5-1/2% senior unsecured notes, issued in November 2003 and due in 2015

 

150,000

 

5.95% senior unsecured notes, issued in September 2006 and due in 2016

 

275,000

 

5-3/8% senior unsecured notes, issued in September 2005 and due in 2017

 

175,000

 

5-7/8% senior unsecured bonds, issued in March 2005 and due in 2035

 

100,000

 

 

 

$

920,000

 

 

 

29



 

Interest on all of the senior note obligations is paid semiannually, with the exception of the interest on the 8-1/4 % senior notes issued in October 1998, which is paid monthly. All of these notes contain various covenants, including: (i) a limitation on incurrence of any debt which would cause our debt to total adjusted assets ratio to exceed 60%; (ii) a limitation on incurrence of any secured debt which would cause our secured debt to total adjusted assets ratio to exceed 40%; (iii) a limitation on incurrence of any debt which would cause our debt service coverage ratio to be less than 1.5 times; and (iv) the maintenance at all times of total unencumbered assets not less than 150% of our outstanding unsecured debt. We have been in compliance with these covenants since each of the notes were issued.

 

The following is a summary of the key financial covenants to our senior unsecured notes. The actual amounts are as of December 31, 2006.

 

Note Covenants

 

Required

 

Actual

 

Limitation on Incurrence of Total Debt

 

< 60%

 

31.6

%

Limitation on Incurrence of Secured Debt

 

< 40%

 

0.0

%

Debt Service Coverage

 

> 1.5 x

 

4.0

x

Maintenance of Total Unencumbered Assets

 

> 150% of Unsecured Debt

 

316

%

 

All of our outstanding notes and bonds have fixed interest rates. Our credit facility interest rate is variable.

 

The following table summarizes the maturity of each of our obligations as of December 31, 2006 (dollars in millions):

 

Table of Obligations

 

Year of Maturity

 

Credit Facility (1)

 

Notes

 

Interest (2)

 

Other (3)

 

Totals

 

2007

 

$

 —

 

$

 

$

55.1

 

$

17.2

 

$

72.3

 

2008

 

 

100.0

 

54.1

 

 

154.1

 

2009

 

 

20.0

 

45.3

 

 

65.3

 

2010

 

 

 

45.3

 

 

45.3

 

2011

 

 

 

45.3

 

 

45.3

 

Thereafter

 

 

800.0

 

305.5

 

 

1,105.5

 

Totals

 

$

 —

 

$

920.0

 

$

550.6

 

$

17.2

 

$

1,487.8

 

 


(1) There was no outstanding credit facility balance on December 31, 2006 or February 13, 2007.

(2) Interest on credit facility and notes has been calculated based on outstanding balances as of December 31, 2006 through their respective maturity dates.

(3) Other consists of $16.4 million of estimated unfunded costs on properties under development and $806,000 of contingent payments for tenant improvements and leasing costs.

 

Our credit facility and note obligations are unsecured. Accordingly, we have not pledged any assets as collateral for these obligations.

 

Preferred Stock Outstanding

 

In May and October 2004, we issued an aggregate of 5.1 million shares of 7-3/8 % Class D cumulative redeemable preferred stock. Beginning May 27, 2009, shares of Class D preferred stock are redeemable at our option for $25.00 per share, plus any accrued and unpaid dividends. Dividends on shares of Class D preferred stock are paid monthly in arrears.

 

In December 2006, we issued 8.8 million shares of 6-3/4% Class E cumulative redeemable preferred stock. Beginning December 7, 2011, shares of Class E preferred stock are redeemable at our option for $25 per share, plus any accrued and unpaid dividends. Dividends on shares of Class E preferred stock are paid monthly in arrears.

 

30



 

No Off-Balance Sheet Arrangements or Unconsolidated Investment

 

Realty Income and its subsidiaries have no unconsolidated or off-balance sheet investments in “variable interest entities” or off-balance sheet financing, nor do we engage in trading activities involving energy or commodity contracts or other derivative instruments.

 

As we have no joint ventures, off-balance sheet entities, or mandatory redeemable preferred stock, our financial position or results of operations are currently not affected by Financial Accounting Standard Board Interpretation No. 46R, Consolidation of Variable Interest Entities and Statement of Financial Accounting Standard No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity.

 

Acquisitions During 2006

 

During 2006, Realty Income and Crest invested $769.9 million, in aggregate, in 378 new properties and properties under development. These 378 properties are located in 30 states and are 100% leased with an initial average lease term of 17.1 years. As described below, Realty Income acquired 322 properties and Crest acquired 56 properties.

 

Included in the $769.9 million is $656.7 million invested by Realty Income in 322 new properties and properties under development, with an initial weighted average contractual lease rate of 8.6%. These 322 properties are located in 30 states, are 100% leased with an initial average lease term of 16.7 years and will contain over 3.3 million leasable square feet. The 322 new properties acquired by Realty Income are net-leased to 16 different retail chains in the following 11 industries: automotive collision services, automotive tire services, convenience store, drug store, general merchandise, health and fitness, home improvement, motor vehicle dealership, private education, restaurant and theater. Also included in the $769.9 million is $113.2 million invested by Crest in 56 new retail properties.

 

At December 31, 2006, Realty Income had invested $15.9 million in four properties that were leased and under contract for development by the tenant (with development costs funded by Realty Income). Rent on these properties is scheduled to begin at various times during 2007. At December 31, 2006, we had outstanding commitments to pay estimated unfunded development costs totaling $16.4 million.

 

The initial weighted average contractual lease rate is computed as estimated contractual net operating income (in a net-leased property this is equal to the base rent or, in the case of properties under development, the estimated base rent under the lease) for the first year of each lease, divided by the estimated total costs. Since it is possible that a tenant could default on the payment of contractual rent, we cannot assure you that the actual return on the funds invested will remain at the percentages listed above.

 

Acquisition of $349 million of Buffets/Ryan’s Restaurants on November 1, 2006

 

The 2006 acquisition amounts include Realty Income and Crest’s aggregate investment of $349 million to acquire 144 Buffets/Ryan’s restaurant properties. The properties are leased under 20-year, triple-net lease agreements. These properties were acquired subsequent to a merger between Buffets, Inc. and Ryan’s Restaurant Group.

 

Of the 144 restaurant properties, 116 were acquired by Realty Income and 28 were acquired by Crest. The restaurants have, on average, approximately 10,300 leasable square feet and are situated on an average lot size of approximately 2.86 acres. In general, the properties are existing locations that, on average, have been operating for 11 years.

 

Investments in Existing Properties

 

In 2006, we capitalized costs of $964,000 on existing properties in our portfolio, consisting of $761,000 for re-leasing costs and $203,000 for building improvements.

 

31



 

Sales of Investment Properties

 

During 2006, we sold or exchanged 13 properties for $10.7 million, which resulted in a gain of $3.0 million. This gain is included in discontinued operations. The 13 properties sold or exchanged consisted of one automotive parts store, one automotive service facility, one child care facility, two convenience stores, and eight restaurants. The net proceeds from the sale of these properties were used to repay outstanding indebtedness on our credit facility and to invest in new properties.

 

Crest Property Sales

 

During 2006, Crest, our wholly-owned subsidiary, sold 13 properties from its inventory for an aggregate of $22.4 million, which resulted in a gain of $2.2 million. Crest’s gains are included in “income from discontinued operations, real estate acquired for resale by Crest.”

 

Crest Property Inventory

 

Crest’s property inventory at December 31, 2006 and 2005 totaled $137.5 million and $45.7 million, respectively, and is included in “real estate held for sale, net”, on our consolidated balance sheets.

 

The financial statements of Crest are consolidated into Realty Income’s financial statements. All material intercompany transactions have been eliminated in consolidation.

 

Increases in Monthly Cash Distributions to Common Stockholders

 

We continue our 37-year policy of paying distributions monthly to our common stockholders. Monthly distributions per share were increased in April 2006 by $0.000625 to $0.116875, in July 2006 by $0.000625 to $0.1175, in September 2006 by $0.00775 to $0.12525, in October 2006 by $0.000625 to $0.125875 and in January 2007 by $0.000625 to $0.1265. The increase in January 2007 was our 37th consecutive quarterly increase and the 42nd increase in the amount of our dividend since our listing on the NYSE in 1994. In 2006, we paid the following monthly cash distributions per share: three in the amount of $0.11625, three in the amount of $0.116875, two in the amount of $0.1175, one in the amount of $0.12525, and three in the amount of $0.125875 totaling $1.43725. In December 2006, January 2007 and February 2007, we declared distributions of $0.1265 per share, which were paid on January 16, 2007 and February 15, 2007 and will be paid on March 15, 2007, respectively.

 

The monthly distribution of $0.1265 per share represents a current annualized distribution of $1.518 per share, and an annualized distribution yield of approximately 5.2% based on the last reported sale price of our common stock on the NYSE of $29.09 on February 13, 2007. Although we expect to continue our policy of paying monthly distributions, we cannot guarantee that we will maintain the current level of distributions, that we will continue our pattern of increasing distributions per share, or what the actual distribution yield will be in any future period.

 

RESULTS OF OPERATIONS

 

Critical Accounting Policies

 

Our consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). Our consolidated financial statements are the basis for our discussion and analysis of financial condition and results of operations. Preparing our consolidated financial statements requires us to make a number of estimates and assumptions that affect the reported amounts and disclosures in the consolidated financial statements. We believe that we have made these estimates and assumptions in an appropriate manner and in a way that accurately reflects our financial condition. We continually test and evaluate these estimates and assumptions using our historical knowledge of the business, as well as other factors, to ensure that they are reasonable for reporting purposes. However, actual results may differ from these estimates and assumptions.

 

In order to prepare our consolidated financial statements according to the rules and guidelines set forth by GAAP, many subjective judgments must be made with regard to critical accounting polices. One of these judgments is our estimate for useful lives in determining depreciation expense for our properties. Depreciation of buildings and improvements is generally computed using the straight–line method over an estimated useful life

 

32



 

of 25 years. If we use a shorter or longer estimated useful life it could have a material impact on our results of operations. We believe that 25 years is an appropriate estimate of useful life. No depreciation has been recorded on Crest’s properties because they are held for sale.

 

Another significant judgment must be made as to if, and when, impairment losses should be taken on our properties when events or a change in circumstances indicate that the carrying amount of the asset may not be recoverable. Generally, a provision is made for impairment loss if estimated future operating cash flows (undiscounted and without interest charges) plus estimated disposition proceeds (undiscounted) are less than the current book value. Impairment losses are measured as the amount by which the current book value of the asset exceeds the fair value of the asset. If a property is held for sale, it is carried at the lower of carrying cost or estimated fair value, less cost to sell. The carrying value of our real estate is the largest component of our consolidated balance sheet. If events should occur that require us to reduce the carrying value of our real estate by recording provisions for impairment losses, it could have a material impact on our results of operations.

 

The following is a comparison of our results of operations for the years ended December 31, 2006, 2005 and 2004.

 

Rental Revenue

 

Rental revenue was $238.1 million for 2006 versus $195.7 million for 2005, an increase of $42.4 million, or 21.7%. Rental revenue was $172 million in 2004. The increase in rental revenue in 2006 compared to 2005 is primarily attributable to:

 

                  The 322 retail properties acquired by Realty Income in 2006, which generated $15.7 million of rent in 2006;

                  The 135 retail properties acquired by Realty Income in 2005, which generated $33.5 million of rent in 2006 compared to $12.1 million in 2005, an increase of $21.4 million;

                  Same store rents generated on 1,421 properties leased during the entire years of 2006 and 2005 increased by $1.3 million, or 0.7%, to $175.3 million from $174.0 million.

                  An increase in straight-line rent and other non-cash adjustments to rent of $155,000 in 2006 as compared to 2005; and

                  An increase of $4.0 million relating to the aggregate of (i) development properties acquired before 2005 that started paying rent in 2005, (ii) properties that were vacant during part of 2006 or 2005 and (iii) lease termination settlements. These items totaled $9.7 million in aggregate in 2006 compared to $5.7 million in 2005.

 

Of the 1,955 properties in the portfolio at December 31, 2006, 1,948, or 99.6%, are single-tenant properties and the remaining seven are multi-tenant properties. Of the 1,948 single-tenant properties, 1,923, or 98.7%, were net leased with a weighted average remaining lease term (excluding rights to extend a lease at the option of the tenant) of approximately 12.9 years at December 31, 2006. Of our 1,923 leased single-tenant properties, 1,713, or 89.1%, were under leases that provide for increases in rents through:

 

                  Primarily base rent increases tied to a consumer price index;

                  Fixed increases;

                  To a lesser degree, overage rent based on a percentage of the tenants’ gross sales; or

                  A combination of two or more of the above rent provisions.

 

Percentage rent, which is included in rental revenue, was $1.1 million in 2006, $1.2 million in 2005 and $1.3 million in 2004. Percentage rent in 2006 was less than 1% of rental revenue and we anticipate percentage rent to be less than 1% of rental revenue in 2007.

 

Our portfolio of retail real estate, leased primarily to regional and national chains under net leases, continues to perform well and provide dependable lease revenue supporting the payment of monthly dividends to our stockholders. At December 31, 2006, our portfolio of 1,955 retail properties was 98.7% leased with 26 properties available for lease, one of which is a multi-tenant property.

 

As of February 13, 2007, transactions to lease or sell four of the 26 properties available for lease at December 31, 2006 were underway or completed. We anticipate these transactions will be completed during the next several

 

33



 

months, although we cannot guarantee that all of these properties can be leased or sold within this period. It has been our experience that approximately 1% to 3% of our property portfolio will be unleased at any given time; however, we cannot assure you that the number of properties available for lease will not exceed these levels.

 

Interest Expense

 

Interest expense was $10.4 million higher in 2006 than in 2005. Interest expense increased in 2006 primarily due to higher average outstanding balances, which was partially offset by slightly lower interest rates related to our average outstanding borrowings. We issued $275 million of 10-year notes in September 2006, $175 million of 12-year notes in September 2005 and $100 million of 30-year bonds in March 2005, which contributed to the increase in average outstanding balances and slightly lower average interest rates on our debt.

 

The following is a summary of the components of our interest expense (dollars in thousands):

 

 

 

2006

 

2005

 

2004

 

Interest on our credit facility and notes

 

$

54,068

 

$

40,968

 

$

32,442

 

Interest included in discontinued operations from real estate acquired for resale by Crest

 

(3,708

)

(1,139

)

(674

)

Amortization of settlements on treasury lock agreements

 

717

 

756

 

756

 

Credit facility commitment fees

 

456

 

498

 

508

 

Amortization of credit facility origination costs and deferred bond financing costs

 

2,014

 

1,752

 

1,631

 

Interest capitalized

 

(2,184

)

(1,886

)

(531

)

 

 

 

 

 

 

 

 

Interest expense

 

$

51,363

 

$

40,949

 

$

34,132

 

 

Credit facilities and notes outstanding

 

2006

 

2005

 

2004

 

Average outstanding balances (dollars in thousands)

 

$

881,669

 

$

647,301

 

$

498,220

 

Average interest rates

 

6.13

%

6.33

%

6.51

%

 

At February 13, 2007, the weighted average interest rate on our notes payable of $920 million was 5.99% and the average interest rate on our credit line was 5.97%. There was no balance on our credit line at February 13, 2007.

 

Interest Coverage Ratio

 

Our interest coverage ratio for 2006 was 4.1 times, for 2005 was 4.4 times and for 2004 was 5.0 times. Interest coverage ratio is calculated as: the interest coverage amount (as calculated in the following table) divided by interest expense, including interest recorded to discontinued operations. We consider interest coverage ratio to be an appropriate supplemental measure of a company’s ability to meet its interest expense obligations. Our calculation of interest coverage ratio may be different from the calculation used by other companies and, therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.

 

34



 

 

The following is a reconciliation of net cash provided by operating activities to our interest coverage amount (dollars in thousands):

 

 

 

2006

 

2005

 

2004

 

Net cash provided by operating activities

 

$

86,945

 

$

109,557

 

$

178,337

 

Interest expense

 

51,363

 

40,949

 

34,132

 

Interest expense included in discontinued operations (1)

 

3,708

 

1,139

 

674

 

Income taxes

 

747

 

813

 

699

 

Income taxes included in discontinued operations (1)

 

494

 

943

 

3,480

 

Investment in real estate acquired for resale (1)(2)

 

113,166

 

55,890

 

21,787

 

Proceeds from sales of real estate acquired for resale (1)

 

(22,405

)

(22,195

)

(74,995

)

Collection of a mortgage note receivable by Crest(1)

 

(1,333

)

 

 

Crest provisions for impairment losses(1)

 

(1,188

)

 

 

Gain on sales of real estate acquired for resale (1)

 

2,219

 

3,291

 

10,254

 

Amortization of deferred stock compensation

 

(2,928

)

(2,155

)

(1,426

)

Amortization of stock option costs

 

(23

)

(12

)

(14

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable and other assets

 

(4,418

)

3,292

 

(1,094

)

Accounts payable, accrued expenses and other liabilities

 

(3,208

)

(8,290

)

1,051

 

 

 

 

 

 

 

 

 

Interest coverage amount

 

$

223,139

 

$

183,222

 

$

172,885

 

 

 

 

 

 

 

 

 

 

 

 

Divided by interest expense (3)

 

$

55,071

 

$

42,088

 

$

34,806

 

 

 

 

 

 

 

 

 

 

 

 

Interest coverage ratio

 

4.1

 

4.4

 

5.0

 

 


(1)          Crest activities.

(2)          The 2005 amount includes intangibles recorded in connection with acquisitions of real estate acquired for resale.

(3)          Includes interest expense recorded to “income from discontinued operations, real estate acquired for resale by Crest.”

 

Fixed Charge Coverage Ratio

 

Our fixed charge coverage ratio for 2006 was 3.4 times, for 2005 was 3.6 times and for 2004 was 3.9 times. Fixed charge coverage ratio is calculated in exactly the same manner as interest coverage ratio, except that preferred stock dividends are also added to the denominator. We consider fixed charge coverage ratio to be an appropriate supplemental measure of a company’s ability to make its interest and preferred stock dividend payments. Our calculation of the fixed charge coverage ratio may be different from the calculation used by other companies and, therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.

 

Interest coverage amount divided by interest expense plus preferred stock dividends (dollars in thousands):

 

 

 

2006

 

2005

 

2004

 

Interest coverage amount

 

$

223,139

 

$

183,222

 

$

172,885

 

Divided by interest expense plus preferred stock dividends (1)(2)

 

$

66,433

 

$

51,491

 

$

44,261

 

 

 

 

 

 

 

 

 

Fixed charge coverage ratio

 

3.4

 

3.6

 

3.9

 

 


(1) Excludes the Class B and Class C preferred stock non-cash charge of $3,774 in 2004 for excess of redemption value over carrying value of preferred shares redeemed.

(2) Includes interest expense recorded to “income from discontinued operations, real estate acquired for resale by Crest.”

 

Depreciation and Amortization

 

Depreciation and amortization was $59.5 million in 2006 versus $46.2 million in 2005 and $39.7 million in 2004. The increases in depreciation and amortization in 2006 and 2005 were due to the acquisition of properties in 2006, 2005 and 2004, which were partially offset by property sales during these years.

 

35



 

General and Administrative Expenses

 

General and administrative expenses increased by $2.1 million to $17.5 million in 2006 versus $15.4 million in 2005. General and administrative expenses were $13.1 million in 2004. In 2006, general and administrative expenses as a percentage of total revenue decreased to 7.3% as compared to 7.9% in 2005 and 7.6% in 2004. General and administrative expenses increased in total dollars primarily due to increases in payroll and employee benefit costs.

 

As our property portfolio has grown and continues to grow, we have increased, and anticipate that we will continue to gradually increase the level of our staffing. We expect general and administrative expenses to moderately increase due to costs attributable to payroll, staffing costs and corporate governance.

 

In February 2007, we had 70 permanent employees as compared to February 2006 when we had 69 permanent employees and four temporary employees.

 

Property Expenses

 

Property expenses are broken down into costs associated with non-net leased multi-tenant properties, unleased single-tenant properties and general portfolio expenses. Expenses related to the multi-tenant and unleased single-tenant properties include, but are not limited to, property taxes, maintenance, insurance, utilities, property inspections, bad debt expense and legal fees. General portfolio costs include, but are not limited to, insurance, legal, bad debt expense, property inspections and title search fees. At December 31, 2006, 26 properties were available for lease, as compared to 25 at December 31, 2005 and 32 at December 31, 2004.

 

Property expenses were $3.3 million in 2006, $3.7 million in 2005 and $3.1 million in 2004. The $392,000 decrease in property expenses in 2006 is primarily attributable to a decrease in costs associated with bad debt expense, legal fees, and property taxes.

 

Income Taxes

 

Income taxes were $747,000 in 2006 as compared to $813,000 in 2005 and $699,000 in 2004. These amounts are for city and state income taxes paid by Realty Income.

 

In addition, Crest incurred state and federal income taxes of $494,000 in 2006 as compared to $943,000 in 2005 and $3.5 million in 2004. The decrease in Crest’s 2006 income taxes over the 2005 and 2004 income taxes are due to lower taxable income, primarily attributable to lower gain on sales of real estate acquired for re-sale. These amounts are included in “income from discontinued operations, from real estate acquired for resale by Crest.”

 

Loss on Extinguishment of Debt

 

In September 2006, we redeemed all of our outstanding $110 million, 7-¾%, unsecured notes due May 2007. The 2007 Notes were redeemed at a redemption price equal to 100% of the principal amount, plus accrued and unpaid interest of $3.2 million and a make-whole payment of $1.6 million. We recorded a loss on extinguishment of debt totaling $1.6 million related to the make-whole payment associated with the 2007 Notes. For 2006, the make-whole payment represented approximately $0.017 per share.

 

Discontinued Operations

 

Crest acquires properties with the intention of reselling them rather than holding them as investments and operating the properties. Consequently, we classify properties acquired by Crest as held for sale at the date of acquisition and do not depreciate them. The operation of Crest’s properties is classified as “income from discontinued operations, real estate acquired for resale by Crest.”

 

36



 

The following is a summary of Crest’s “income from discontinued operations, real estate acquired for resale” for the years 2006, 2005 and 2004 (dollars in thousands, except per share data):

 

Crest’s income from discontinued operations,
real estate acquired for resale

 

2006

 

2005

 

2004

 

Gain on sales of real estate acquired for resale

 

$

2,219

 

$

3,291

 

$

10,254

 

Rental revenue

 

5,080

 

2,085

 

2,304

 

Interest expense

 

(3,708

)

(1,139

)

(674

)

General and administrative expense

 

(440

)

(453

)

(464

)

Property expenses

 

(67

)

(60

)

(93

)

Provisions for impairment

 

(1,188

)

 

 

Income taxes

 

(494

)

(943

)

(3,480

)

 

 

 

 

 

 

 

 

Income from discontinued operations, real estate acquired for resale by Crest

 

$

1,402

 

$

2,781

 

$

7,847

 

 

 

 

 

 

 

 

 

 

 

 

Per common share, basic and diluted

 

$

0.02

 

$

0.03

 

$

0.10

 

 

Realty Income’s operations from one property listed as held for sale at December 31, 2006, plus properties sold in 2006, 2005 and 2004 have been classified as discontinued operations. The following is a summary of our discontinued operations from real estate held for investment for the years 2006, 2005 and 2004 (dollars in thousands, except per share data):

 

Realty Income’s income from discontinued
operations, real estate held for investment

 

2006

 

2005

 

2004

 

Gain on sales of investment properties

 

$

3,036

 

$

6,573

 

$

12,543

 

Rental revenue

 

492

 

1,729

 

4,608

 

Other revenue

 

34

 

2

 

121

 

Depreciation and amortization

 

(116

)

(458

)

(1,162

)

Property expenses

 

(116

)

(222

)

(545

)

Provisions for impairment

 

(16

)

(35

)

(1,657

)

 

 

 

 

 

 

 

 

Income from discontinued operations, real estate held for investment

 

$

3,314

 

$

7,589

 

$

13,908

 

 

 

 

 

 

 

 

 

Per common share, basic and diluted

 

$

0.04

 

$

0.09

 

$

0.18

 

 

The following is a summary of our total discontinued operations for the years 2006, 2005 and 2004 (dollars in thousands, except per share data):

 

Total income from discontinued operations

 

2006

 

2005

 

2004

 

Income from discontinued operations:

 

 

 

 

 

 

 

Real estate acquired for resale by Crest

 

$

1,402

 

$

2,781

 

$

7,847

 

Real estate held for investment

 

3,314

 

7,589

 

13,908

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

$

4,716

 

$

10,370

 

$

21,755

 

 

 

 

 

 

 

 

 

Per common share, basic and diluted

 

$

0.05

 

$

0.13

 

$

0.28

 

 

The above per share amounts have each been calculated independently.

 

Gain on Sales of Real Estate Acquired for Resale by Crest

 

In 2006, Crest sold 13 properties for $22.4 million, which resulted in a gain of $2.2 million. In 2005, Crest sold 12 properties for $23.5 million, which resulted in a gain of $3.3 million. In 2004, Crest sold 51 properties for $75 million, which resulted in a gain of $10.3 million. Crest’s gains on sales are reported before income taxes and are included in “income from discontinued operations, real estate acquired for resale by Crest.”

 

37



 

At December 31, 2006, Crest had $137.5 million invested in 60 properties, which are held for sale. Crest generally carries a real estate inventory in excess of $20 million. Crest generates an earnings spread on the difference between the lease payments it receives on the properties held in inventory and the cost of capital used to acquire properties. It is our belief that at this level of inventory, rental revenue will exceed the ongoing operating expenses of Crest without any property sales.

 

Gain on Sales of Investment Properties by Realty Income

 

In 2006, we sold or exchanged 13 investment properties for $10.7 million, which resulted in a gain of $3.0 million, which is included in discontinued operations. In 2005, we sold 23 investment properties and sold a portion of the land from two properties for $23.4 million and recognized a gain on sales of $6.6 million, which is included in discontinued operations, except for $18,000 that is included in other revenue. In 2004, we sold or exchanged 43 investment properties and sold a portion of the land from four properties for a total of $35.4 million and recognized a gain of $12.7 million, which is included in discontinued operations, except for $185,000 that is included in other revenue.

 

We have an active portfolio management program that incorporates the sale of assets when we believe the reinvestment of the sale proceeds will generate higher returns, enhance the credit quality of our real estate portfolio or extend our average remaining lease term. At December 31, 2006, we classified real estate with a carrying amount of $138 million as held for sale on our balance sheet, which includes properties owned by Crest. Additionally, we anticipate selling investment properties from our portfolio that have not yet been specifically identified, from which we anticipate receiving between $10 million and $35 million in proceeds during the next 12 months. We intend to invest these proceeds into new property acquisitions. However, we cannot guarantee that we will sell properties during the next 12 months.

 

Provisions for Impairment on Real Estate Acquired for Resale by Crest

 

Provisions for impairment of $1.2 million were recorded by Crest on three properties in 2006. No provisions for impairment were recorded by Crest in 2005 and 2004. Crest’s properties are held for sale and the provisions for impairment recorded in 2006 reduced the carrying costs to the estimated fair-market value of those properties, net of estimated selling costs.

 

Provisions for Impairment on Realty Income Investment Properties

 

In 2006, a provision for impairment of $16,000 was recorded on one property. In 2005, we recorded provisions for impairment totaling $186,000 on four properties. In 2004, we recorded provisions for impairment totaling $2.4 million on six properties. These provisions are included in “income from discontinued operations, real estate held for investment” except for $151,000 in 2005 and $716,000 in 2004 which are included in “provisions for impairment.”

 

Preferred Stock Cash Dividends and Redemption Charge

 

Preferred stock cash dividends totaled $11.4 million in 2006 as compared to $9.4 million in 2005 and $9.5 million in 2004.

 

When we redeemed our Class B preferred stock in June 2004 and our Class C preferred stock in July 2004, we incurred non-cash charges of $2.4 million and $1.4 million, respectively, for the excess of redemption value over the carrying value. These non-cash charges represent the Class B and Class C preferred stock original issuance costs that were paid in 1999 and recorded as a reduction to net income available to common stockholders when the shares were redeemed. These non-cash charges equated to $0.05 per common share in 2004.

 

Net Income Available to Common Stockholders

 

Net income available to common stockholders was $99.4 million in 2006, an increase of $9.7 million as compared to $89.7 million in 2005. Net income available to common stockholders in 2004 was $90.2 million.

 

The calculation to determine net income available to common stockholders includes gains from the sale of properties. The amount of gains varies from period to period based on the timing of property sales and can significantly impact net income available to common stockholders.

 

38



 

During 2006, the gain recognized from the sales of investment properties was $3.0 million as compared to $6.6 million during 2005 and $12.7 million in 2004. Crest’s gain recognized from the sale of properties during 2006 was $2.2 million as compared to $3.3 million during 2005 and $10.3 million during 2004.

 

FUNDS FROM OPERATIONS

AVAILABLE TO COMMON STOCKHOLDERS (FFO)

 

FFO for 2006 increased by $26.2 million, or 20.2%, to $155.8 million as compared to $129.6 million in 2005 and $118.2 million in 2004. The following is a reconciliation of net income available to common stockholders (which we believe is the most comparable Generally Accepted Accounting Principles (“GAAP”) measure) to FFO. Also presented is information regarding distributions paid to common stockholders and the weighted average number of shares outstanding for the years ended December 31 (dollars in thousands, except per share amounts):

 

 

 

2006

 

2005

 

2004

 

Net income available to common stockholders

 

$

99,419

 

$

89,716

 

$

90,168

 

Depreciation and amortization:

 

 

 

 

 

 

 

Continuing operations

 

59,492

 

46,206

 

39,696

 

Discontinued operations

 

116

 

458

 

1,162

 

Depreciation of furniture, fixtures and equipment

 

(192

)

(142

)

(117

)

Gain on sales of investment properties:

 

 

 

 

 

 

 

Continuing operations

 

 

(18

)

(185

)

Discontinued operations

 

(3,036

)

(6,573

)

(12,543

)

 

 

 

 

 

 

 

 

FFO available to common stockholders

 

$

155,799

 

$

129,647

 

$

118,181

 

 

 

 

 

 

 

 

 

FFO per common share:

 

 

 

 

 

 

 

Basic

 

$

1.74

 

$

1.62

 

$

1.51

 

Diluted

 

$

1.73

 

$

1.62

 

$

1.50

 

 

 

 

 

 

 

 

 

Distributions paid to common stockholders

 

$

129,667

 

$

108,575

 

$

97,420

 

 

 

 

 

 

 

 

 

FFO in excess of distributions to common stockholders

 

$

26,132

 

$

21,072

 

$

20,761

 

Weighted average number of common shares:

 

 

 

 

 

 

 

Basic

 

89,766,714

 

79,950,255

 

78,518,296

 

Diluted

 

89,917,554

 

80,208,593

 

78,598,788

 

 

We define FFO, a non-GAAP measure, consistent with the National Association of Real Estate Investment Trust’s definition, as net income available to common stockholders, plus depreciation and amortization of real estate assets, reduced by gains on sales of investment property and extraordinary items.

 

We consider FFO to be an appropriate supplemental measure of a REIT’s operating performance as it is based on a net income analysis of property portfolio performance that excludes noncash items such as depreciation. The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values historically rise and fall with market conditions, presentations of operating results for a REIT, using historical accounting for depreciation, could be less informative. The use of FFO is recommended by the REIT industry as a supplemental performance measure. In addition, FFO is used as a measure of our compliance with the financial covenants of our credit facility.

 

Presentation of this information is intended to assist the reader in comparing the operating performance of different REITs, although it should be noted that not all REITs calculate FFO the same way, so comparisons with other REITs may not be meaningful. Furthermore, FFO is not necessarily indicative of cash flow available to fund

 

39



 

cash needs and should not be considered as an alternative to net income as an indication of Realty Income’s performance. In addition, FFO should not be considered as an alternative to reviewing our cash flows from operating, investing and financing activities as a measure of liquidity, of our ability to make cash distributions or of our ability to pay interest payments.

 

Other Non-cash Items and Capitalized Expenditures

 

The following information includes non-cash items and capitalized expenditures on existing properties in our portfolio. These items are not included in the adjustments to net income available to common stockholders to arrive at FFO. Analysts and investors often request this supplemental information.

 

For the years ended December 31
(dollars in thousands)

 

2006

 

2005

 

2004

 

Provisions for impairment losses

 

$

16

 

$

186

 

$

2,373

 

Gain on reinstatement of property carrying value

 

(716

)

 

 

Crest provisions for impairment losses

 

1,188

 

 

 

Amortization of settlements on treasury lock agreements(1)

 

717

 

756

 

756

 

Amortization of deferred note financing costs(2)

 

1,287

 

1,034

 

913

 

Amortization of deferred stock compensation and stock option costs

 

2,951

 

2,167

 

1,440

 

Capitalized leasing costs and commissions

 

(761

)

(570

)

(323

)

Capitalized building improvements

 

(203

)

(1,017

)

(789

)

Straight line rent(3)

 

(1,515

)

(1,360

)

99

 

Preferred stock origination costs write-off (4)

 

 

 

3,774

 

 


(1)        The settlements on the treasury lock agreements resulted from an interest rate risk prevention strategy that was used by the Company in 1997 and 1998, which correlated to pending issuances of senior note securities. We have not employed this strategy since 1998.

(2)        Amortization of deferred note financing costs includes the amortization of costs incurred and capitalized when our notes were issued in May 1997, October 1998, January 1999, March 2003, November 2003, March 2005, September 2005 and September 2006. These costs are being amortized over the lives of these notes. No costs associated with our credit facility agreements or annual fees paid to credit rating agencies have been included.

(3)        A negative amount indicates that our straight-line rent was greater than our actual cash rent collected. A positive amount indicates that our straight-line rent was less than our actual cash rent collected.

(4)        Represents the Class B and Class C preferred stock non-cash charges for the excess of redemption value over the carrying value.

 

IMPACT OF INFLATION

 

Tenant leases generally provide for limited increases in rent as a result of increases in the tenants’ sales volumes, increases in the consumer price index, and/or fixed increases. We expect that inflation will cause these lease provisions to result in rent increases over time. During times when inflation is greater than increases in rent, as provided for in the leases, rent increases may not keep up with the rate of inflation.

 

Approximately 98.4%, or 1,923, of the 1,955 properties in the portfolio are leased to tenants under net leases where the tenant is responsible for property costs and expenses. Net leases tend to reduce our exposure to rising property expenses due to inflation. Inflation and increased costs may have an adverse impact on our tenants if increases in their operating expenses exceed increases in revenue.

 

IMPACT OF ACCOUNTING PRONOUNCEMENTS

 

In September 2006, the FASB issued Statement No. 157, Fair Value Measurements. Statement No. 157 sets out a framework for measuring fair value, and requires additional disclosures about fair-value measurements. Statement No. 157 becomes effective for us at the beginning of 2008. The impact of adopting Statement No. 157 is not expected to have a material effect on our financial position or results of operations.

 

40



 

In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109. Interpretation No. 48 applies to all tax positions accounted for under Statement 109, including tax positions acquired in a business combination. Interpretation 48 is effective for us at the beginning of 2007. The impact of adopting Interpretation No. 48 is not expected to have a material effect on our financial position or results of operations.

 

Item 7A:          Quantitative and Qualitative Disclosures about Market Risk

 

We are exposed to interest rate changes primarily as a result of our credit facility and long-term notes used to maintain liquidity and expand our real estate investment portfolio and operations. Our interest rate risk management objective is to limit the impact of interest rate changes on earnings and cash flow and to lower our overall borrowing costs. To achieve these objectives we issue long-term notes, primarily at fixed rates, and may selectively enter into derivative financial instruments, such as interest rate lock agreements, interest rate swaps and caps in order to mitigate our interest rate risk on a related financial instrument. We were not a party to any derivative financial instruments at December 31, 2006. We do not enter into any derivative transactions for speculative or trading purposes.

 

Our interest rate risk is monitored using a variety of techniques. The following table presents by year of expected maturity, the principal amounts, average interest rates and fair values as of December 31, 2006. This information is presented to evaluate the expected cash flows and sensitivity to interest rate changes (dollars in millions):

 

Expected Maturity Data as of December 31, 2006

 

Year of
maturity

 

Fixed rate 
debt

 

Average
interest rate
on fixed rate

debt

 

Variable
rate
debt

 

Average
interest rate
on variable
rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

2007

 

$

 

 

$

 

5.98

%

2008 (1)(2)

 

100.0

 

8.25

%

 

 

2009 (3)

 

20.0

 

8.00

 

 

 

2010

 

 

 

 

 

2011

 

 

 

 

 

Thereafter (4)

 

800.0

 

5.66

 

 

 

Totals

 

$

920.0

 

5.99

%

$

 

5.98

%

 

 

 

 

 

 

 

 

 

 

Fair Value (5)

 

$

921.9

 

 

 

 

$

 

 

 

 


(1)          $100 million matures in November 2008.

(2)          The credit facility expires in October 2008. The credit facility balance as of December 31, 2006 and February 13, 2007 was zero.

(3)          $20 million matures in January 2009.

(4)          $100 million matures in March 2013, $150 million matures in November 2015, $275 million matures in September 2016, $175 million matures in September 2017 and $100 million matures in March 2035.

(5)          We base the fair value of the fixed rate debt at December 31, 2006 on the closing market price or indicative price per each note.

 

The table incorporates only those exposures that exist as of December 31, 2006; it does not consider those exposures or positions that could arise after that date. As a result, our ultimate realized gain or loss, with respect to interest rate fluctuations, would depend on the exposures that arise during the period, our hedging strategies at the time, and interest rates.

 

All of our outstanding notes and bonds have fixed interest rates. Our credit facility interest rate is variable. At December 31, 2006, our credit facility balance was zero; however, we intend to borrow funds on our credit facility in the future. Based on a hypothetical credit facility borrowing of $50 million, a 1% change in interest rates would change our interest costs by $500,000 per year.

 

41



 

Item 8:             Financial Statements and Supplementary Data

 

Table of Contents

 

A.

 

Reports of Independent Registered Public Accounting Firm

 

 

 

B.

 

Consolidated Balance Sheets,

 

 

December 31, 2006 and 2005

 

 

 

 

 

 

C.

 

Consolidated Statements of Income,

 

 

Years ended December 31, 2006, 2005 and 2004

 

 

 

D.

 

Consolidated Statements of Stockholders’ Equity,

 

 

Years ended December 31, 2006, 2005 and 2004

 

 

 

E.

 

Consolidated Statements of Cash Flows,

 

 

Years ended December 31, 2006, 2005 and 2004

 

 

 

F.

 

Notes to Consolidated Financial Statements

 

 

 

G.

 

Consolidated Quarterly Financial Data

 

 

(unaudited) for 2006 and 2005

 

 

 

H.

 

Schedule III Real Estate and Accumulated Depreciation

 

 

 

 

 

Schedules not filed: All schedules, other than that indicated in the Table of Contents, have been omitted as the required information is either not material, inapplicable or the information is presented in the financial statements or related notes.

 

 

42



 

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Stockholders

Realty Income Corporation:

 

We have audited the accompanying consolidated financial statements of Realty Income Corporation and subsidiaries as listed in the accompanying table of contents. In connection with our audits of the consolidated financial statements, we also have audited the financial statement Schedule III as listed in the accompanying table of contents. These consolidated financial statements and financial statement schedule are the responsibility of Realty Income Corporation’s management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Realty Income Corporation and subsidiaries as of December 31, 2006 and 2005, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2006, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

 

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Realty Income Corporation’s internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 20, 2007 expressed an unqualified opinion on management’s assessment of, and the effective operation of, internal control over financial reporting.

 

 

 

/s/ KPMG

 

San Diego, California

February 20, 2007

 

 

43



 

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Stockholders

Realty Income Corporation:

 

We have audited management’s assessment, included in the accompanying Management’s Report on Internal Control Over Financial Reporting, that Realty Income Corporation maintained effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Realty Income Corporation’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management’s assessment and an opinion on the effectiveness of Realty Income Corporation’s internal control over financial reporting based on our audit.

 

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating management’s assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

 

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

In our opinion, management’s assessment that Realty Income Corporation maintained effective internal control over financial reporting as of December 31, 2006, is fairly stated, in all material respects, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Also, in our opinion, Realty Income Corporation maintained, in all material respects, effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements of Realty Income Corporation and subsidiaries as listed in the accompanying table of contents and our report dated February 20, 2007 expressed an unqualified opinion on those consolidated financial statements.

 

 

/s/ KPMG

 

San Diego, California

February 20, 2007

 

44



 

REALTY INCOME CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

December 31, 2006 and 2005

(dollars in thousands, except per share data)

 

 

 

2006

 

2005

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

Land

 

$

958,770

 

$

746,016

 

Buildings and improvements

 

1,785,203

 

1,350,140

 

 

 

 

 

 

 

 

 

2,743,973

 

2,096,156

 

Less accumulated depreciation and amortization

 

(396,854

)

(341,193

)

Net real estate held for investment

 

2,347,119

 

1,754,963

 

Real estate held for sale, net

 

137,962

 

47,083

 

Net real estate

 

2,485,081

 

1,802,046

 

Cash and cash equivalents

 

10,573

 

65,704

 

Accounts receivable

 

5,953

 

5,044

 

Goodwill

 

17,206

 

17,206

 

Other assets, net

 

27,695

 

30,988

 

Total assets

 

$

2,546,508

 

$

1,920,988

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Distributions payable

 

$

15,096

 

$

10,121

 

Accounts payable and accrued expenses

 

27,004

 

20,391

 

Other liabilities

 

8,416

 

9,562

 

Line of credit payable

 

 

136,700

 

Notes payable

 

920,000

 

755,000

 

Total liabilities

 

970,516

 

931,774

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock and paid in capital, par value $1.00 per share, 20,000,000 shares authorized, 13,900,000 and 5,100,000 shares issued and outstanding in 2006 and 2005, respectively

 

337,781

 

123,804

 

Common stock and paid in capital, par value $1.00 per share, 200,000,000 shares authorized, 100,746,226 and 83,696,647 issued and outstanding in 2006 and 2005, respectively

 

1,540,365

 

1,134,300

 

Distributions in excess of net income

 

(302,154

)

(268,890

)

Total stockholders’ equity

 

1,575,992

 

989,214

 

Total liabilities and stockholders’ equity

 

$

2,546,508

 

$

1,920,988

 

 

The accompanying notes to consolidated financial statements are an integral part of these statements.

 

45



 

REALTY INCOME CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

 

Years Ended December 31, 2006, 2005 and 2004

(dollars in thousands, except per share data)

 

 

 

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

REVENUE

 

 

 

 

 

 

 

Rental

 

$

238,058

 

$

195,666

 

$

172,033

 

Other

 

2,042

 

354

 

1,029

 

 

 

240,100

 

196,020

 

173,062

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

Interest

 

51,363

 

40,949

 

34,132

 

Depreciation and amortization

 

59,492

 

46,206

 

39,696

 

General and administrative

 

17,539

 

15,421

 

13,119

 

Property

 

3,339

 

3,731

 

3,058

 

Income taxes

 

747

 

813

 

699

 

Provisions for impairment

 

 

151

 

716

 

Loss on extinguishment of debt

 

1,555

 

 

 

 

 

134,035

 

107,271

 

91,420

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

106,065

 

88,749

 

81,642

 

Income from discontinued operations:

 

 

 

 

 

 

 

Real estate acquired for resale by Crest

 

1,402

 

2,781

 

7,847

 

Real estate held for investment

 

3,314

 

7,589

 

13,908

 

 

 

4,716

 

10,370

 

21,755

 

Net income

 

110,781

 

99,119

 

103,397

 

Preferred stock cash dividends

 

(11,362

)

(9,403

)

(9,455

)

Excess of redemption value over carrying value of preferred shares redeemed (see note 7C and 7D)

 

 

 

(3,774

)

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

99,419

 

$

89,716

 

$

90,168

 

 

 

 

 

 

 

 

 

Amounts available to common stockholders per common share, basic and diluted:

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.05

 

$

0.99

 

$

0.87

 

Net income

 

$

1.11

 

$

1.12

 

$

1.15

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

89,766,714

 

79,950,255

 

78,518,296

 

Diluted

 

89,917,554

 

80,208,593

 

78,598,788

 

 

 

The accompanying notes to consolidated financial statements are an integral part of these statements.

 

 

46



 

REALTY INCOME CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

 

Years Ended December 31, 2006, 2005 and 2004

(dollars in thousands)

 

 

 

 

 

 

 

Preferred

 

Common

 

 

 

 

 

 

 

Shares of

 

stock and

 

stock and

 

Distributions

 

 

 

 

 

Preferred
stock

 

Common
stock

 

paid in
capital

 

paid in
capital

 

in excess of
net income

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2003

 

4,125,700

 

75,818,172

 

$

99,368

 

$

969,030

 

$

(240,632

)

$

827,766

 

Net income

 

 

 

 

 

103,397

 

103,397

 

Distributions paid and payable

 

 

 

 

 

(108,016

)

(108,016

)

Shares issued in stock offerings, net of offering costs of $3,682

 

 

3,200,000

 

 

67,918

 

 

67,918

 

Shares issued in stock offerings, net of offering costs of $4,187

 

5,100,000

 

 

123,787

 

 

 

123,787

 

Preferred shares redeemed

 

(4,125,700

)

 

(99,368

)

 

(3,774

)

(103,142

)

Share-based compensation

 

 

283,458

 

 

2,025

 

 

2,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2004

 

5,100,000

 

79,301,630

 

123,787

 

1,038,973

 

(249,025

)

913,735

 

Net income

 

 

 

 

 

99,119

 

99,119

 

Distributions paid and payable

 

 

 

 

 

(118,984

)

(118,984

)

Shares issued in stock offerings, net of offering costs of $4,980

 

 

4,100,000

 

17

 

92,659

 

 

92,676

 

Share-based compensation

 

 

295,017

 

 

2,668

 

 

2,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2005

 

5,100,000

 

83,696,647

 

123,804

 

1,134,300

 

(268,890

)

989,214

 

Net income

 

 

 

 

 

110,781

 

110,781

 

Distributions paid and payable

 

 

 

 

 

(144,045

)

(144,045

)

Shares issued in stock offerings, net of offering costs of $20,911

 

 

16,815,000

 

 

402,745

 

 

402,745

 

Shares issued in stock offering, net of offering costs of $6,023

 

8,800,000

 

 

213,977

 

 

 

213,977

 

Share-based compensation

 

 

234,579

 

 

3,320

 

 

3,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2006

 

13,900,000

 

100,746,226

 

$

337,781

 

$

1,540,365

 

$

(302,154

)

$

1,575,992

 

 

 

The accompanying notes to consolidated financial statements are an integral part of these statements.

 

 

 

47



 

REALTY INCOME CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

Years Ended December 31, 2006, 2005 and 2004

(dollars in thousands)

 

 

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

Net income

 

$

110,781

 

$

99,119

 

$

103,397

 

Adjustments to net income:

 

 

 

 

 

 

 

Depreciation and amortization

 

59,492

 

46,206

 

39,696

 

Income from discontinued operations:

 

 

 

 

 

 

 

Real estate acquired for resale

 

(1,402

)

(2,781

)

(7,847

)

Real estate held for investment

 

(3,314

)

(7,589

)

(13,908

)

Gain on reinstatement of property carrying value

 

(716

)

 

 

Gain on sale of real estate held for investment

 

 

(18

)

(185

)

Amortization of stock compensation

 

2,928

 

2,155

 

1,426

 

Amortization of stock option costs

 

23

 

12

 

14

 

Provisions for impairment on real estate held for investment

 

 

151

 

716

 

Cash from discontinued operations:

 

 

 

 

 

 

 

Real estate acquired for resale

 

371

 

(510

)

(2,407

)

Real estate held for investment

 

410

 

1,509

 

4,184

 

Investment in real estate acquired for resale

 

(113,166

)

(54,110

)

(21,787

)

Intangibles acquired in connection with acquisition of real estate acquired for resale

 

 

(1,780

)

 

Proceeds from sales of real estate acquired for resale

 

22,405

 

22,195

 

74,995

 

Collection of mortgage note receivable by Crest

 

1,333

 

 

 

Change in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable and other assets

 

4,418

 

(3,292

)

1,094

 

Accounts payable, accrued expenses and other liabilities

 

3,382

 

8,290

 

(1,051

)

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

86,945

 

109,557

 

178,337

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

Proceeds from sales of investment properties:

 

 

 

 

 

 

 

Continuing operations

 

2

 

109

 

426

 

Discontinued operations

 

9,804

 

22,191

 

34,175

 

Acquisition of and additions to investment properties

 

(654,149

)

(417,347

)

(195,470

)

Intangibles acquired in connection with acquisitions of investment properties

 

(937

)

(9,494

)

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

(645,280

)

(404,541

)

(160,869

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

Borrowings from lines of credit

 

523,200

 

400,300

 

280,400

 

Payments under lines of credit

 

(659,900

)

(287,200

)

(283,200

)

Proceeds from common stock offerings, net

 

402,745

 

92,659

 

67,918

 

Proceeds from notes issued, net

 

271,883

 

270,266

 

(28

)

Principal payment on notes

 

(110,000

)

 

 

Proceeds from preferred stock offerings, net

 

213,977

 

 

123,787

 

Redemption of preferred stock

 

 

 

(103,142

)

Cash distributions to common stockholders

 

(129,667

)

(108,575

)

(97,420

)

Cash dividends to preferred stockholders

 

(9,403

)

(9,403

)

(9,063

)

Proceeds from other common stock issuances

 

369

 

500

 

584

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

503,204

 

358,547

 

(20,164

)

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(55,131

)

63,563

 

(2,696

)

Cash and cash equivalents, beginning of year

 

65,704

 

2,141

 

4,837

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of year

 

$

10,573

 

$

65,704

 

$

2,141

 

 

For supplemental disclosures, see note 13.

The accompanying notes to consolidated financial statements are an integral part of these statements.

 

 

48



 

REALTY INCOME CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2006, 2005 and 2004

 

1.         Organization and Operation

 

Realty Income Corporation (“Realty Income,” the “Company,” “we” or “our”) is organized as a Maryland corporation. We invest in commercial retail real estate and have elected to be taxed as a real estate investment trust (“REIT”).

 

At December 31, 2006, we owned 1,955 properties, located in 48 states, containing over 16.7 million leasable square feet, along with 60 properties owned by our wholly-owned taxable REIT subsidiary, Crest Net Lease, Inc. (“Crest”). Crest was created to buy and sell properties, primarily to individual investors, many of whom are involved in tax-deferred exchanges, under Section 1031 of the Internal Revenue Code of 1986, as amended (the “Tax Code”).

 

A 2-for-1 stock split was declared in November 2004 and became effective after the market closed on December 31, 2004. Common stockholders received an additional share of common stock for each share they owned. The increase in the number of common shares outstanding and all per common share data has been adjusted for the stock split.

 

Information with respect to number of properties, square feet, average initial lease term and weighted average contractual lease rate is unaudited.

2.         Summary of Significant Accounting Policies and Procedures

 

Federal Income Taxes. We have elected to be taxed as a Real Estate Investment Trust (“REIT”) under the Tax Code. We believe we have qualified and continue to qualify as a REIT. Under the REIT operating structure, we are permitted to deduct distributions paid to our stockholders and generally will not be required to pay federal corporate income taxes on such income. Accordingly, no provision has been made for federal income taxes in the accompanying consolidated financial statements, except for federal income taxes of Crest, which totaled $396,000 in 2006, $760,000 in 2005 and $2.8 million in 2004 and are included in “income from discontinued operations, real estate acquired by Crest.”

 

Earnings and profits that determine the taxability of distributions to stockholders differ from net income reported for financial reporting purposes due to differences in the estimated useful lives and methods used to compute depreciation and the carrying value (basis) on the investments in properties for tax purposes, among other things.

 

The following reconciles our net income available to common stockholders to taxable income for 2006 (dollars in thousands) (unaudited):

 

Net income available to common stockholders

 

$

99,419

 

Tax loss on the sale of real estate less than book gains

 

(3,529

)

Elimination of net revenue and expenses from Crest

 

2,440

 

Dividends received from Crest

 

500

 

Preferred dividends not deductible for tax

 

11,362

 

Depreciation and amortization timing differences

 

16,612

 

Adjustment for straight-line rent

 

(1,515

)

Adjustment for a decrease in prepaid rent

 

(1,681

)

Other adjustments

 

(816

)

 

 

 

 

 

Estimated taxable net income, before our dividend paid deduction

 

$

122,792

 

 

49



 

Net Income Per Common Share. Basic net income per common share is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding during each period. Diluted net income per common share is computed by dividing net income available to common stockholders for the period by the number of common shares that would have been outstanding assuming the issuance of common shares for all potentially dilutive common shares outstanding during the reporting period.

 

The following is a reconciliation of the denominator of the basic net income per common share computation to the denominator of the diluted net income per common share computation, for the years ended December 31:

 

 

 

2006

 

2005

 

2004

 

Weighted average shares used for the basic net income per share computation

 

89,766,714

 

79,950,255

 

78,518,296

 

Incremental shares from share-based compensation

 

150,840

 

258,338

 

80,492

 

Adjusted weighted average shares used for diluted net income per share computation

 

89,917,554

 

80,208,593

 

78,598,788

 

 

In 2006, 2005 and 2004, no stock options were anti-dilutive. We had nonvested shares from share-based compensation that were anti-dilutive of 235,035 in 2006 and 305,476 in 2005. No nonvested shares were anti-dilutive in 2004.

 

Discontinued Operations. In accordance with Financial Accounting Standards Board Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS 144”), Realty Income’s operations from one investment property classified as held for sale at December 31, 2006, plus investment properties sold in 2006, 2005 and 2004, are reported as discontinued operations. Their respective results of operations have been reclassified to “income from discontinued operations, real estate held for investment.”  We classify properties as held for sale in accordance with SFAS 144. We do not depreciate properties that are classified as held for sale.

 

Crest acquires properties with the intention of reselling them rather than holding them for investment and operating the properties. Consequently, we classify properties acquired by Crest as held for sale at the date of acquisition and do not depreciate them. In accordance with SFAS 144, the operations of Crest’s properties are classified as “income from discontinued operations, real estate acquired for resale by Crest.”

 

No debt was assumed by buyers of our investment properties or repaid as a result of our investment property sales and we have elected not to allocate interest expense to discontinued operations related to real estate held for investment.

 

We allocate interest expense related to borrowings specifically attributable to Crest’s properties. The interest expense amounts allocated to the Crest properties are included in “income from discontinued operations, real estate acquired for resale by Crest.”

 

The following is a summary of Crest’s “income from discontinued operations, real estate acquired for resale” for the years ended December 31 (dollars in thousands):

 

Crest’s income from discontinued operations,
real estate acquired for resale

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sales of real estate acquired for resale

 

$

2,219

 

$

3,291

 

$

10,254

 

Rental revenue

 

5,080

 

2,085

 

2,304

 

Interest expense

 

(3,708

)

(1,139

)

(674

)

General and administrative expense

 

(440

)

(453

)

(464

)

Property expenses

 

(67

)

(60

)

(93

)

Provisions for impairment

 

(1,188

)

 

 

Income taxes

 

(494

)

(943

)

(3,480

)

 

 

 

 

 

 

 

 

Income from discontinued operations, real estate acquired for resale by Crest

 

$

1,402

 

$

2,781

 

$

7,847

 

 

50



 

The following is a summary of Realty Income’s “income from discontinued operations, from real estate held for investment” for the years ended December 31 (dollars in thousands):

 

Realty Income’s income from discontinued
operations, real estate held for investment

 

2006

 

2005

 

2004

 

Gain on sales of investment properties

 

$

3,036

 

$

6,573

 

$

12,543

 

Rental revenue

 

492

 

1,729

 

4,608

 

Other revenue

 

34

 

2

 

121

 

Depreciation and amortization

 

(116

)

(458

)

(1,162

)

Property expenses

 

(116

)

(222

)

(545

)

Provisions for impairment

 

(16

)

(35

)

(1,657

)

 

 

 

 

 

 

 

 

Income from discontinued operations, real estate held for investment

 

$

3,314

 

$

7,589

 

$

13,908

 

 

The following is a summary of our total income from discontinued operations for the years ended December 31 (dollars in thousands, except per share data):

 

Total income from discontinued operations

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

Income from discontinued operations:

 

 

 

 

 

 

 

Real estate acquired for resale by Crest

 

$

1,402

 

$

2,781

 

$

7,847

 

Real estate held for investment

 

3,314

 

7,589

 

13,908

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

$

4,716

 

$

10,370

 

$

21,755

 

 

 

 

 

 

 

 

 

 

 

 

Per common share, basic and diluted

 

$

0.05

 

$

0.13

 

$

0.28

 

 

The per share amounts for “income from discontinued operations” above and the “income from continuing operations” and “net income” reported on the consolidated statement of income have each been calculated independently.

 

Revenue Recognition and Accounts Receivable. All leases are accounted for as operating leases. Under this method, lease payments that have fixed and determinable rent increases are recognized on a straight-line basis over the lease term. Any rental revenue contingent upon a tenant’s sales is recognized only after the tenant exceeds their sales breakpoint. Rental increases based upon changes in the consumer price indexes are recognized only after the changes in the indexes have occurred and are then applied according to the lease agreements.

 

We recognize an allowance for doubtful accounts relating to accounts receivable for amounts deemed uncollectible. We consider tenant specific issues such as financial stability and ability to pay rent when determining collectibility of accounts receivable and appropriate allowances to record. The allowance for doubtful accounts was $705,000 and $577,000 at December 31, 2006 and 2005, respectively.

 

Principles of Consolidation. The accompanying consolidated financial statements include the accounts of Realty Income, Crest and their wholly owned subsidiaries, after elimination of all material intercompany balances and transactions. All of Realty Income’s and Crest’s subsidiaries are wholly-owned.

 

Cash Equivalents. We consider all short-term, highly liquid investments that are readily convertible to cash and have an original maturity of three months or less at the time of purchase to be cash equivalents.

 

Gain on Sales of Properties. We recognize gains on sales of properties in accordance with Statement No. 66, Accounting for Sales of Real Estate.

 

Depreciation and Amortization. Lands, buildings and improvements are recorded at cost and stated at cost. Major replacements and betterments, which improve or extend the life of the asset, are capitalized and depreciated over their estimated useful lives, while ordinary repairs and maintenance are expensed as incurred.

 

51



 

Buildings and improvements that are under redevelopment, or are being developed, are carried at cost and no depreciation is recorded on these assets. Additionally, amounts essential to the development of the property, such as pre-construction costs, development costs, construction costs, interest costs and other costs incurred during the period of development are capitalized. We cease capitalization when the property is available for occupancy upon substantial completion of tenant improvements, but in any event no later than one year from the completion of major construction activity.

 

Properties are depreciated using the straight-line method over the estimated useful lives of the assets. The estimated useful lives are as follows:

 

Buildings

 

25 years

Building improvements

 

4 to 15 years

Tenant improvements and lease commissions

 

The shorter of the term of the related lease or useful life

 

Provisions for Impairment. We review long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Generally, a provision is made for impairment if estimated future operating cash flows (undiscounted and without interest charges) plus estimated disposition proceeds (undiscounted) are less than the current book value. Impairment loss is measured as the amount by which the current book value of the asset exceeds the fair value of the asset. If a property is held for sale, it is carried at the lower of cost or estimated fair value, less estimated cost to sell.

 

Realty Income recorded a provision for impairment of $16,000 in 2006 on one retail investment property in the restaurant industry. The provision for impairment is included in discontinued operations.

 

Realty Income recorded provisions for impairment of $186,000 in 2005 on four retail properties, of which two have been sold. These properties were classified in the following industries: one in child care and three in restaurant.

 

Realty Income recorded provisions for impairment of $2.4 million in 2004 on six retail properties, of which five have been sold. These properties were classified in the following industries: one in automotive service, one in child care, two in consumer electronics, one in convenience store and one in restaurant.

 

Provisions for impairment recorded on investment properties by Realty Income are included on our consolidated statements of income in “income from discontinued operations, real estate held for investment”, except for $151,000 in 2005 and $716,000 in 2004 which are included in provisions for impairment.

 

Crest recorded provisions for impairment of $1.2 million in 2006 on three retail properties, which are held for resale at December 31, 2006. No provisions for impairment were recorded by Crest in 2005 and 2004. Provisions for impairment recorded by Crest are included in “income from discontinued operations, real estate acquired for resale by Crest” on our consolidated statements of income.

 

Acquired In-place Leases. In accordance with Financial Accounting Standards Board Statement No. 141, Business Combinations (“SFAS 141”), the fair value of the real estate acquired with in-place operating leases is allocated to the acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases, the value of in-place leases and tenant relationships, based in each case on their fair values.

 

The fair value of the tangible assets of an acquired property (which includes land and buildings/improvements) is determined by valuing the property as if it were vacant, and the “as-if-vacant” value is then allocated to land and buildings/improvements based on our determination of the relative fair value of these assets. Our determinations are based on a real estate appraisal for each property, generated by an independent appraisal firm, which consider estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases. In allocating the fair value to identified intangibles for above-market or below-market leases, an amount is recorded based on the present value of the difference between (i) the contractual amount to be paid pursuant to the in-place lease and (ii) our estimate of fair market lease rate for the corresponding in-place lease, measured over a period equal to the remaining term of the lease.

 

52



 

Capitalized above-market lease values are amortized as a reduction of rental income over the remaining terms of the respective leases. Capitalized below-market lease values are amortized as an increase to rental income over the remaining terms of the respective leases and expected below market renewal option periods.

 

The aggregate value of other acquired intangible assets consists of the value of in-place leases and tenant relationships. These are measured by the excess of the purchase price paid for a property, after adjusting for above or below market lease value, less the estimated fair value of the property “as if vacant,” determined as set forth above. The value of in-place leases, exclusive of the value of above-market and below-market in-place leases, is amortized to expense over the remaining periods of the respective leases. If a lease were to be terminated prior to its stated expiration, all unamortized amounts relating to that lease would be recorded to revenue or expense as appropriate.

 

Share-Based Compensation

 

Effective January 1, 2002, we adopted the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, and starting January 1, 2002, expensed costs for all stock option awards granted, modified, or settled. Stock option awards under the plan vest over periods ranging from one to five years. For the years ended December 31, 2006, 2005 and 2004, respectively, there is no difference between the stock option-based compensation expense included in reported net income and that expense determined under the fair value method for all awards.

 

Effective January 1, 2006, we adopted FASB Statement No. 123R, Share-Based Payments. Statement No. 123R requires companies to recognize in the income statement the grant-date fair value of stock options and other equity-based compensation issued to employees.

 

Goodwill. Goodwill is tested for impairment during the second quarter of each year as well as when events or circumstances occur indicating that our goodwill might be impaired. We did not record any new goodwill or impairment on our existing goodwill during 2006, 2005 or 2004.

 

Other Assets. Other assets consist of the following at December 31 (in thousands):

 

 

 

2006

 

2005

 

Deferred bond financing costs

 

$

10,868

 

$

8,999

 

Value of in-place and above-market leases

 

10,430

 

9,909

 

Prepaid expenses

 

3,271

 

3,379

 

Settlements on treasury lock agreements

 

1,629

 

2,346

 

Unamortized credit line fees

 

954

 

1,473

 

Corporate assets, net of accumulated depreciation and amortization

 

463

 

454

 

Escrow deposits for Section 1031 tax-deferred exchanges

 

 

3,070

 

Other items

 

80

 

1,358

 

 

 

$

27,695

 

$

30,988

 

 

Use of Estimates. The consolidated financial statements were prepared in conformity with U.S. generally accepted accounting principles, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

 

Reclassifications. Certain of the 2005 and 2004 balances have been reclassified to conform to the 2006 presentation.

 

53



 

3.         Retail Properties Acquired

 

We acquire land, buildings and improvements that are used by retail operators.

 

A. During 2006, Realty Income and Crest invested $769.9 million, in aggregate, in 378 new retail properties and properties under development. These 378 properties are located in 30 states, will contain over 3.8 million leasable square feet, and are 100% leased with an average initial lease term of 17.1 years. Of the $769.9 million invested in 2006, $6.0 million was used to acquire one property with an existing lease already in-place with a retail tenant. In accordance with SFAS 141, Realty Income recorded $1.6 million as the value of the in-place lease and $628,000 as the value of below-market rents. These amounts are recorded to “other assets” and “other liabilities”, respectively, on our consolidated balance sheet and are amortized over the lives of the respective lease.

 

In comparison, during 2005, Realty Income and Crest invested $486.6 million, in aggregate, in 156 new retail properties and properties under development. These 156 new retail properties are located in 30 states, contain over 1.9 million leasable square feet and are 100% leased with an average lease term of 15.8 years. Of the $486.6 million invested in 2005, $95.1 million was used to acquire 34 properties with existing leases already in-place with existing retail tenants. In accordance with SFAS 141, Realty Income recorded $10.1 million and Crest recorded $1.8 million as the value of in-place leases and Realty Income recorded $183,000 as the value of above-market rents. In addition, Realty Income recorded $756,000 and Crest recorded $66,000 as the value of below-market rents on these leases. These amounts were recorded to “other assets” and “other liabilities”, respectively, on our consolidated balance sheet and are amortized over the lives of the respective leases. The amounts recorded by Crest are included in the calculation of gain on sales of real estate when the properties were sold during 2006 and 2005.

 

B. During 2006, Realty Income invested $656.7 million in 322 new retail properties and properties under development, with an initial weighted average contractual lease rate of 8.6%. These 322 properties are located in 30 states, will contain over 3.3 million leasable square feet and are 100% leased with an average initial lease term of 16.7 years. The initial weighted average contractual lease rate is computed by dividing the estimated aggregate base rent for the first year of each lease by the estimated total cost of the properties.

 

In comparison, during 2005, Realty Income invested $430.7 million in 135 new retail properties and properties under development, with an initial weighted average contractual lease rate of 8.4%. These 135 properties are located in 28 states, contain over 1.7 million leasable square feet and are 100% leased with an average initial lease term of 15.6 years.

 

C. During 2006, Crest invested $113.2 million in 56 new retail properties and properties under development. In comparison, during 2005, Crest invested $55.9 million in 21 new retail properties and properties under development.

 

D. Crest’s property inventory at December 31, 2006 consisted of 60 properties with a total investment of $137.5 million and at December 31, 2005 consisted of 17 properties with a total investment of $45.7 million. These amounts are included on our consolidated balance sheets in “real estate held for sale, net.”

 

4.         Credit Facility

 

We have a $300 million revolving acquisition credit facility that expires in October 2008, unless extended as provided for in the agreement. Under the terms of the credit facility, which commenced in October 2005, the borrowing rate is LIBOR (London Interbank Offered Rate) plus 65 basis points with a facility fee of 15 basis points, for all-in drawn pricing of 80 basis points over LIBOR, based on our current credit ratings. The credit facility offers us other interest rate options as well.

 

The average borrowing rate on our credit facilities during 2006 was 5.7%, compared to 4.3% in 2005 and 2.4% in 2004 on our previous $250 million credit facility, which expired in October 2005. The increase in the average borrowing rate is due to an increase in LIBOR since the beginning of 2005. Our current credit facility is subject to various leverage and interest coverage ratio limitations. The Company is and has been in compliance with these covenants.

 

Our credit facility is unsecured and accordingly, we have not pledged any assets as collateral for this obligation.

 

 

54



 

5.         Notes Payable

 

In September 2006, we issued $275 million in aggregate principal amount of 5.95% senior unsecured notes due 2016 (the “2016 Notes”). The price to the investor for the 2016 Notes was 99.74% of the principal amount for an effective yield of 5.985%. Interest on the 2016 Notes is paid semiannually. The net proceeds of approximately $271.9 million from this offering were used for other general corporate purposes and to redeem the outstanding $110 million 7-3/4% unsecured notes due May 2007 (the “2007 Notes”), which were issued in May 1997.

 

In September 2006, we redeemed all of our outstanding 2007 Notes at a redemption price equal to 100% of the principal amount, plus accrued and unpaid interest of $3.2 million and a make-whole payment of $1.6 million. We recorded a loss on extinguishment of debt totaling $1.6 million related to the make-whole payment associated with the 2007 Notes. For 2006, the make-whole payment represented approximately $0.017 per share.

 

In September 2005, we issued $175 million in aggregate principal amount of 5-3/8% senior unsecured notes due 2017 (the “2017 Notes”). The price to the investor for the 2017 Notes was 99.974% of the principal amount for an effective yield of 5.378%. The net proceeds of approximately $173.2 million from this offering were used to repay borrowings under our unsecured acquisition credit facility, to fund new property acquisitions and for other general corporate purposes. Interest on the 2017 Notes is paid semiannually.

 

In March 2005, we issued $100 million in aggregate principal amount of 5-7/8% senior unsecured bonds due 2035 (the “2035 Bonds”).  The price to the investor for the 2035 Bonds was 98.296% of the principal amount for an effective yield of 5.998%.  The net proceeds of approximately $97 million from this offering were used to repay borrowings under our acquisition credit facility and for other general corporate purposes.  Interest on the 2035 Bonds is paid semiannually.

 

In November 2003, we issued $150 million of 5-1/2% senior unsecured notes due 2015 (the “2015 Notes”). Interest on the 2015 Notes is payable semiannually.

 

In March 2003, we issued $100 million of 5-3/8% senior unsecured notes due 2013 (the “2013 Notes”). Interest on the 2013 Notes is payable semiannually.

 

In January 1999, we issued $20 million of 8% senior unsecured notes due 2009 (the “2009 Notes”). Interest on the 2009 Notes is payable semiannually.

 

In October 1998, we issued $100 million of 8-1/4% Monthly Income Senior Notes due 2008 (the “2008 Notes”). In May 1998, we entered into a treasury interest rate lock agreement associated with the 2008 Notes. In settlement of the agreement, we made a payment of $8.7 million in 1998. The payment on the agreement is being amortized over 10 years (the life of the 2008 Notes) as a yield adjustment to interest expense. After taking into effect the results of a treasury interest rate lock agreement, the effective rate to us on the 2008 Notes is 9.12%. Interest on the 2008 Notes is payable monthly. The 2008 Notes are unsecured.

 

Interest incurred on the 2016 Notes, 2017 Notes, 2035 Bonds, 2015 Notes, 2013 Notes, 2009 Notes, 2008 Notes and 2007 Notes (redeemed in September 2006) collectively for each of the years ended December 31, 2006, 2005 and 2004 was $49.6 million, $39.5 million and $32.0 million, respectively. In addition, when the 2007 Notes were redeemed, we paid a $1.6 million make-whole payment, which is classified as “loss on extinguishment of debt” on our consolidated statements of income. The interest rate on each of these notes is fixed.

 

Our outstanding notes are unsecured and accordingly, we have not pledged any assets as collateral for these or any other obligations.

 

55



 

All of these notes contain various covenants, including: (i) a limitation on incurrence of any debt which would cause our debt to total adjusted assets ratio to exceed 60%; (ii) a limitation on incurrence of any secured debt which would cause our secured debt to total adjusted assets ratio to exceed 40%; (iii) a limitation on incurrence of any debt which would cause our debt service coverage ratio to be less than 1.5 times; and (iv) the maintenance at all times of total unencumbered assets not less than 150% of our outstanding unsecured debt. We have been in compliance with these covenants since each of the notes were issued.

 

The following table summarizes the maturity of our notes payable as of December 31, 2006 (dollars in millions):

 

Year of Maturity (1)

 

Notes

 

2008

 

$

100.0

 

2009

 

20.0

 

After 2011

 

800.0

 

Totals

 

$

920.0

 

 


(1) There are no maturities in 2007, 2010 or 2011.

 

6.         Common Stock Offerings

 

A.        In October and November 2006, we issued an aggregate of 6.9 million shares of common stock at a price of $26.40 per share. The net proceeds of approximately $173.2 million were used to fund a portion of the purchase price of the Buffets/Ryan’s properties and for other general corporate purposes.

 

B.         In September 2006, we issued 4.715 million shares of common stock at a price of $24.32 per share. The net proceeds of approximately $109 million from this offering were used to fund new property acquisitions, repay borrowings under our credit facility and for other general corporate purposes.

 

C.         In March 2006, we issued 5.2 million shares of common stock at a price of $24.39 per share. The net proceeds of approximately $120.5 million were used to fund new property acquisitions and for other general corporate purposes.

 

D.         In September 2005, we issued 4.1 million shares of common stock at a price of $23.79 per share. The net proceeds of $92.7 million were used to fund new property acquisitions and for other general corporate purposes.

 

E.         In March 2004, we issued 3.2 million shares of common stock at a price of $22.375 per share. The net proceeds of $67.9 million were used to repay a portion of our acquisition credit facility borrowings, which had been used to acquire 112 convenience store properties in March 2004.

 

7.         Preferred Stock Offerings and Redemptions

 

A.        In December 2006, we issued 8.8 million shares of 6-3/4% Monthly Income Class E cumulative redeemable preferred stock, with a liquidation value of $25 per share. The net proceeds of $214 million from this issuance were used to repay borrowings under our credit facility and for other general corporate purposes. Beginning December 7, 2011, the Class E preferred shares are redeemable at our option for $25 per share. Dividends of $0.140625 per share are paid monthly in arrears on the Class E preferred stock.

 

B.         In May 2004, we issued 4.0 million shares of 7-3/8% Monthly Income Class D cumulative redeemable preferred stock, with a liquidation value of $25 per share. The net proceeds of $96.4 million from this issuance were used to redeem a portion of the outstanding Class B and Class C preferred stock, repay borrowings outstanding under our $250 million acquisition credit facility and for other general corporate purposes. Beginning May 27, 2009, the Class D preferred shares are redeemable at our option for $25.00 per share. Dividends of $0.1536459 per share are paid monthly in arrears on the Class D preferred stock.

 

56



 

In October 2004, we issued an additional 1.1 million shares of Class D preferred stock for $25.4311 per share. The net proceeds of $27.4 million were used to repay borrowings under our $250 million acquisition credit facility.

 

C.         When our Class B preferred stock was redeemed in 2004, we incurred a non-cash charge of $2.4 million representing the Class B preferred stock original issuance costs that were paid in 1999.

 

D.         When our Class C preferred stock was redeemed in 2004, we incurred a non-cash charge of $1.4 million representing the Class C preferred stock original issuance costs that were paid in 1999.

 

8.         Distributions Paid and Payable

 

A.        Common Stock. We pay monthly cash distributions to our common stockholders. The following is a summary of monthly distributions paid per common share for the years ended December 31:

 

Month

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

January

 

$

0.116250

 

$

0.110000

 

$

0.100000

 

February

 

0.116250

 

0.110000

 

0.100000

 

March

 

0.116250

 

0.110000

 

0.100000

 

April

 

0.116875

 

0.110625

 

0.100625

 

May

 

0.116875

 

0.110625

 

0.100625

 

June

 

0.116875

 

0.110625

 

0.100625

 

July

 

0.117500

 

0.111250

 

0.101250

 

August

 

0.117500

 

0.111250

 

0.101250

 

September

 

0.125250

 

0.115000

 

0.108750

 

October

 

0.125875

 

0.115625

 

0.109375

 

November

 

0.125875

 

0.115625

 

0.109375

 

December

 

0.125875

 

0.115625

 

0.109375

 

 

 

 

 

 

 

 

 

Total

 

$

1.437250

 

$

1.346250

 

$

1.241250

 

 

The following presents the federal income tax characterization of distributions paid or deemed to be paid per common share for the years ended December 31:

 

 

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

Ordinary income

 

$

1.2945466

 

$

1.210091

 

$

1.18315

 

Nontaxable distributions

 

0.1427034

 

0.136159

 

0.05810

 

Capital gain

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

1.4372500

 

$

1.346250

 

$

1.24125

 

 

At December 31, 2006, a distribution of $0.1265 per common share was payable and was paid in January 2007. At December 31, 2005, a distribution of $0.11625 per common share was payable and was paid in January 2006.

 

B.         Preferred Stock.

 

Dividends of $0.140625 per share are paid monthly in arrears on the Class E preferred stock. We declared dividends to holders of our Class E preferred stock totaling $1.6 million in 2006. The first Class E dividend was paid in January 2007.

 

Dividends of $0.1536459 per share are paid monthly in arrears on the Class D preferred stock. We declared dividends to holders of our Class D preferred stock totaling $9.8 million in 2006, $9.4 million in 2005 and $4.8 million in 2004. The dividends paid per share to our Class D preferred stockholders for 2006 and 2005 of $1.84375 and for 2004 of $1.01406 were characterized for federal income tax purposes as ordinary income.

 

57



 

In May 1999, we issued 2.76 million shares of 9-3/8% Class B cumulative redeemable preferred stock, of which 2,745,700 shares were outstanding for a portion of 2004. On June 6, 2004, all of the outstanding Class B preferred shares were redeemed. We paid dividends to holders of our Class B preferred stock totaling $2.8 million during the first two quarters of 2004. The dividends paid per share to our Class B Preferred stockholders in 2004 of $1.01563 were characterized for federal income tax purposes as ordinary income.

 

In July 1999, we issued 1.38 million shares of 9-1/2% Class C cumulative redeemable preferred stock, all of which were outstanding for a portion of 2004. On July 30, 2004, all of the outstanding Class C preferred shares were redeemed. We paid monthly dividends to holders of our Class C preferred stock totaling $1.9 million during the first seven months of 2004. The dividends paid per share to our Class C Preferred stockholders in 2004 of $1.37882 were characterized for federal income tax purposes as ordinary income.

 

9.         Operating Leases

 

A.        At December 31, 2006, we owned 1,955 properties in 48 states, excluding 60 properties owned by Crest. Of these 1,955 properties, 1,948, or 99.6%, are single-tenant, retail properties and the remaining seven are multi-tenant, distribution and office properties. At December 31, 2006, 26 properties were vacant and available for lease or sale.

 

Substantially all leases are net leases where the tenant pays property taxes and assessments, maintains the interior and exterior of the building and leased premises, and carries insurance coverage for public liability, property damage, fire and extended coverage.

 

Percentage rent for 2006, 2005 and 2004 was $1.1 million, $1.2 million and $1.3 million, respectively, including amounts recorded to discontinued operations.

 

At December 31, 2006, minimum future annual rents to be received on the operating leases are as follows (dollars in thousands):

 

For the years ending December 31,

 

 

 

 

 

 

 

2007

 

$

268,536

 

2008

 

257,072

 

2009

 

246,422

 

2010

 

238,635

 

2011

 

231,051

 

Thereafter

 

2,252,524

 

 

 

 

 

Total

 

$

3,494,240

 

 

B.         Major Tenants – No individual tenant’s rental revenue, including percentage rents, represented more than 10% of our total revenue for each of the years ended December 31, 2006, 2005 or 2004.

 

10.       Gain on Sales of Real Estate Acquired for Resale by Crest

 

In 2006, Crest sold 13 properties for $22.4 million, which resulted in a gain of $2.2 million. In 2005, Crest sold 12 properties for $23.5 million, which resulted in a gain of $3.3 million. As part of one sale in 2005, Crest provided buyer financing in the form of a $1.3 million promissory note. This note was paid in full in February 2006. In 2004, Crest sold 51 properties for $75 million, which resulted in a gain of $10.3 million. Crest’s gains on sales are reported before income taxes and are included in discontinued operations.

 

58



 

11.       Gain on Sales of Investment Properties by Realty Income

 

In 2006, we sold or exchanged 13 investment properties for $10.7 million, which resulted in a gain of $3.0 million, which is included in discontinued operations.

 

In 2005, we sold 23 investment properties and sold a portion of the land from two properties for $23.4 million, which resulted in a gain of $6.6 million. This gain is included in discontinued operations, except for $18,000 that is included in other revenue.

 

In 2004, we sold or exchanged 43 investment properties and sold a portion of the land from four properties for $35.4 million, which resulted in a gain of $12.7 million. Of this gain, $12.5 million is included in discontinued operations and $185,000 is included in other revenue. Included in the 43 properties was one property leased by one of our tenants that we exchanged for another property owned by that tenant (see note 13-H).

 

12.       Fair Value of Financial Instruments

 

We believe that the carrying values reflected in the consolidated balance sheets at December 31, 2006 and 2005 reasonably approximate the fair values for cash and cash equivalents, accounts receivable, and all liabilities, due to their short-term nature, except for the line of credit payable and notes payable. In making these assessments, we used estimates. The fair value of the line of credit payable approximates its carrying value because its terms are similar to those available in the market place at the balance sheet date. The estimated fair value of the notes payable at December 31, 2006 is $921.9 million and at December 31, 2005 is $755.0 million, based upon the closing market price per note or indicative price per each note at December 31, 2006 and 2005, respectively.

 

13.       Supplemental Disclosures of Cash Flow Information

 

Interest paid in 2006 was $52.4 million, in 2005 was $36.4 million and in 2004 was $31.3 million.

 

Interest capitalized to properties under development in 2006 was $2.2 million, in 2005 was $1.9 million and in 2004 was $531,000.

 

Income taxes paid by Realty Income and Crest in 2006 were $775,000, in 2005 were $1.4 million and in 2004 were $6.9 million.

 

The following non-cash investing and financing activities are included in the accompanying consolidated financial statements:

 

A.           Stock based compensation for 2006 was $3.0 million, for 2005 was $2.2 million and for 2004 was $1.4 million.

 

B.             In 2006, we exchanged one of our properties for a different property that was leased to the same tenant. As part of this transaction, accumulated depreciation was reduced by $67,000 and a gain of $67,000 was recorded. The original cost of and the value received for property exchanged was $900,000. This transaction had no impact to land or building and improvements.

 

C.             In 2006, we received shares of a public company as settlement of a bankruptcy claim associated with a former tenant. We recorded a value of $207,000, which is in other revenue, based on the closing market price of these shares on December 31, 2006 and included them in other assets on our consolidated balance sheet at December 31, 2006. The shares were sold in January 2007.

 

D.            In 2005, Crest sold a property for $2.8 million and issued a mortgage note of $1.3 million, which was paid in full in February 2006 and is included in other assets on our December 31, 2005 consolidated balance sheet.

 

E.              In 2004, we recorded an impairment of $716,000 on one property to reduce its carrying value to zero. This loss was the result of a dispute with the original owner and tenant in their bankruptcy proceeding. Our title insurance company failed to timely record the deed on this property upon our original acquisition,

 

59



 

which resulted in a claim by the bankruptcy trustee that Realty Income did not have legal title to the property. In the second quarter of 2006, this issue was resolved and we obtained title to the property. At that time we reinstated the original carrying value adjusted for depreciation on our balance sheet and recorded other revenue of $716,000. We also reversed accrued liabilities and property expenses of $133,000 associated with this property. As part of the settlement, these costs became the responsibility of the title insurance company.

 

F.              In June 2004, when our Class B preferred stock was redeemed, we incurred a non-cash charge of $2.4 million for the excess of redemption value over the carrying value.

 

G.             In July 2004, when our Class C preferred stock was redeemed, we incurred a non-cash charge of $1.4 million for the excess of redemption value over the carrying value.

 

H.            In 2004, we exchanged one of our properties for a different property that was leased to the same tenant. As part of this transaction, land was reduced by $160,000, building was increased by $78,000, and accumulated depreciation was decreased by $82,000.

 

I.                 Accrued costs on properties under development resulted in an increase in buildings and accounts payable of $1.7 million in 2006. In 2005, non-cash additions to properties resulted in an increase in buildings of $5.4 million and an increase in accounts payable of $5.1 million.

 

J.                Distributions payable on our balance sheets is comprised of the following declared distributions (dollars in thousands):

 

 

 

2006

 

2005

 

Common stock distributions

 

$

12,745

 

$

9,729

 

Preferred stock dividends

 

2,351

 

392

 

 

14.       Employee Benefit Plan

 

We have a 401(k) plan covering substantially all of our employees. Under our 401(k) plan, employees may elect to make contributions to the plan up to a maximum of 60% of their compensation, subject to limits under the IRS Code. We match 50% of our employee’s contributions, up to 3% of the employee’s compensation. Our aggregate matching contributions each year have been immaterial to our results of operations.

 

15.       Common Stock Incentive Plan

 

In 2003, our Board of Directors adopted and our stockholders approved the 2003 Incentive Award Plan of Realty Income Corporation (the “Stock Plan”) to enable us to attract and retain the services of directors, employees and consultants, considered essential to our long-term success, by offering them an opportunity to own stock in Realty Income and/or rights that will reflect our growth, development and financial success.  The Stock Plan was amended and restated by our Board of Directors in February 2006. Under the terms of this plan, the aggregate number of shares of our common stock subject to options, stock purchase rights (SPR), stock appreciation rights (SAR) and other awards will be no more than 3,428,000 shares. The maximum number of shares that may be subject to options, stock purchase rights, stock appreciation rights and other awards granted under the plan to any individual in any calendar year may not exceed 1,600,000 shares. This plan has a term of 10 years from the date it was adopted by our Board of Directors, which was March 12, 2003. To date, we have not issued any SPR or SAR.

 

The amount of share-based compensation costs charged against income during 2006 were $3.0 million, during 2005 were $2.2 million and during 2004 were $1.4 million.

 

60



 

Stock options were granted with an exercise price equal to the underlying stock’s fair market value at the date of grant. Stock options expire ten years from the date they are granted and vest over service periods of one, three, four and five years. No stock options were granted in 2006, 2005 or 2004.

 

The following table summarizes our stock option activity for the years ended December 31:

 

 

 

 

2006

 

2005

 

2004

 

 

 

Number of
shares

 

Weighted
average
exercise
price

 

Number of
shares

 

Weighted
average
exercise
price

 

Number of
shares

 

Weighted
average
exercise
price

 

Outstanding options, beginning of year

 

135,348

 

$

13.02

 

176,130

 

$

13.01

 

247,756

 

$

12.53

 

Options exercised

 

(28,696

)

12.86

 

(40,352

)

12.93

 

(67,648

)

11.16

 

Options forfeited

 

(284

)

14.70

 

(430

)

14.70

 

(3,978

)

14.70

 

Outstanding options, end of year

 

106,368

 

$

13.06

 

135,348

 

$

13.02

 

176,130

 

$

13.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options exercisable,
end of year

 


106,368

 

$


13.06

 


119,924

 

$


12.87

 


153,206

 

$


12.75

 

 

At December 31, 2006, the options outstanding and exercisable had exercise prices ranging from $10.63 to $14.70, with a weighted average price of $13.06, and expiration dates ranging from June 2007 to December 2011 with a weighted average remaining term of 2.6 years.

 

The total intrinsic value of options exercised during the years ended December 31, 2006, 2005 and 2004 was $268,000, $377,000 and $480,000, respectively. The total intrinsic value of options vested during the years ended December 31, 2006, 2005 and 2004 was $143,000, $67,000 and $101,000, respectively. The aggregate intrinsic value of options outstanding was $1.6 million, $1.2 million and $2.2 million at December 31, 2006, 2005 and 2004, respectively. The aggregate intrinsic value of options exercisable at December 31, 2006, 2005 and 2004 was $1.6 million, $1.1 million and $1.9 million, respectively. The intrinsic value of a stock option is the amount by which the market value of the underlying stock at December 31 of each year exceeds the price of the option. The market value of the Company’s stock was $27.70, $21.62 and $25.29 at December 31, 2006, 2005 and 2004, respectively.

 

The following table summarizes our common stock grant activity under our Stock Plan for the years 2006, 2005 and 2004. The grants vest over periods ranging from immediately to 10 years.

 

 

 

 

2006

 

2005

 

2004

 

 

 

Number
of shares

 

Weighted
average
grant
price
(1)

 

Number of
shares

 

Weighted
average
grant
price
(1)

 

Number of
shares

 

Weighted
average
grant
price
(1)

 

Outstanding nonvested shares, beginning of year

 

788,722

 

$

17.83

 

626,868

 

$

14.98

 

475,721

 

$

13.70

 

Shares granted

 

210,332

 

21.72

 

306,241

 

25.20

 

218,180

 

19.94

 

Shares vested

 

(125,879

)

20.39

 

(92,811

)

16.69

 

(64,116

)

15.16

 

Shares forfeited

 

(4,449

)

21.35

 

(51,576

)

17.31

 

(2,370

)

18.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding nonvested shares,
end of year

 

868,726

 

$

17.96

 

788,722

 

$

17.83

 

626,868

 

$

14.98

 

 


(1)          Grant date fair value.

 

61



 

During 2006, we granted 210,332 shares of common stock under the Stock Plan. These shares vest over the following service periods: 16,000 vested upon issuance, 4,000 vest over a service period of one year, 4,000 vest over a service period of four years, 15,000 vest over a service period of five years and 171,332 vest over a service period of 10 years.

 

As of December 31, 2006, the remaining unamortized stock compensation expense totaled $15.6 million, which is being amortized on a straight-line basis over the service period of each applicable award. The amount of share-based compensation is based on the fair value of the stock at the grant date. We define the grant date as the date the recipient and the Company have a mutual understanding of the key terms and condition of the award and the recipient of the grant begins to benefit from, or be adversely affected by subsequent changes in the price of the shares.

 

The effect of pre-vesting forfeitures on our recorded expense has historically been negligible. Any future pre-vesting forfeitures are also expected to be negligible and we will record the benefit related to such forfeitures as they occur. Under the terms of the Stock Plan, we pay non-refundable dividends to the holders of our nonvested shares. Under Statement No. 123R, the dividends paid to holders of these nonvested shares should be charged as compensation expense to the extent that they relate to nonvested shares that do not or are not expected to vest. Given the negligible historical and prospective forfeiture rate determined by us, we did not record any amount to compensation expense, related to dividends paid, for 2006, nor do we expect to record any amounts in future periods.

 

16.       Segment Information

 

We evaluate performance and make resource allocation decisions on an industry by industry basis. For financial reporting purposes, we have grouped our tenants into 30 industry and activity segments (including properties owned by Crest that are grouped together). All of the properties are incorporated into one of the applicable segments. Because almost all of our leases require the tenant to pay operating expenses, revenue is the only component of segment profit and loss we measure.

 

The following tables set forth certain information regarding the properties owned by us, classified according to the business of the respective tenants as of December 31, 2006 (dollars in thousands):

 

 

 

Revenue

 

For the years ended December 31,

 

2006

 

2005

 

2004

 

 

 

 

 

 

 

 

 

Segment rental revenue:

 

 

 

 

 

 

 

Automotive parts

 

$

6,716

 

$

6,750

 

$

6,744

 

Automotive service

 

16,495

 

15,083

 

13,320

 

Automotive tire services

 

14,501

 

13,821

 

13,346

 

Child care

 

24,649

 

24,819

 

24,787

 

Convenience stores

 

38,284

 

36,712

 

33,409

 

Drug stores

 

6,986

 

5,593

 

243

 

Health and fitness

 

10,212

 

7,212

 

6,919

 

Home furnishings

 

7,463

 

7,346

 

7,327

 

Home improvement

 

7,996

 

2,129

 

2,115

 

Motor vehicle dealerships

 

8,217

 

5,060

 

859

 

Restaurants

 

28,292

 

17,988

 

16,196

 

Sporting goods

 

6,829

 

6,747

 

5,939

 

Theaters

 

22,905

 

10,139

 

6,052

 

17 non-reportable segments(1)

 

38,513

 

36,267

 

34,777

 

Other revenue

 

2,042

 

354

 

1,029

 

 

 

 

 

 

 

 

 

Total revenue

 

$

240,100

 

$

196,020

 

$

173,062

 

 


(1)  Crest’s revenues appear in “income from discontinued operations, real estate acquired for resale by Crest” and is not included in this table.

 

62



 

Assets, as of December 31,

 

2006

 

2005

 

 

 

 

 

 

 

Segment net real estate:

 

 

 

 

 

Automotive parts

 

$

37,608

 

$

39,550

 

Automotive service

 

104,089

 

108,036

 

Automotive tire services

 

211,784

 

127,879

 

Child care

 

96,263

 

101,950

 

Convenience stores

 

335,169

 

342,734

 

Drug stores

 

78,347

 

65,846

 

Health and fitness

 

102,718

 

87,426

 

Home furnishings

 

54,376

 

56,218

 

Home improvement

 

71,474

 

17,846

 

Motor vehicle dealerships

 

104,122

 

71,035

 

Restaurants

 

540,136

 

166,231

 

Sporting goods

 

56,291

 

57,913

 

Theaters

 

272,135

 

250,214

 

Crest

 

137,439

 

45,509

 

17 other non-reportable segments

 

283,130

 

263,659

 

 

 

 

 

 

 

Total segment net real estate

 

2,485,081

 

1,802,046

 

Other intangible assets – Drug stores

 

7,629

 

8,489

 

Other intangible assets – Theaters

 

2,801

 

1,419

 

Other corporate assets

 

50,997

 

109,034

 

 

 

 

 

 

 

Total assets

 

$

2,546,508

 

$

1,920,988

 

 

17.       Commitments and Contingencies

 

In the ordinary course of our business, we are party to various legal actions which we believe are routine in nature and incidental to the operation of our business. We believe that the outcome of the proceedings will not have a material adverse effect upon our consolidated financial position or results of operations.

 

At December 31, 2006, we have committed to pay estimated unfunded development costs of $16.4 million on properties under development. In addition, we have contingent payments for tenant improvements and leasing costs of $806,000 as well as a $6.0 million commitment to fund the construction costs of two buildings, which are not currently under construction, and for which construction is dependent upon the tenant’s commitment to build the buildings prior to September 30, 2007.

 

63



 

REALTY INCOME CORPORATION AND SUBSIDIARIES

CONSOLIDATED QUARTERLY FINANCIAL DATA

 

(dollars in thousands, except per share data)

(not covered by Report of Independent Registered Public Accounting Firm)

 

 

 

First

 

Second

 

Third

 

Fourth

 

 

 

 

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Year (2)

 

2006 (1)

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

55,156

 

$

56,509

 

$

59,297

 

$

69,139

 

$

240,100

 

Interest expense

 

13,198

 

11,930

 

12,530

 

13,706

 

51,363

 

Depreciation and amortization expense

 

13,512

 

14,791

 

14,632

 

16,557

 

59,492

 

Other expenses

 

5,336

 

5,270

 

6,521

 

6,052

 

23,180

 

Income from continuing operations

 

23,110

 

24,518

 

25,614

 

32,824

 

106,065

 

Income (loss) from discontinued operations

 

1,778

 

2,122

 

944

 

(128

)

4,716

 

Net income

 

24,888

 

26,640

 

26,558

 

32,696

 

110,781

 

Net income available to common stockholders

 

22,537

 

24,289

 

24,207

 

28,386

 

99,419

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

0.27

 

0.28

 

0.27

 

0.29

 

1.11

 

Diluted

 

0.27

 

0.27

 

0.27

 

0.29

 

1.11

 

Dividends paid per common share

 

0.348750

 

0.350625

 

0.360250

 

0.377625

 

1.437250

 

 

 

 

 

 

 

 

 

 

 

 

 

2005 (1)

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

46,431

 

$

47,219

 

$

48,877

 

$

53,492

 

$

196,020

 

Interest expense

 

9,058

 

9,793

 

10,228

 

11,869

 

40,949

 

Depreciation and amortization expense

 

10,709

 

11,146

 

11,218

 

13,133

 

46,206

 

Other expenses

 

5,120

 

4,917

 

5,370

 

4,709

 

20,116

 

Income from continuing operations

 

21,544

 

21,363

 

22,061

 

23,781

 

88,749

 

Income from discontinued operations

 

1,959

 

3,303

 

1,061

 

4,047

 

10,370

 

Net income

 

23,503

 

24,666

 

23,122

 

27,828

 

99,119

 

Net income available to common stockholders

 

21,152

 

22,315

 

20,771

 

25,477

 

89,716

 

Basic and diluted net income Per common share

 

0.27

 

0.28

 

0.26

 

0.31

 

1.12

 

Dividends paid per common share

 

0.330000

 

0.331875

 

0.337500

 

0.346875

 

1.346250

 

 


(1)               The consolidated quarterly financial data includes revenues and expenses from our continuing and discontinued operations. The results of operations related to certain properties, that have been classified as held for sale or have been disposed of, have been reclassified to income from discontinued operations. Therefore, some of the information may not agree to our previously filed 10-Qs.

(2)               Amounts for each period are calculated independently. The sum of the quarters may differ from the annual amount.

 

64



 

Item 9:             Changes In and Disagreements With Accountants on Accounting and Financial Disclosure

 

We have had no disagreements with our independent registered public accounting firm on accountancy or financial disclosure, nor have we changed accountants in the two most recent fiscal years.

 

Item 9A:          Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures. We maintain disclosure controls and procedures (as defined in Securities Exchange Act 1934 Rules 13a-14(c) and 15d-14(c)) that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

 

As of and for the year ended December 31, 2006, we carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective and were operating at a reasonable assurance level.

 

Management’s Report on Internal Control Over Financial Reporting.
Internal control over financial reporting refers to the process designed by, or under the supervision of, our Chief Executive Officer and Chief Financial Officer, and effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles, and includes those policies and procedures that:

 

(1) Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;

 

(2) Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and

 

(3) Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.

 

Management is responsible for establishing and maintaining adequate internal control over financial reporting for the Company.

 

Management has used the framework set forth in the report entitled “Internal Control—Integrated Framework” published by the Committee of Sponsoring Organizations (“COSO”) of the Treadway Commission to evaluate the effectiveness of the Company’s internal control over financial reporting. Management has concluded that the Company’s internal control over financial reporting was effective as of the end of the most recent fiscal year. KPMG LLP has issued an attestation report on management’s assessment of the Company’s internal control over financial reporting.

 

Submitted on February 20, 2007 by,

 

Thomas A Lewis, Chief Executive Officer and Vice Chairman

Paul M. Meurer, Chief Financial Office, Executive Vice President and Treasurer

 

65



 

Changes in Internal Controls. There have not been any significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation. There were no material weaknesses, and therefore no corrective actions were taken.

 

Limitations on the Effectiveness of Controls. Internal control over financial reporting cannot provide absolute assurance of achieving financial reporting objectives because of its inherent limitations. Internal control over financial reporting is a process that involves human diligence and compliance and is subject to lapses in judgment and breakdowns resulting from human failures. Internal control over financial reporting also can be circumvented by collusion or improper management override. Because of such limitations, there is a risk that material misstatements may not be prevented or detected on a timely basis by internal control over financial reporting. However, these inherent limitations are known features of the financial reporting process. Therefore, it is possible to design into the process safeguards to reduce, though not eliminate, this risk.

 

Item 9B:          Other Information

 

None.

 

PART III

 

Item 10:          Directors, Executive Officers and Corporate Governance

 

The information set forth under the captions “Director Nominees” and “Officers of the Company” and “Compliance with Federal Securities Laws” will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A. The Annual Meeting of Stockholders is presently scheduled to be held on May 15, 2007.

 

Item 11:          Executive Compensation

 

The information set forth under the caption “Executive Compensation” will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.

 

Item 12:          Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

The information set forth under the caption “Security Ownership of Certain Beneficial Owners and Management” will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.

 

Item 13:          Certain Relationships and Related Transactions

 

The information set forth under the caption “Certain Transactions” will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.

 

Item 14:          Principal Accountant Fees and Services

 

The information set forth under the caption “Principal Accountant Fees and Services” will be included in the definitive proxy statement for the 2007 Annual Meeting of Stockholders, to be filed pursuant to Regulation 14A.

 

66



 

PART IV

 

Item 15:          Exhibits and Financial Statement Schedules

 

A.        The following documents are filed as part of this report.

 

1.                             Financial Statements (see Item 8)

 

a.          Reports of Independent Registered Public Accounting Firm

 

b.         Consolidated Balance Sheets,
December 31, 2006 and 2005

 

c.          Consolidated Statements of Income,
Years ended December 31, 2006, 2005 and 2004

 

d.         Consolidated Statements of Stockholders’ Equity,
Years ended December 31, 2006, 2005 and 2004

 

e.          Consolidated Statements of Cash Flows,
Years ended December 31, 2006, 2005 and 2004

 

f.          Notes to Consolidated Financial Statements

 

g.         Consolidated Quarterly Financial Data,
(unaudited) for 2006 and 2005

 

2.                              Financial Statement Schedule. Reference is made to page F-1 of this report for Schedule III Real Estate and Accumulated Depreciation (electronically filed with the Securities and Exchange Commission, but not included herein).

 

Schedules not Filed:  All schedules, other than those indicated in the Table of Contents, have been omitted as the required information is either not material, inapplicable or the information is presented in the financial statements or related notes.

 

3.          Exhibits

 

Articles of Incorporation and By-Laws

 

3.1                                 Articles of Incorporation of the Company, as amended by amendment No. 1 dated May 10, 2005 and amendment No. 2 dated May 10, 2005 (filed as exhibit 3.1 to the Company’s Form 10-Q dated June 30, 2005, and incorporated herein by reference).

 

3.2                                 Bylaws of the Company, as amended by amendment No. 1 dated March 20, 2000 and amendment No. 2 dated June 15, 2005 (filed as exhibit 3.2 to the Company’s Form 10-Q dated June 30, 2005, and incorporated herein by reference).

 

3.3                                 Articles Supplementary to the Articles of Incorporation of the Company classifying and designating the 7.375% Monthly Income Class D Cumulative Redeemable Preferred Stock (filed as exhibit 3.8 to the Company’s Form 8-A filed on May 25, 2004 and incorporated herein by reference).

 

3.4                                 Articles Supplementary to the Articles of Incorporation of the Company classifying and designating additional shares of the 7.375% Monthly Income Class D Cumulative Redeemable Preferred Stock (filed as exhibit 3.2 to the Company’s Form 8-K filed on October 19, 2004 and incorporated herein by reference).

 

67



 

3.5                                 Articles Supplementary to the Articles of Incorporation of the Company classifying and designating the 6.75% Class E Cumulative Redeemable Preferred Stock (filed as exhibit 3.5 to the Company’s Form 8-A filed on December 5, 2006 and incorporated herein by reference).

 

Instruments defining the rights of security holders, including indentures

 

4.1                                 Pricing Committee Resolutions (filed as exhibit 4.2 the Company’s Form 8-K, dated October 27, 1998 and incorporated herein by reference).

 

4.2                                 Form of 8.25% Notes due 2008 (filed as exhibit 4.3 to Company’s Form 8-K, dated October 27, 1998 and incorporated herein by reference).

 

4.3                                 Indenture dated as of October 28, 1998 between the Company and The Bank of New York (filed as exhibit 4.1 to the Company’s Form 8-K, dated October 27, 1998 and incorporated herein by reference).

 

4.4                                 Pricing Committee Resolutions and Form of 8% Notes due 2009 (filed as exhibit 4.2 to the Company’s
Form 8-K, dated January 21, 1999 and incorporated herein by reference).

 

4.5                                 Form of 5-3/8% Senior Notes due 2013 (filed as exhibit 4.2 to the Company’s Form 8-K, dated March 5, 2003 and incorporated herein by reference).

 

4.6                                 Officer’s Certificate pursuant to sections 201, 301 and 303 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5-3/8% Senior Notes due 2013 (filed as exhibit 4.3 to the Company’s Form 8-K, dated March 5, 2003 and incorporated herein by reference).

 

4.7                                 Form of 5-1/2% Senior Notes due 2015 (filed as exhibit 4.2 to the Company’s Form 8-K, dated November 19, 2003 and incorporated herein by reference).

 

4.8                                 Officer’s Certificate pursuant to sections 201, 301 and 303 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5-1/2% Senior Notes due 2015 (filed as exhibit 4.3 to the Company’s Form 8-K, dated November 19, 2003 and incorporated herein by reference).

 

4.9                                 Form of 5-7/8% Senior Notes due 2035 (filed as exhibit 4.2 to the Company’s Form 8-K, dated March 8, 2005 and incorporated herein by reference).

 

4.10                           Officer’s Certificate pursuant to section 301 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5-7/8% Senior Debentures due 2035 (filed as exhibit 4.3 to the Company’s Form 8-K, dated March 8, 2005 and incorporated herein by reference).

 

4.11                           Form of 5-3/8% Senior Notes due 2017 (filed as exhibit 4.2 to the Company’s Form 8-K, dated September 8, 2005 and incorporated herein by reference).

 

4.12                           Officer’s Certificate pursuant to section 301 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5-3/8% Senior Notes due 2017 (filed as exhibit 4.3 to the Company’s Form 8-K, dated September 8, 2005 and incorporated herein by reference).

 

68



 

4.13                           Form of 5.95% Senior Notes due 2016 (filed as exhibit 4.2 to the Company’s Form 8-K, dated September 6, 2006 and incorporated herein by reference).

 

4.14                           Officer’s Certificate pursuant to section 301 of the Indenture dated October 28, 1998 between the Company and The Bank of New York, as Trustee, establishing a series of securities entitled 5.95% Senior Notes due 2016 (filed as exhibit 4.3 to the Company’s Form 8-K, dated September 6, 2006 and incorporated herein by reference).

 

Material Contracts

 

10.1                           $300 million Credit Agreement dated June 17, 2005 (filed as exhibit 10.1 to the Company’s Form 8-K filed on June 20, 2005 and incorporated herein by reference).

 

10.2                           Form indemnification agreement between the Company and each executive officer and each director of the Board of Directors of the Company (filed as exhibit 10.1 to the Company’s Form 8-K filed on August 26, 2005 and incorporated herein by reference).

 

10.3                           1994 Stock Option and Incentive Plan (filed as Exhibit 4.1 to the Company’s Registration Statement on
Form S-8 (registration number 33-95708) and incorporated herein by reference).

 

10.4                           First Amendment to the 1994 Stock Option and Incentive Plan, dated June 12, 1997 (filed as Exhibit 10.9 to the Company’s Form 8-B and incorporated herein by reference).

 

10.5                           Second Amendment to the 1994 Stock Option and Incentive Plan, dated December 16, 1997, (filed as Exhibit 10.9 to the Company’s Form 10-K dated December 31, 1997 and incorporated herein by reference).

 

10.6                           Management Incentive Plan, (filed as Exhibit 10.10 to the Company’s Form 10-K dated December 31, 1997 and incorporated herein by reference).

 

10.7                           Form of Nonqualified Stock Option Agreement for Independent Directors, (filed as Exhibit 10.11 to the Company’s Form 10-K dated December 31, 1997 and incorporated herein by reference).

 

10.8                           Form of Employment Agreement between the Company and its Executive Officers (incorporated by reference to the Company’s Form 8-B12B dated July 29, 1997 and incorporated herein by reference).

 

10.9                           Form of Restricted Stock Agreement between the Company and Executive Officers (filed as exhibit 10.11 to the Company’s Form 8-K dated January 1, 2005 and incorporated herein by reference).

 

10.10                     2003 Stock Incentive Award Plan of Realty Income Corporation, as amended and restated February 21, 2006 (filed as exhibit 10.10 to the Company’s Form 10-K dated December 31, 2005 and incorporated herein by reference).

 

10.20                     First Amendment to Credit Agreement dated October 16, 2006 to the $300 million Credit Agreement dated June 17, 2005 (filed as exhibit 10.1 to the Company’s Form 8-K filed on November 3, 2006 and incorporated herein by reference).

 

Statement of Ratios

 

*12.1                    Statements re computation of ratios.

 

69



 

Subsidiaries and Consent

 

*21.1                    Subsidiaries of the Company as of January 1, 2007.

 

*23.1                    Consent of Independent Registered Public Accounting Firm.

 

Certifications

 

*31.1                    Section 302 Certifications as filed by the Chief Executive Officer pursuant to SEC release No. 33-8212 and
34-47551.

 

*31.2                    Section 302 Certifications as filed by the Chief Financial Officer pursuant to SEC release No. 33-8212 and
34-47551.

 

*32                             Section 906 Certifications as furnished by the Chief Executive Officer and the Chief Financial Officer pursuant to SEC release No. 33-8212 and 34-47551.


* Filed herewith.

 

70



 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

REALTY INCOME CORPORATION

 

By:

/s/THOMAS A. LEWIS

 

Date: February 20, 2007

 

Thomas A. Lewis

 

 

 

Vice Chairman of the Board of Directors,

 

 

 

Chief Executive Officer

 

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

By:

/s/WILLIAM E. CLARK

 

Date: February 20, 2007

 

William E. Clark

 

 

 

Chairman of the Board of Directors

 

 

 

 

 

 

By:

/s/THOMAS A. LEWIS

 

Date: February 20, 2007

 

Thomas A. Lewis

 

 

 

Vice Chairman of the Board of Directors,

 

 

Chief Executive Officer

 

 

 

(Principal Executive Officer)

 

 

 

 

 

 

By:

/s/KATHLEEN R. ALLEN, Ph.D.

 

Date: February 20, 2007

 

Kathleen R. Allen, Ph.D.

 

 

 

Director

 

 

 

 

 

 

By:

/s/DONALD R. CAMERON

 

Date: February 20, 2007

 

Donald R. Cameron

 

 

 

Director

 

 

 

 

 

 

By:

/s/ROGER P. KUPPINGER

 

Date: February 20, 2007

 

Roger P. Kuppinger

 

 

 

Director

 

 

 

71



 

By:

/s/MICHAEL D. MCKEE

 

Date: February 20, 2007

 

Michael D. McKee

 

 

 

Director

 

 

 

 

 

 

By:

/s/RONALD L. MERRIMAN

 

Date: February 20, 2007

 

Ronald L. Merriman

 

 

 

Director

 

 

 

 

 

 

By:

/s/WILLARD H. SMITH JR

 

Date: February 20, 2007

 

Willard H. Smith Jr

 

 

 

Director

 

 

 

 

 

 

By:

/s/PAUL M. MEURER

 

Date: February 20, 2007

 

Paul M. Meurer

 

 

 

Executive Vice President, Chief Financial Officer and Treasurer

 

(Principal Financial Officer)

 

 

 

 

 

 

By:

/s/GREGORY J. FAHEY

 

Date: February 20, 2007

 

Gregory J. Fahey

 

 

 

Vice President, Controller

 

 

 

(Principal Accounting Officer)

 

 

 

72



 

REALTY INCOME CORPORATION AND SUBSIDIARIES

SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

 

 

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apparel Stores

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Little Rock

 

AR

 

1,079,232

 

2,594,956

 

 

 

34,285

 

52,746

 

1,079,232

 

2,681,987

 

3,761,219

 

885,968

 

 

 

07/21/98

 

300

 

Mesa

 

AZ

 

619,035

 

867,013

 

 

 

None

 

43,447

 

619,035

 

910,460

 

1,529,495

 

294,481

 

 

 

02/11/99

 

300

 

Danbury

 

CT

 

1,083,296

 

6,217,688

 

 

 

40,544

 

6

 

1,083,296

 

6,258,238

 

7,341,534

 

2,328,749

 

 

 

09/30/97

 

300

 

Manchester

 

CT

 

1,250,464

 

5,917,037

 

 

 

3,555

 

None

 

1,250,464

 

5,920,592

 

7,171,056

 

2,080,867

 

 

 

03/26/98

 

300

 

Manchester

 

CT

 

771,660

 

3,653,539

 

 

 

1,661

 

None

 

771,660

 

3,655,200

 

4,426,860

 

1,284,775

 

 

 

03/26/98

 

300

 

Staten Island

 

NY

 

4,202,093

 

3,385,021

 

 

 

None

 

898

 

4,202,093

 

3,385,919

 

7,588,012

 

1,190,804

 

 

 

03/26/98

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive Collision Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Highlands Ranch

 

CO

 

583,289

 

2,139,057

 

 

 

None

 

None

 

583,289

 

2,139,057

 

2,722,346

 

231,020

 

03/25/04

 

08/11/03

 

300

 

Littleton

 

CO

 

601,388

 

2,169,898

 

 

 

None

 

None

 

601,388

 

2,169,898

 

2,771,286

 

87,584

 

02/02/06

 

11/12/04

 

300

 

Parker

 

CO

 

678,768

 

2,100,854

 

 

 

None

 

None

 

678,768

 

2,100,854

 

2,779,622

 

233,641

 

02/20/04

 

07/03/03

 

300

 

Thornton

 

CO

 

693,323

 

1,896,616

 

 

 

None

 

None

 

693,323

 

1,896,616

 

2,589,939

 

152,916

 

10/05/04

 

10/15/03

 

300

 

Cumming

 

GA

 

661,624

 

1,822,363

 

 

 

None

 

None

 

661,624

 

1,822,363

 

2,483,987

 

235,201

 

09/18/03

 

12/31/02

 

300

 

Douglasville

 

GA

 

679,868

 

1,935,515

 

 

 

None

 

None

 

679,868

 

1,935,515

 

2,615,383

 

255,549

 

08/11/03

 

12/30/02

 

300

 

Morrow

 

GA

 

725,948

 

1,846,315

 

 

 

None

 

None

 

725,948

 

1,846,315

 

2,572,263

 

249,187

 

07/07/03

 

08/30/02

 

300

 

Peachtree City

 

GA

 

1,190,380

 

689,284

 

 

 

None

 

None

 

1,190,380

 

689,284

 

1,879,664

 

109,979

 

12/16/02

 

09/19/02

 

300

 

Ham Lake

 

MN

 

192,610

 

1,930,958

 

 

 

None

 

None

 

192,610

 

1,930,958

 

2,123,568

 

157,907

 

07/01/04

 

10/31/03

 

300

 

Cary

 

NC

 

610,389

 

1,492,235

 

 

 

None

 

None

 

610,389

 

1,492,235

 

2,102,624

 

37,306

 

 

 

05/25/06

 

300

 

Durham

 

NC

 

680,969

 

1,323,140

 

 

 

None

 

None

 

680,969

 

1,323,140

 

2,004,109

 

33,079

 

 

 

05/25/06

 

300

 

Wilmington

 

NC

 

378,813

 

1,150,679

 

 

 

None

 

None

 

378,813

 

1,150,679

 

1,529,492

 

66,170

 

07/15/05

 

12/21/04

 

300

 

Bartlett

 

TN

 

648,526

 

1,960,733

 

 

 

None

 

None

 

648,526

 

1,960,733

 

2,609,259

 

160,348

 

08/03/04

 

10/27/03

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive Parts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millbrook

 

AL

 

108,000

 

518,741

 

 

 

None

 

65

 

108,000

 

518,806

 

626,806

 

165,029

 

12/10/98

 

01/21/99

 

300

 

Montgomery

 

AL

 

254,465

 

502,350

 

 

 

None

 

None

 

254,465

 

502,350

 

756,815

 

171,634

 

 

 

06/30/98

 

300

 

Blytheville

 

AR

 

137,913

 

509,447

 

 

 

6,000

 

None

 

137,913

 

515,447

 

653,360

 

180,060

 

 

 

06/30/98

 

300

 

Osceola

 

AR

 

88,759

 

520,047

 

 

 

None

 

None

 

88,759

 

520,047

 

608,806

 

177,681

 

 

 

06/30/98

 

300

 

Wynne

 

AR

 

70,000

 

547,576

 

 

 

26,595

 

None

 

70,000

 

574,171

 

644,171

 

192,983

 

11/10/98

 

02/24/99

 

300

 

Phoenix

 

AZ

 

231,000

 

513,057

 

 

 

None

 

88

 

231,000

 

513,145

 

744,145

 

383,234

 

 

 

11/09/87

 

300

 

Phoenix

 

AZ

 

71,750

 

159,359

 

 

 

None

 

88

 

71,750

 

159,447

 

231,197

 

119,061

 

 

 

11/19/87

 

300

 

Phoenix

 

AZ

 

222,950

 

495,178

 

 

 

None

 

88

 

222,950

 

495,266

 

718,216

 

333,752

 

 

 

11/02/89

 

300

 

Tucson

 

AZ

 

194,250

 

431,434

 

 

 

None

 

176

 

194,250

 

431,610

 

625,860

 

323,752

 

 

 

10/30/87

 

300

 

Grass Valley

 

CA

 

325,000

 

384,955

 

 

 

None

 

None

 

325,000

 

384,955

 

709,955

 

279,128

 

 

 

05/20/88

 

300

 

Jackson

 

CA

 

300,000

 

390,849

 

 

 

None

 

None

 

300,000

 

390,849

 

690,849

 

281,709

 

 

 

05/17/88

 

300

 

Sacramento

 

CA

 

210,000

 

466,419

 

 

 

None

 

None

 

210,000

 

466,419

 

676,419

 

348,361

 

 

 

11/25/87

 

300

 

Turlock

 

CA

 

222,250

 

493,627

 

 

 

None

 

None

 

222,250

 

493,627

 

715,877

 

367,056

 

 

 

12/30/87

 

300

 

Canon City

 

CO

 

66,500

 

147,699

 

 

 

None

 

146

 

66,500

 

147,845

 

214,345

 

110,339

 

 

 

11/12/87

 

300

 

Denver

 

CO

 

141,400

 

314,056

 

 

 

None

 

146

 

141,400

 

314,202

 

455,602

 

234,587

 

 

 

11/18/87

 

300

 

Denver

 

CO

 

315,000

 

699,623

 

 

 

None

 

None

 

315,000

 

699,623

 

1,014,623

 

508,766

 

 

 

05/16/88

 

300

 

Denver

 

CO

 

283,500

 

629,666

 

 

 

None

 

None

 

283,500

 

629,666

 

913,166

 

457,893

 

 

 

05/27/88

 

300

 

Littleton

 

CO

 

252,925

 

561,758

 

 

 

None

 

146

 

252,925

 

561,904

 

814,829

 

414,049

 

 

 

02/12/88

 

300

 

Smyrna

 

DE

 

232,273

 

472,855

 

 

 

None

 

None

 

232,273

 

472,855

 

705,128

 

158,407

 

 

 

08/07/98

 

300

 

Council Bluffs

 

IA

 

194,355

 

431,668

 

 

 

None

 

6

 

194,355

 

431,674

 

626,029

 

313,914

 

 

 

05/19/88

 

300

 

Boise

 

ID

 

158,400

 

351,812

 

 

 

None

 

131

 

158,400

 

351,943

 

510,343

 

255,905

 

 

 

05/06/88

 

300

 

Boise

 

ID

 

190,080

 

422,172

 

 

 

None

 

131

 

190,080

 

422,303

 

612,383

 

307,070

 

 

 

05/06/88

 

300

 

Coeur D’Alene

 

ID

 

165,900

 

368,468

 

 

 

None

 

None

 

165,900

 

368,468

 

534,368

 

277,638

 

 

 

09/21/87

 

300

 

 

F-1



 

 

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lewiston

 

ID

 

138,950

 

308,612

 

 

 

None

 

None

 

138,950

 

308,612

 

447,562

 

232,537

 

 

 

09/16/87

 

300

 

Moscow

 

ID

 

117,250

 

260,417

 

 

 

None

 

None

 

117,250

 

260,417

 

377,667

 

196,222

 

 

 

09/14/87

 

300

 

Nampa

 

ID

 

183,743

 

408,101

 

 

 

None

 

250

 

183,743

 

408,351

 

592,094

 

296,933

 

 

 

05/06/88

 

300

 

Twin Falls

 

ID

 

190,080

 

422,172

 

 

 

None

 

131

 

190,080

 

422,303

 

612,383

 

307,070

 

 

 

05/06/88

 

300

 

Peoria

 

IL

 

193,868

 

387,737

 

 

 

None

 

230

 

193,868

 

387,967

 

581,835

 

157,190

 

 

 

11/26/96

 

300

 

Brazil

 

IN

 

183,952

 

453,831

 

 

 

None

 

None

 

183,952

 

453,831

 

637,783

 

141,438

 

 

 

03/31/99

 

300

 

Muncie

 

IN

 

148,901

 

645,235

 

 

 

None

 

645

 

148,901

 

645,880

 

794,781

 

261,492

 

 

 

11/26/96

 

300

 

Princeton

 

IN

 

134,209

 

560,113

 

 

 

None

 

None

 

134,209

 

560,113

 

694,322

 

174,563

 

 

 

03/31/99

 

300

 

Vincennes

 

IN

 

185,312

 

489,779

 

 

 

None

 

None

 

185,312

 

489,779

 

675,091

 

152,642

 

 

 

03/31/99

 

300

 

Kansas City

 

KS

 

185,955

 

413,014

 

 

 

None

 

None

 

185,955

 

413,014

 

598,969

 

300,345

 

 

 

05/13/88

 

300

 

Kansas City

 

KS

 

222,000

 

455,881

 

 

 

None

 

None

 

222,000

 

455,881

 

677,881

 

331,479

 

 

 

05/16/88

 

300

 

Alma

 

MI

 

155,000

 

600,282

 

 

 

None

 

None

 

155,000

 

600,282

 

755,282

 

183,025

 

04/29/99

 

02/10/99

 

300

 

Lansing

 

MI

 

265,000

 

574,931

 

 

 

23,134

 

None

 

265,000

 

598,065

 

863,065

 

185,184

 

04/30/99

 

12/03/98

 

300

 

Sturgis

 

MI

 

109,558

 

550,274

 

 

 

None

 

None

 

109,558

 

550,274

 

659,832

 

176,982

 

 

 

12/30/98

 

300

 

Independence

 

MO

 

210,643

 

467,844

 

 

 

None

 

93

 

210,643

 

467,937

 

678,580

 

319,132

 

 

 

07/31/89

 

300

 

Kansas City

 

MO

 

210,070

 

466,571

 

 

 

None

 

93

 

210,070

 

466,664

 

676,734

 

339,338

 

 

 

05/13/88

 

300

 

Kansas City

 

MO

 

168,350

 

373,910

 

 

 

None

 

93

 

168,350

 

374,003

 

542,353

 

271,955

 

 

 

05/26/88

 

300

 

Batesville

 

MS

 

190,124

 

485,670

 

 

 

None

 

None

 

190,124

 

485,670

 

675,794

 

164,318

 

 

 

07/27/98

 

300

 

Horn Lake

 

MS

 

142,702

 

514,779

 

 

 

None

 

None

 

142,702

 

514,779

 

657,481

 

175,881

 

 

 

06/30/98

 

300

 

Jackson

 

MS

 

248,483

 

572,522

 

 

 

None

 

None

 

248,483

 

572,522

 

821,005

 

163,180

 

 

 

11/16/99

 

300

 

Richland

 

MS

 

243,565

 

558,645

 

 

 

None

 

None

 

243,565

 

558,645

 

802,210

 

157,366

 

 

 

12/21/99

 

300

 

Missoula

 

MT

 

163,100

 

362,249

 

 

 

None

 

None

 

163,100

 

362,249

 

525,349

 

271,755

 

 

 

10/30/87

 

300

 

Kearney

 

NE

 

173,950

 

344,393

 

 

 

None

 

None

 

173,950

 

344,393

 

518,343

 

223,972

 

 

 

05/01/90

 

300

 

Omaha

 

NE

 

196,000

 

435,321

 

 

 

None

 

None

 

196,000

 

435,321

 

631,321

 

316,566

 

 

 

05/26/88

 

300

 

Omaha

 

NE

 

199,100

 

412,042

 

 

 

None

 

6

 

199,100

 

412,048

 

611,148

 

298,850

 

 

 

05/27/88

 

300

 

Albuquerque

 

NM

 

80,500

 

178,794

 

 

 

None

 

None

 

80,500

 

178,794

 

259,294

 

134,129

 

 

 

10/29/87

 

300

 

Rio Rancho

 

NM

 

211,577

 

469,923

 

 

 

None

 

None

 

211,577

 

469,923

 

681,500

 

346,341

 

 

 

02/26/88

 

300

 

Santa Fe

 

NM

 

70,000

 

155,473

 

 

 

None

 

32

 

70,000

 

155,505

 

225,505

 

116,641

 

 

 

10/29/87

 

300

 

Las Vegas

 

NV

 

161,000

 

357,585

 

 

 

260,000

 

None

 

161,000

 

617,585

 

778,585

 

311,589

 

 

 

10/29/87

 

300

 

Reno

 

NV

 

456,000

 

562,344

 

 

 

None

 

None

 

456,000

 

562,344

 

1,018,344

 

408,885

 

 

 

05/26/88

 

300

 

Canton

 

OH

 

396,560

 

597,553

 

 

 

None

 

None

 

396,560

 

597,553

 

994,113

 

200,181

 

 

 

08/14/98

 

300

 

Hamilton

 

OH

 

183,000

 

515,727

 

 

 

None

 

None

 

183,000

 

515,727

 

698,727

 

159,135

 

04/07/99

 

12/03/98

 

300

 

Hubbard

 

OH

 

147,043

 

481,217

 

 

 

None

 

None

 

147,043

 

481,217

 

628,260

 

164,415

 

 

 

06/30/98

 

300

 

Albany

 

OR

 

152,250

 

338,153

 

 

 

None

 

218

 

152,250

 

338,371

 

490,621

 

255,934

 

 

 

08/24/87

 

300

 

Beaverton

 

OR

 

210,000

 

466,419

 

 

 

None

 

218

 

210,000

 

466,637

 

676,637

 

353,006

 

 

 

08/26/87

 

300

 

Oak Grove

 

OR

 

180,250

 

400,336

 

 

 

None

 

218

 

180,250

 

400,554

 

580,804

 

302,994

 

 

 

08/06/87

 

300

 

Portland

 

OR

 

190,750

 

423,664

 

 

 

None

 

218

 

190,750

 

423,882

 

614,632

 

320,649

 

 

 

08/12/87

 

300

 

Portland

 

OR

 

147,000

 

326,493

 

 

 

None

 

218

 

147,000

 

326,711

 

473,711

 

247,109

 

 

 

08/26/87

 

300

 

Portland

 

OR

 

210,000

 

466,412

 

 

 

None

 

218

 

210,000

 

466,630

 

676,630

 

351,456

 

 

 

09/01/87

 

300

 

Salem

 

OR

 

136,500

 

303,170

 

 

 

None

 

218

 

136,500

 

303,388

 

439,888

 

229,458

 

 

 

08/20/87

 

300

 

Butler

 

PA

 

339,929

 

633,078

 

 

 

5,684

 

None

 

339,929

 

638,762

 

978,691

 

217,766

 

 

 

08/07/98

 

300

 

Dover

 

PA

 

265,112

 

593,341

 

 

 

None

 

None

 

265,112

 

593,341

 

858,453

 

202,724

 

 

 

06/30/98

 

300

 

Enola

 

PA

 

220,228

 

546,026

 

 

 

None

 

None

 

220,228

 

546,026

 

766,254

 

177,465

 

 

 

11/10/98

 

300

 

Hanover

 

PA

 

132,500

 

719,511

 

 

 

None

 

None

 

132,500

 

719,511

 

852,011

 

212,415

 

07/26/99

 

05/13/99

 

300

 

Harrisburg

 

PA

 

327,781

 

608,291

 

 

 

None

 

None

 

327,781

 

608,291

 

936,072

 

207,831

 

 

 

06/30/98

 

300

 

Harrisburg

 

PA

 

283,417

 

352,473

 

 

 

None

 

None

 

283,417

 

352,473

 

635,890

 

116,908

 

 

 

09/30/98

 

300

 

Lancaster

 

PA

 

199,899

 

774,838

 

 

 

10,913

 

None

 

199,899

 

785,751

 

985,650

 

263,270

 

 

 

08/14/98

 

300

 

New Castle

 

PA

 

180,009

 

525,774

 

 

 

3,860

 

None

 

180,009

 

529,634

 

709,643

 

183,498

 

 

 

06/30/98

 

300

 

Reading

 

PA

 

379,000

 

658,722

 

 

 

10,100

 

None

 

379,000

 

668,822

 

1,047,822

 

201,217

 

06/09/99

 

12/04/98

 

300

 

 

F-2



 

 

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia

 

TN

 

273,120

 

431,716

 

 

 

None

 

None

 

273,120

 

431,716

 

704,836

 

130,233

 

 

 

06/30/99

 

300

 

Memphis

 

TN

 

197,708

 

507,647

 

 

 

None

 

248

 

197,708

 

507,895

 

705,603

 

168,396

 

 

 

09/30/98

 

300

 

Amarillo

 

TX

 

140,000

 

419,734

 

 

 

None

 

None

 

140,000

 

419,734

 

559,734

 

299,636

 

 

 

09/12/88

 

300

 

El Paso

 

TX

 

66,150

 

146,922

 

 

 

None

 

None

 

66,150

 

146,922

 

213,072

 

110,219

 

 

 

10/27/87

 

300

 

El Paso

 

TX

 

56,350

 

125,156

 

 

 

None

 

None

 

56,350

 

125,156

 

181,506

 

93,890

 

 

 

10/27/87

 

300

 

Lubbock

 

TX

 

42,000

 

93,284

 

 

 

None

 

98

 

42,000

 

93,382

 

135,382

 

70,035

 

 

 

10/26/87

 

300

 

Lubbock

 

TX

 

49,000

 

108,831

 

 

 

None

 

None

 

49,000

 

108,831

 

157,831

 

81,644

 

 

 

10/29/87

 

300

 

Midland

 

TX

 

45,500

 

101,058

 

 

 

None

 

4

 

45,500

 

101,062

 

146,562

 

75,814

 

 

 

10/27/87

 

300

 

Provo

 

UT

 

125,395

 

278,507

 

 

 

None

 

523

 

125,395

 

279,030

 

404,425

 

184,824

 

 

 

01/25/90

 

300

 

Bellevue

 

WA

 

185,500

 

411,997

 

 

 

None

 

225

 

185,500

 

412,222

 

597,722

 

311,894

 

 

 

08/06/87

 

300

 

Bellingham

 

WA

 

168,000

 

373,133

 

 

 

None

 

117

 

168,000

 

373,250

 

541,250

 

282,395

 

 

 

08/20/87

 

300

 

Hazel Dell

 

WA

 

168,000

 

373,135

 

 

 

None

 

None

 

168,000

 

373,135

 

541,135

 

269,569

 

 

 

05/23/88

 

300

 

Kenmore

 

WA

 

199,500

 

443,098

 

 

 

None

 

225

 

199,500

 

443,323

 

642,823

 

335,432

 

 

 

08/20/87

 

300

 

Kennewick

 

WA

 

161,350

 

358,365

 

 

 

None

 

131

 

161,350

 

358,496

 

519,846

 

271,280

 

 

 

08/26/87

 

300

 

Kent

 

WA

 

199,500

 

443,091

 

 

 

None

 

117

 

199,500

 

443,208

 

642,708

 

335,340

 

 

 

08/06/87

 

300

 

Lacey

 

WA

 

171,150

 

380,125

 

 

 

None

 

117

 

171,150

 

380,242

 

551,392

 

287,687

 

 

 

08/13/87

 

300

 

Lakewood

 

WA

 

191,800

 

425,996

 

 

 

None

 

225

 

191,800

 

426,221

 

618,021

 

322,489

 

 

 

08/18/87

 

300

 

Marysville

 

WA

 

168,000

 

373,135

 

 

 

None

 

117

 

168,000

 

373,252

 

541,252

 

282,398

 

 

 

08/20/87

 

300

 

Moses Lake

 

WA

 

138,600

 

307,831

 

 

 

None

 

None

 

138,600

 

307,831

 

446,431

 

232,969

 

 

 

08/12/87

 

300

 

Pasco

 

WA

 

161,700

 

359,142

 

 

 

None

 

131

 

161,700

 

359,273

 

520,973

 

271,868

 

 

 

08/18/87

 

300

 

Puyallup

 

WA

 

173,250

 

384,795

 

 

 

None

 

249

 

173,250

 

385,044

 

558,294

 

290,036

 

 

 

09/15/87

 

300

 

Redmond

 

WA

 

196,000

 

435,317

 

 

 

None

 

225

 

196,000

 

435,542

 

631,542

 

328,101

 

 

 

09/17/87

 

300

 

Renton

 

WA

 

185,500

 

412,003

 

 

 

None

 

225

 

185,500

 

412,228

 

597,728

 

310,533

 

 

 

09/15/87

 

300

 

Richland

 

WA

 

161,700

 

359,142

 

 

 

None

 

131

 

161,700

 

359,273

 

520,973

 

271,868

 

 

 

08/13/87

 

300

 

Seattle

 

WA

 

162,400

 

360,697

 

 

 

None

 

225

 

162,400

 

360,922

 

523,322

 

273,071

 

 

 

08/20/87

 

300

 

Silverdale

 

WA

 

183,808

 

419,777

 

 

 

None

 

117

 

183,808

 

419,894

 

603,702

 

316,305

 

 

 

09/16/87

 

300

 

Spokane

 

WA

 

66,150

 

146,921

 

 

 

None

 

None

 

66,150

 

146,921

 

213,071

 

109,733

 

 

 

11/18/87

 

300

 

Tacoma

 

WA

 

189,000

 

419,777

 

 

 

None

 

117

 

189,000

 

419,894

 

608,894

 

317,696

 

 

 

08/25/87

 

300

 

Tacoma

 

WA

 

196,000

 

435,324

 

 

 

None

 

117

 

196,000

 

435,441

 

631,441

 

326,580

 

 

 

10/15/87

 

300

 

Vancouver

 

WA

 

180,250

 

400,343

 

 

 

None

 

215

 

180,250

 

400,558

 

580,808

 

302,997

 

 

 

08/20/87

 

300

 

Walla Walla

 

WA

 

170,100

 

377,793

 

 

 

None

 

None

 

170,100

 

377,793

 

547,893

 

285,917

 

 

 

08/06/87

 

300

 

Wenatchee

 

WA

 

148,400

 

329,602

 

 

 

None

 

None

 

148,400

 

329,602

 

478,002

 

249,446

 

 

 

08/25/87

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive Service

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Flagstaff

 

AZ

 

144,821

 

417,485

 

 

 

None

 

None

 

144,821

 

417,485

 

562,306

 

139,442

 

04/11/02

 

08/29/97

 

300

 

Mesa

 

AZ

 

210,620

 

475,072

 

 

 

None

 

None

 

210,620

 

475,072

 

685,692

 

87,884

 

 

 

05/14/02

 

300

 

Phoenix

 

AZ

 

189,341

 

546,984

 

 

 

None

 

None

 

189,341

 

546,984

 

736,325

 

101,192

 

 

 

05/14/02

 

300

 

Phoenix

 

AZ

 

384,608

 

279,824

 

 

 

None

 

None

 

384,608

 

279,824

 

664,432

 

51,765

 

 

 

05/14/02

 

300

 

Sierra Vista

 

AZ

 

175,114

 

345,508

 

 

 

None

 

None

 

175,114

 

345,508

 

520,622

 

63,917

 

 

 

05/14/02

 

300

 

Tucson

 

AZ

 

226,596

 

437,972

 

 

 

None

 

None

 

226,596

 

437,972

 

664,568

 

81,023

 

 

 

05/14/02

 

300

 

Bakersfield

 

CA

 

65,165

 

206,927

 

 

 

None

 

None

 

65,165

 

206,927

 

272,092

 

38,280

 

 

 

05/14/02

 

300

 

Chula Vista

 

CA

 

313,293

 

409,654

 

 

 

None

 

16

 

313,293

 

409,670

 

722,963

 

174,116

 

05/01/96

 

01/19/96

 

300

 

Dublin

 

CA

 

415,620

 

1,153,928

 

 

 

None

 

None

 

415,620

 

1,153,928

 

1,569,548

 

213,475

 

 

 

05/14/02

 

300

 

Folsom

 

CA

 

471,813

 

325,610

 

 

 

None

 

None

 

471,813

 

325,610

 

797,423

 

60,236

 

 

 

05/14/02

 

300

 

Indio

 

CA

 

264,956

 

265,509

 

 

 

None

 

None

 

264,956

 

265,509

 

530,465

 

49,117

 

 

 

05/14/02

 

300

 

Los Angeles

 

CA

 

580,446

 

158,876

 

 

 

None

 

None

 

580,446

 

158,876

 

739,322

 

29,390

 

 

 

05/14/02

 

300

 

Oxnard

 

CA

 

186,980

 

198,236

 

 

 

None

 

None

 

186,980

 

198,236

 

385,216

 

36,672

 

 

 

05/14/02

 

300

 

Simi Valley

 

CA

 

213,920

 

161,012

 

 

 

None

 

None

 

213,920

 

161,012

 

374,932

 

29,785

 

 

 

05/14/02

 

300

 

Vacaville

 

CA

 

358,067

 

284,931

 

 

 

None

 

None

 

358,067

 

284,931

 

642,998

 

52,710

 

 

 

05/14/02

 

300

 

 

F-3



 

 

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broomfield

 

CO

 

154,930

 

503,626

 

 

 

None

 

450

 

154,930

 

504,076

 

659,006

 

209,365

 

08/22/96

 

03/15/96

 

300

 

Denver

 

CO

 

79,717

 

369,587

 

 

 

None

 

41

 

79,717

 

369,628

 

449,345

 

324,446

 

 

 

10/08/85

 

300

 

Thornton

 

CO

 

276,084

 

415,464

 

 

 

None

 

205

 

276,084

 

415,669

 

691,753

 

165,500

 

12/31/96

 

10/31/96

 

300

 

Hartford

 

CT

 

248,540

 

482,460

 

 

 

None

 

None

 

248,540

 

482,460

 

731,000

 

198,613

 

 

 

09/30/96

 

300

 

Southington

 

CT

 

225,882

 

672,910

 

 

 

None

 

None

 

225,882

 

672,910

 

898,792

 

256,716

 

 

 

06/06/97

 

300

 

Vernon

 

CT

 

81,529

 

300,518

 

 

 

None

 

None

 

81,529

 

300,518

 

382,047

 

54,594

 

 

 

06/27/02

 

300

 

Carol City

 

FL

 

163,239

 

262,726

 

 

 

None

 

None

 

163,239

 

262,726

 

425,965

 

47,729

 

 

 

06/27/02

 

300

 

Jacksonville

 

FL

 

76,585

 

355,066

 

 

 

6,980

 

124

 

76,585

 

362,170

 

438,755

 

309,474

 

 

 

12/23/85

 

300

 

Lauderdale Lakes

 

FL

 

65,987

 

305,931

 

 

 

None

 

None

 

65,987

 

305,931

 

371,918

 

264,370

 

 

 

02/19/86

 

300

 

Orange City

 

FL

 

99,613

 

139,008

 

 

 

None

 

None

 

99,613

 

139,008

 

238,621

 

25,714

 

 

 

05/14/02

 

300

 

Seminole

 

FL

 

68,000

 

315,266

 

 

 

None

 

124

 

68,000

 

315,390

 

383,390

 

274,493

 

 

 

12/23/85

 

300

 

Sunrise

 

FL

 

80,253

 

372,070

 

 

 

None

 

None

 

80,253

 

372,070

 

452,323

 

321,938

 

 

 

02/14/86

 

300

 

Tampa

 

FL

 

70,000

 

324,538

 

 

 

None

 

162

 

70,000

 

324,700

 

394,700

 

282,572

 

 

 

12/27/85

 

300

 

Tampa

 

FL

 

67,000

 

310,629

 

 

 

None

 

124

 

67,000

 

310,753

 

377,753

 

270,457

 

 

 

12/27/85

 

300

 

Tampa

 

FL

 

86,502

 

401,041

 

 

 

None

 

141

 

86,502

 

401,182

 

487,684

 

340,178

 

 

 

07/23/86

 

300

 

Atlanta

 

GA

 

55,840

 

258,889

 

 

 

None

 

130

 

55,840

 

259,019

 

314,859

 

226,242

 

 

 

11/27/85

 

300

 

Bogart

 

GA

 

66,807

 

309,733

 

 

 

None

 

None

 

66,807

 

309,733

 

376,540

 

269,619

 

 

 

12/20/85

 

300

 

Douglasville

 

GA

 

214,771

 

129,519

 

 

 

None

 

None

 

214,771

 

129,519

 

344,290

 

23,959

 

 

 

05/14/02

 

300

 

Duluth

 

GA

 

222,275

 

316,925

 

 

 

None

 

151

 

222,275

 

317,076

 

539,351

 

114,122

 

10/24/97

 

06/20/97

 

300

 

Duluth

 

GA

 

290,842

 

110,056

 

 

 

None

 

None

 

290,842

 

110,056

 

400,898

 

20,358

 

 

 

05/14/02

 

300

 

Gainesville

 

GA

 

53,589

 

248,452

 

 

 

None

 

None

 

53,589

 

248,452

 

302,041

 

216,274

 

 

 

12/19/85

 

300

 

Kennesaw

 

GA

 

266,865

 

139,425

 

 

 

None

 

None

 

266,865

 

139,425

 

406,290

 

25,792

 

 

 

05/14/02

 

300

 

Marietta

 

GA

 

60,900

 

293,461

 

 

 

None

 

124

 

60,900

 

293,585

 

354,485

 

255,521

 

 

 

12/26/85

 

300

 

Marietta

 

GA

 

69,561

 

346,024

 

 

 

None

 

356

 

69,561

 

346,380

 

415,941

 

295,106

 

 

 

06/03/86

 

300

 

Norcross

 

GA

 

244,124

 

151,831

 

 

 

None

 

None

 

244,124

 

151,831

 

395,955

 

28,087

 

 

 

05/14/02

 

300

 

Riverdale

 

GA

 

58,444

 

270,961

 

 

 

None

 

None

 

58,444

 

270,961

 

329,405

 

235,011

 

 

 

01/15/86

 

300

 

Rome

 

GA

 

56,454

 

261,733

 

 

 

None

 

None

 

56,454

 

261,733

 

318,187

 

227,835

 

 

 

12/19/85

 

300

 

Snellville

 

GA

 

253,316

 

132,124

 

 

 

None

 

None

 

253,316

 

132,124

 

385,440

 

24,441

 

 

 

05/14/02

 

300

 

Tucker

 

GA

 

78,646

 

364,625

 

 

 

None

 

5,237

 

78,646

 

369,862

 

448,508

 

318,360

 

 

 

12/18/85

 

300

 

Arlington Hts

 

IL

 

441,437

 

215,983

 

 

 

None

 

None

 

441,437

 

215,983

 

657,420

 

39,955

 

 

 

05/14/02

 

300

 

Chicago

 

IL

 

329,076

 

255,294

 

 

 

None

 

None

 

329,076

 

255,294

 

584,370

 

47,227

 

 

 

05/14/02

 

300

 

Round Lake Beach

 

IL

 

472,132

 

236,585

 

 

 

None

 

None

 

472,132

 

236,585

 

708,717

 

43,766

 

 

 

05/14/02

 

300

 

Westchester

 

IL

 

421,239

 

184,812

 

 

 

None

 

None

 

421,239

 

184,812

 

606,051

 

34,188

 

 

 

05/14/02

 

300

 

Anderson

 

IN

 

232,170

 

385,661

 

 

 

None

 

163

 

232,170

 

385,824

 

617,994

 

139,487

 

 

 

12/19/97

 

300

 

Indianapolis

 

IN

 

231,384

 

428,307

 

 

 

None

 

None

 

231,384

 

428,307

 

659,691

 

176,320

 

 

 

09/27/96

 

300

 

Michigan City

 

IN

 

392,638

 

297,650

 

 

 

(3,065

)

None

 

392,638

 

294,585

 

687,223

 

55,064

 

 

 

05/14/02

 

300

 

Warsaw

 

IN

 

140,893

 

228,116

 

 

 

None

 

None

 

140,893

 

228,116

 

369,009

 

42,200

 

 

 

05/14/02

 

300

 

Olathe

 

KS

 

217,995

 

367,055

 

 

 

None

 

None

 

217,995

 

367,055

 

585,050

 

141,313

 

04/22/97

 

11/11/96

 

300

 

Louisville

 

KY

 

56,054

 

259,881

 

 

 

None

 

64

 

56,054

 

259,945

 

315,999

 

226,240

 

 

 

12/17/85

 

300

 

Newport

 

KY

 

323,511

 

289,017

 

 

 

None

 

None

 

323,511

 

289,017

 

612,528

 

107,363

 

 

 

09/17/97

 

300

 

Billerica

 

MA

 

399,043

 

462,240

 

 

 

None

 

None

 

399,043

 

462,240

 

861,283

 

179,405

 

 

 

04/02/97

 

300

 

East Falmouth

 

MA

 

191,302

 

340,539

 

 

 

None

 

None

 

191,302

 

340,539

 

531,841

 

62,998

 

 

 

05/14/02

 

300

 

East Wareham

 

MA

 

149,680

 

278,669

 

 

 

None

 

None

 

149,680

 

278,669

 

428,349

 

51,551

 

 

 

05/14/02

 

300

 

Fairhaven

 

MA

 

138,957

 

289,294

 

 

 

None

 

None

 

138,957

 

289,294

 

428,251

 

53,517

 

 

 

05/14/02

 

300

 

Gardner

 

MA

 

138,990

 

289,361

 

 

 

None

 

None

 

138,990

 

289,361

 

428,351

 

53,529

 

 

 

05/14/02

 

300

 

Hyannis

 

MA

 

180,653

 

458,522

 

 

 

None

 

None

 

180,653

 

458,522

 

639,175

 

83,298

 

 

 

06/27/02

 

300

 

Lenox

 

MA

 

287,769

 

535,273

 

 

 

None

 

None

 

287,769

 

535,273

 

823,042

 

166,815

 

 

 

03/31/99

 

300

 

Newburyport

 

MA

 

274,698

 

466,449

 

 

 

None

 

None

 

274,698

 

466,449

 

741,147

 

84,738

 

 

 

06/27/02

 

300

 

North Reading

 

MA

 

180,546

 

351,161

 

 

 

None

 

None

 

180,546

 

351,161

 

531,707

 

64,962

 

 

 

05/14/02

 

300

 

 

F-4



 

 

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Orleans

 

MA

 

138,212

 

394,065

 

 

 

None

 

None

 

138,212

 

394,065

 

532,277

 

72,900

 

 

 

05/14/02

 

300

 

Aberdeen

 

MD

 

223,617

 

225,605

 

 

 

None

 

None

 

223,617

 

225,605

 

449,222

 

40,985

 

 

 

06/27/02

 

300

 

Capital Heights

 

MD

 

547,173

 

219,979

 

 

 

(12,319

)

None

 

547,173

 

207,660

 

754,833

 

40,692

 

 

 

05/14/02

 

300

 

Clinton

 

MD

 

70,880

 

328,620

 

 

 

None

 

459

 

70,880

 

329,079

 

399,959

 

287,620

 

 

 

11/15/85

 

300

 

Lexington Park

 

MD

 

111,396

 

335,288

 

 

 

(7,600

)

None

 

111,396

 

327,688

 

439,084

 

62,025

 

 

 

05/14/02

 

300

 

Kalamazoo

 

MI

 

391,745

 

296,975

 

 

 

(2,196

)

None

 

391,745

 

294,779

 

686,524

 

54,939

 

 

 

05/14/02

 

300

 

Portage

 

MI

 

402,409

 

286,441

 

 

 

(2,112

)

None

 

402,409

 

284,329

 

686,738

 

52,990

 

 

 

05/14/02

 

300

 

Southfield

 

MI

 

275,952

 

350,765

 

 

 

None

 

None

 

275,952

 

350,765

 

626,717

 

64,890

 

 

 

05/14/02

 

300

 

Troy

 

MI

 

214,893

 

199,299

 

 

 

None

 

None

 

214,893

 

199,299

 

414,192

 

36,869

 

 

 

05/14/02

 

300

 

Minneapolis

 

MN

 

58,000

 

268,903

 

 

 

None

 

333

 

58,000

 

269,236

 

327,236

 

234,245

 

 

 

12/18/85

 

300

 

St. Cloud

 

MN

 

203,338

 

258,626

 

 

 

None

 

None

 

203,338

 

258,626

 

461,964

 

46,984

 

 

 

06/27/02

 

300

 

Independence

 

MO

 

297,641

 

233,152

 

 

 

None

 

None

 

297,641

 

233,152

 

530,793

 

93,649

 

 

 

12/20/96

 

300

 

Asheville

 

NC

 

441,746

 

242,565

 

 

 

None

 

None

 

441,746

 

242,565

 

684,311

 

44,872

 

 

 

05/14/02

 

300

 

Charlotte

 

NC

 

508,100

 

457,295

 

 

 

None

 

None

 

508,100

 

457,295

 

965,395

 

66,308

 

 

 

05/27/03

 

300

 

Concord

 

NC

 

237,688

 

357,976

 

 

 

None

 

5,668

 

237,688

 

363,644

 

601,332

 

123,718

 

 

 

11/05/97

 

300

 

Durham

 

NC

 

354,676

 

361,203

 

 

 

3,400

 

351

 

354,676

 

364,954

 

719,630

 

135,582

 

08/29/97

 

03/31/97

 

300

 

Durham

 

NC

 

55,074

 

255,336

 

 

 

None

 

121

 

55,074

 

255,457

 

310,531

 

223,398

 

 

 

11/13/85

 

300

 

Fayetteville

 

NC

 

224,326

 

257,733

 

 

 

None

 

None

 

224,326

 

257,733

 

482,059

 

93,196

 

 

 

12/03/97

 

300

 

Greensboro

 

NC

 

286,068

 

244,606

 

 

 

None

 

None

 

286,068

 

244,606

 

530,674

 

45,244

 

 

 

05/14/02

 

300

 

Matthews

 

NC

 

295,580

 

338,472

 

 

 

10,000

 

16,251

 

295,580

 

364,723

 

660,303

 

125,452

 

08/28/98

 

02/27/98

 

300

 

Pineville

 

NC

 

254,460

 

355,630

 

 

 

None

 

151

 

254,460

 

355,781

 

610,241

 

132,255

 

08/28/97

 

04/16/97

 

300

 

Raleigh

 

NC

 

218,294

 

319,334

 

 

 

3,905

 

1,156

 

218,294

 

324,395

 

542,689

 

117,447

 

08/01/02

 

06/20/97

 

300

 

Raleigh

 

NC

 

89,145

 

413,301

 

 

 

None

 

94

 

89,145

 

413,395

 

502,540

 

362,418

 

 

 

10/28/85

 

300

 

Raleigh

 

NC

 

398,694

 

263,621

 

 

 

None

 

None

 

398,694

 

263,621

 

662,315

 

97,065

 

 

 

10/01/97

 

300

 

Salisbury

 

NC

 

235,614

 

150,592

 

 

 

None

 

None

 

235,614

 

150,592

 

386,206

 

27,857

 

 

 

05/14/02

 

300

 

Lincoln

 

NE

 

337,138

 

316,958

 

 

 

None

 

None

 

337,138

 

316,958

 

654,096

 

58,634

 

 

 

05/14/02

 

300

 

Edison

 

NJ

 

448,936

 

238,773

 

 

 

None

 

None

 

448,936

 

238,773

 

687,709

 

44,169

 

 

 

05/14/02

 

300

 

Glassboro

 

NJ

 

182,013

 

312,480

 

 

 

None

 

None

 

182,013

 

312,480

 

494,493

 

56,767

 

 

 

06/27/02

 

300

 

Hamilton Square

 

NJ

 

422,477

 

291,555

 

 

 

None

 

None

 

422,477

 

291,555

 

714,032

 

53,934

 

 

 

05/14/02

 

300

 

Hamilton Township

NJ

 

265,238

 

298,167

 

 

 

None

 

None

 

265,238

 

298,167

 

563,405

 

55,157

 

 

 

05/14/02

 

300

 

Randolph

 

NJ

 

452,629

 

390,163

 

 

 

None

 

None

 

452,629

 

390,163

 

842,792

 

72,178

 

 

 

05/14/02

 

300

 

Westfield

 

NJ

 

705,337

 

288,720

 

 

 

None

 

None

 

705,337

 

288,720

 

994,057

 

53,409

 

 

 

05/14/02

 

300

 

Woodbury

 

NJ

 

212,788

 

320,283

 

 

 

None

 

None

 

212,788

 

320,283

 

533,071

 

59,249

 

 

 

05/14/02

 

300

 

Las Vegas

 

NV

 

326,879

 

359,101

 

 

 

None

 

None

 

326,879

 

359,101

 

685,980

 

66,432

 

 

 

05/14/02

 

300

 

Las Vegas

 

NV

 

316,441

 

369,768

 

 

 

None

 

None

 

316,441

 

369,768

 

686,209

 

68,405

 

 

 

05/14/02

 

300

 

Las Vegas

 

NV

 

252,169

 

562,715

 

 

 

None

 

None

 

252,169

 

562,715

 

814,884

 

104,100

 

 

 

05/14/02

 

300

 

Sparks

 

NV

 

326,813

 

306,311

 

 

 

None

 

None

 

326,813

 

306,311

 

633,124

 

56,665

 

 

 

05/14/02

 

300

 

Albion

 

NY

 

170,589

 

317,424

 

 

 

None

 

None

 

170,589

 

317,424

 

488,013

 

98,922

 

 

 

03/31/99

 

300

 

Dansville

 

NY

 

181,664

 

337,991

 

 

 

None

 

None

 

181,664

 

337,991

 

519,655

 

105,332

 

 

 

03/31/99

 

300

 

East Amherst

 

NY

 

260,708

 

484,788

 

 

 

None

 

None

 

260,708

 

484,788

 

745,496

 

151,084

 

 

 

03/31/99

 

300

 

East Syracuse

 

NY

 

250,609

 

466,264

 

 

 

None

 

None

 

250,609

 

466,264

 

716,873

 

145,308

 

 

 

03/31/99

 

300

 

Johnson City

 

NY

 

242,863

 

451,877

 

 

 

None

 

None

 

242,863

 

451,877

 

694,740

 

140,824

 

 

 

03/31/99

 

300

 

Wellsville

 

NY

 

161,331

 

300,231

 

 

 

None

 

None

 

161,331

 

300,231

 

461,562

 

93,564

 

 

 

03/31/99

 

300

 

West Amherst

 

NY

 

268,692

 

499,619

 

 

 

None

 

None

 

268,692

 

499,619

 

768,311

 

155,706

 

 

 

03/31/99

 

300

 

Akron

 

OH

 

139,126

 

460,334

 

 

 

None

 

None

 

139,126

 

460,334

 

599,460

 

171,053

 

 

 

09/18/97

 

300

 

Beaver Creek

 

OH

 

349,091

 

251,127

 

 

 

None

 

None

 

349,091

 

251,127

 

600,218

 

23,020

 

 

 

09/17/04

 

300

 

Beavercreek

 

OH

 

205,000

 

492,538

 

 

 

None

 

None

 

205,000

 

492,538

 

697,538

 

192,910

 

02/13/97

 

09/09/96

 

300

 

Canal Winchester

 

OH

 

443,751

 

825,491

 

 

 

None

 

None

 

443,751

 

825,491

 

1,269,242

 

131,748

 

 

 

08/21/02

 

300

 

Centerville

 

OH

 

305,000

 

420,448

 

 

 

None

 

None

 

305,000

 

420,448

 

725,448

 

175,888

 

07/24/96

 

06/28/96

 

300

 

 

F-5



 

 

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cincinnati

 

OH

 

211,185

 

392,210

 

 

 

None

 

None

 

211,185

 

392,210

 

603,395

 

49,026

 

 

 

11/03/03

 

300

 

Cincinnati

 

OH

 

305,556

 

244,662

 

 

 

None

 

None

 

305,556

 

244,662

 

550,218

 

22,427

 

 

 

09/17/04

 

300

 

Cincinnati

 

OH

 

589,286

 

160,932

 

 

 

None

 

None

 

589,286

 

160,932

 

750,218

 

14,752

 

 

 

09/17/04

 

300

 

Cincinnati

 

OH

 

159,375

 

265,842

 

 

 

None

 

None

 

159,375

 

265,842

 

425,217

 

24,368

 

 

 

09/17/04

 

300

 

Cincinnati

 

OH

 

350,000

 

300,217

 

 

 

None

 

None

 

350,000

 

300,217

 

650,217

 

24,518

 

 

 

12/20/04

 

300

 

Cinncinati

 

OH

 

293,005

 

201,340

 

 

 

None

 

None

 

293,005

 

201,340

 

494,345

 

74,761

 

 

 

09/17/97

 

300

 

Cleveland

 

OH

 

215,111

 

216,517

 

 

 

None

 

None

 

215,111

 

216,517

 

431,628

 

39,334

 

 

 

06/27/02

 

300

 

Columbus

 

OH

 

71,098

 

329,627

 

 

 

None

 

195

 

71,098

 

329,822

 

400,920

 

289,470

 

 

 

10/02/85

 

300

 

Columbus

 

OH

 

75,761

 

351,247

 

 

 

None

 

168

 

75,761

 

351,415

 

427,176

 

308,075

 

 

 

10/24/85

 

300

 

Columbus

 

OH

 

190,000

 

260,162

 

 

 

None

 

None

 

190,000

 

260,162

 

450,162

 

23,848

 

 

 

09/17/04

 

300

 

Columbus

 

OH

 

214,737

 

85,425

 

 

 

None

 

None

 

214,737

 

85,425

 

300,162

 

7,830

 

 

 

09/17/04

 

300

 

Columbus

 

OH

 

432,110

 

386,553

 

 

 

None

 

None

 

432,110

 

386,553

 

818,663

 

56,049

 

 

 

05/27/03

 

300

 

Columbus

 

OH

 

466,696

 

548,133

 

 

 

None

 

None

 

466,696

 

548,133

 

1,014,829

 

79,478

 

 

 

05/27/03

 

300

 

Columbus

 

OH

 

337,679

 

272,484

 

 

 

None

 

None

 

337,679

 

272,484

 

610,163

 

24,977

 

 

 

09/17/04

 

300

 

Columbus

 

OH

 

371,429

 

278,734

 

 

 

None

 

None

 

371,429

 

278,734

 

650,163

 

25,550

 

 

 

09/17/04

 

300

 

Columbus

 

OH

 

245,036

 

470,468

 

 

 

None

 

None

 

245,036

 

470,468

 

715,504

 

207,790

 

 

 

12/22/95

 

300

 

Cuyahoga Falls

 

OH

 

253,750

 

271,400

 

 

 

None

 

None

 

253,750

 

271,400

 

525,150

 

24,878

 

 

 

09/17/04

 

300

 

Dayton

 

OH

 

70,000

 

324,538

 

 

 

None

 

271

 

70,000

 

324,809

 

394,809

 

284,668

 

 

 

10/31/85

 

300

 

Dublin

 

OH

 

437,887

 

428,046

 

 

 

None

 

None

 

437,887

 

428,046

 

865,933

 

62,065

 

 

 

05/27/03

 

300

 

Eastlake

 

OH

 

321,347

 

459,774

 

 

 

None

 

None

 

321,347

 

459,774

 

781,121

 

203,067

 

 

 

12/22/95

 

300

 

Fairfield

 

OH

 

323,408

 

235,024

 

 

 

None

 

None

 

323,408

 

235,024

 

558,432

 

87,292

 

 

 

09/17/97

 

300

 

Fairlawn

 

OH

 

280,000

 

270,150

 

 

 

None

 

None

 

280,000

 

270,150

 

550,150

 

24,763

 

 

 

09/17/04

 

300

 

Findlay

 

OH

 

283,515

 

397,004

 

 

 

None

 

None

 

283,515

 

397,004

 

680,519

 

143,587

 

 

 

12/24/97

 

300

 

Hamilton

 

OH

 

252,608

 

413,279

 

 

 

None

 

None

 

252,608

 

413,279

 

665,887

 

157,732

 

03/31/97

 

10/04/96

 

300

 

Huber Heights

 

OH

 

282,000

 

449,381

 

 

 

None

 

None

 

282,000

 

449,381

 

731,381

 

179,003

 

12/03/96

 

07/18/96

 

300

 

Lima

 

OH

 

241,132

 

114,085

 

 

 

None

 

None

 

241,132

 

114,085

 

355,217

 

10,457

 

 

 

09/17/04

 

300

 

Marion

 

OH

 

100,000

 

275,162

 

 

 

None

 

None

 

100,000

 

275,162

 

375,162

 

22,472

 

 

 

12/20/04

 

300

 

Mason

 

OH

 

310,990

 

405,373

 

 

 

None

 

None

 

310,990

 

405,373

 

716,363

 

58,778

 

 

 

05/27/03

 

300

 

Miamisburg

 

OH

 

63,996

 

296,701

 

 

 

None

 

None

 

63,996

 

296,701

 

360,697

 

260,450

 

 

 

10/08/85

 

300

 

Middleburg Hghts

 

OH

 

317,308

 

307,842

 

 

 

None

 

None

 

317,308

 

307,842

 

625,150

 

28,218

 

 

 

09/17/04

 

300

 

Milford

 

OH

 

353,324

 

269,997

 

 

 

None

 

None

 

353,324

 

269,997

 

623,321

 

100,308

 

 

 

09/18/97

 

300

 

Mt. Vernon

 

OH

 

216,115

 

375,357

 

 

 

None

 

None

 

216,115

 

375,357

 

591,472

 

135,754

 

 

 

12/30/97

 

300

 

Northwood

 

OH

 

65,978

 

263,912

 

 

 

None

 

1,179

 

65,978

 

265,091

 

331,069

 

264,254

 

 

 

09/12/86

 

180

 

Norwalk

 

OH

 

200,205

 

366,000

 

 

 

None

 

None

 

200,205

 

366,000

 

566,205

 

132,369

 

 

 

12/19/97

 

300

 

Parma

 

OH

 

268,966

 

381,184

 

 

 

None

 

None

 

268,966

 

381,184

 

650,150

 

34,942

 

 

 

09/17/04

 

300

 

Reynoldsburg

 

OH

 

267,750

 

497,371

 

 

 

None

 

None

 

267,750

 

497,371

 

765,121

 

45,592

 

 

 

09/15/04

 

300

 

Reynoldsburg

 

OH

 

374,000

 

176,162

 

 

 

None

 

None

 

374,000

 

176,162

 

550,162

 

16,148

 

 

 

09/17/04

 

300

 

S. Euclid

 

OH

 

337,593

 

451,944

 

 

 

None

 

None

 

337,593

 

451,944

 

789,537

 

65,532

 

 

 

05/27/03

 

300

 

Sandusky

 

OH

 

264,708

 

404,011

 

 

 

None

 

None

 

264,708

 

404,011

 

668,719

 

146,121

 

 

 

12/19/97

 

300

 

Solon

 

OH

 

794,305

 

222,797

 

 

 

None

 

None

 

794,305

 

222,797

 

1,017,102

 

32,306

 

 

 

05/27/03

 

300

 

Springboro

 

OH

 

191,911

 

522,902

 

 

 

None

 

None

 

191,911

 

522,902

 

714,813

 

204,644

 

 

 

03/07/97

 

300

 

Springfield

 

OH

 

320,000

 

280,217

 

 

 

None

 

None

 

320,000

 

280,217

 

600,217

 

25,686

 

 

 

09/17/04

 

300

 

Springfield

 

OH

 

189,091

 

136,127

 

 

 

None

 

None

 

189,091

 

136,127

 

325,218

 

12,478

 

 

 

09/17/04

 

300

 

Stow

 

OH

 

310,000

 

415,150

 

 

 

None

 

None

 

310,000

 

415,150

 

725,150

 

38,055

 

 

 

09/17/04

 

300

 

Toledo

 

OH

 

120,000

 

230,217

 

 

 

None

 

None

 

120,000

 

230,217

 

350,217

 

21,103

 

 

 

09/17/04

 

300

 

Toledo

 

OH

 

250,000

 

175,217

 

 

 

None

 

None

 

250,000

 

175,217

 

425,217

 

16,061

 

 

 

09/17/04

 

300

 

Toledo

 

OH

 

320,000

 

280,217

 

 

 

None

 

None

 

320,000

 

280,217

 

600,217

 

25,686

 

 

 

09/17/04

 

300

 

Toledo

 

OH

 

250,000

 

530,217

 

 

 

None

 

None

 

250,000

 

530,217

 

780,217

 

48,603

 

 

 

09/17/04

 

300

 

Toledo

 

OH

 

91,655

 

366,621

 

 

 

None

 

1,179

 

91,655

 

367,800

 

459,455

 

366,963

 

 

 

09/12/86

 

180

 

 

F-6



 

 

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Toledo

 

OH

 

73,408

 

293,632

 

 

 

None

 

1,179

 

73,408

 

294,811

 

368,219

 

293,973

 

 

 

09/12/86

 

180

 

West Chester

 

OH

 

446,449

 

768,644

 

 

 

None

 

None

 

446,449

 

768,644

 

1,215,093

 

105,433

 

06/27/03

 

03/11/03

 

300

 

Zanesville

 

OH

 

125,000

 

300,162

 

 

 

None

 

None

 

125,000

 

300,162

 

425,162

 

27,514

 

 

 

09/17/04

 

300

 

Midwest City

 

OK

 

106,312

 

333,551

 

 

 

None

 

None

 

106,312

 

333,551

 

439,863

 

111,821

 

08/06/98

 

08/08/97

 

300

 

The Village

 

OK

 

143,655

 

295,422

 

 

 

None

 

None

 

143,655

 

295,422

 

439,077

 

102,920

 

03/06/98

 

07/29/97

 

300

 

Portland

 

OR

 

251,499

 

345,952

 

 

 

None

 

None

 

251,499

 

345,952

 

597,451

 

58,811

 

 

 

09/26/02

 

300

 

Salem

 

OR

 

337,711

 

253,855

 

 

 

None

 

None

 

337,711

 

253,855

 

591,566

 

46,961

 

 

 

05/14/02

 

300

 

Bethel Park

 

PA

 

299,595

 

331,264

 

 

 

None

 

None

 

299,595

 

331,264

 

630,859

 

119,815

 

 

 

12/19/97

 

300

 

Bethlehem

 

PA

 

275,328

 

389,067

 

 

 

None

 

None

 

275,328

 

389,067

 

664,395

 

140,719

 

 

 

12/19/97

 

300

 

Bethlehem

 

PA

 

229,162

 

310,526

 

 

 

None

 

None

 

229,162

 

310,526

 

539,688

 

112,303

 

 

 

12/24/97

 

300

 

Bridgeville

 

PA

 

275,000

 

375,150

 

 

 

None

 

None

 

275,000

 

375,150

 

650,150

 

34,388

 

 

 

09/17/04

 

300

 

Coraopolis

 

PA

 

225,000

 

375,150

 

 

 

None

 

None

 

225,000

 

375,150

 

600,150

 

34,388

 

 

 

09/17/04

 

300

 

Harrisburg

 

PA

 

131,529

 

220,317

 

 

 

(2,515

)

None

 

131,529

 

217,802

 

349,331

 

40,755

 

 

 

05/14/02

 

300

 

Monroeville

 

PA

 

275,000

 

250,150

 

 

 

None

 

None

 

275,000

 

250,150

 

525,150

 

22,930

 

 

 

09/17/04

 

300

 

Philadelphia

 

PA

 

858,500

 

877,744

 

 

 

None

 

None

 

858,500

 

877,744

 

1,736,244

 

476,886

 

05/19/95

 

12/05/94

 

300

 

Pittsburgh

 

PA

 

378,715

 

685,374

 

 

 

None

 

None

 

378,715

 

685,374

 

1,064,089

 

114,583

 

08/22/02

 

01/17/02

 

300

 

Pittsburgh

 

PA

 

175,000

 

300,150

 

 

 

None

 

None

 

175,000

 

300,150

 

475,150

 

27,513

 

 

 

09/17/04

 

300

 

Pittsburgh

 

PA

 

121,429

 

303,721

 

 

 

None

 

None

 

121,429

 

303,721

 

425,150

 

27,841

 

 

 

09/17/04

 

300

 

Pittsburgh

 

PA

 

219,938

 

408,466

 

 

 

None

 

None

 

219,938

 

408,466

 

628,404

 

51,058

 

 

 

11/03/03

 

300

 

Pittsburgh

 

PA

 

243,750

 

406,400

 

 

 

None

 

None

 

243,750

 

406,400

 

650,150

 

37,253

 

 

 

09/17/04

 

300

 

Pittsburgh

 

PA

 

208,333

 

416,817

 

 

 

None

 

None

 

208,333

 

416,817

 

625,150

 

38,208

 

 

 

09/17/04

 

300

 

Warminster

 

PA

 

323,847

 

216,999

 

 

 

(3,929

)

None

 

323,847

 

213,070

 

536,917

 

40,141

 

 

 

05/14/02

 

300

 

Wexford

 

PA

 

284,375

 

240,775

 

 

 

None

 

None

 

284,375

 

240,775

 

525,150

 

22,071

 

 

 

09/17/04

 

300

 

York

 

PA

 

249,436

 

347,424

 

 

 

None

 

None

 

249,436

 

347,424

 

596,860

 

125,653

 

 

 

12/30/97

 

300

 

Charleston

 

SC

 

217,250

 

294,079

 

 

 

None

 

151

 

217,250

 

294,230

 

511,480

 

110,351

 

07/14/97

 

03/13/97

 

300

 

Columbia

 

SC

 

267,622

 

298,594

 

 

 

None

 

6,822

 

267,622

 

305,416

 

573,038

 

106,486

 

03/31/98

 

11/05/97

 

300

 

Greenville

 

SC

 

221,946

 

315,163

 

 

 

None

 

8,684

 

221,946

 

323,847

 

545,793

 

119,524

 

09/05/97

 

03/31/97

 

300

 

Lexington

 

SC

 

241,534

 

342,182

 

 

 

None

 

544

 

241,534

 

342,726

 

584,260

 

105,924

 

 

 

09/24/98

 

300

 

North Charleston

 

SC

 

174,980

 

341,466

 

 

 

None

 

15,319

 

174,980

 

356,785

 

531,765

 

125,152

 

08/06/98

 

03/12/98

 

300

 

Brentwood

 

TN

 

305,546

 

505,728

 

 

 

None

 

None

 

305,546

 

505,728

 

811,274

 

181,211

 

03/13/98

 

05/28/97

 

300

 

Hendersonville

 

TN

 

175,764

 

327,096

 

 

 

None

 

None

 

175,764

 

327,096

 

502,860

 

51,790

 

 

 

01/21/03

 

300

 

Hermitage

 

TN

 

204,296

 

172,695

 

 

 

None

 

None

 

204,296

 

172,695

 

376,991

 

31,946

 

 

 

05/14/02

 

300

 

Hermitage

 

TN

 

560,443

 

1,011,799

 

 

 

None

 

None

 

560,443

 

1,011,799

 

1,572,242

 

178,547

 

10/15/01

 

05/09/01

 

300

 

Madison

 

TN

 

175,769

 

327,068

 

 

 

None

 

None

 

175,769

 

327,068

 

502,837

 

51,786

 

 

 

01/21/03

 

300

 

Memphis

 

TN

 

108,094

 

217,079

 

 

 

None

 

None

 

108,094

 

217,079

 

325,173

 

40,157

 

 

 

05/14/02

 

300

 

Memphis

 

TN

 

214,110

 

193,591

 

 

 

None

 

None

 

214,110

 

193,591

 

407,701

 

35,811

 

 

 

05/14/02

 

300

 

Memphis

 

TN

 

215,017

 

216,794

 

 

 

None

 

None

 

215,017

 

216,794

 

431,811

 

39,384

 

 

 

06/27/02

 

300

 

Murfreesboro

 

TN

 

150,411

 

215,528

 

 

 

None

 

None

 

150,411

 

215,528

 

365,939

 

39,871

 

 

 

05/14/02

 

300

 

Nashville

 

TN

 

342,960

 

227,440

 

 

 

None

 

None

 

342,960

 

227,440

 

570,400

 

84,481

 

 

 

09/17/97

 

300

 

Carrollton

 

TX

 

174,284

 

98,623

 

 

 

None

 

None

 

174,284

 

98,623

 

272,907

 

18,243

 

 

 

05/14/02

 

300

 

Carrolton

 

TX

 

177,041

 

199,088

 

 

 

None

 

None

 

177,041

 

199,088

 

376,129

 

36,829

 

 

 

05/14/02

 

300

 

Dallas

 

TX

 

234,604

 

325,951

 

 

 

None

 

None

 

234,604

 

325,951

 

560,555

 

135,270

 

08/09/96

 

02/19/96

 

300

 

Fort Worth

 

TX

 

83,530

 

111,960

 

 

 

None

 

None

 

83,530

 

111,960

 

195,490

 

20,711

 

 

 

05/14/02

 

300

 

Houston

 

TX

 

285,000

 

369,697

 

 

 

None

 

None

 

285,000

 

369,697

 

654,697

 

136,132

 

08/08/97

 

08/08/97

 

300

 

Humble

 

TX

 

257,169

 

325,652

 

 

 

None

 

None

 

257,169

 

325,652

 

582,821

 

60,244

 

 

 

05/14/02

 

300

 

Lake Jackson

 

TX

 

197,170

 

256,376

 

 

 

None

 

None

 

197,170

 

256,376

 

453,546

 

47,428

 

 

 

05/14/02

 

300

 

Lewisville

 

TX

 

199,942

 

324,736

 

 

 

None

 

None

 

199,942

 

324,736

 

524,678

 

134,765

 

08/02/96

 

02/14/96

 

300

 

Lewisville

 

TX

 

130,238

 

207,683

 

 

 

None

 

None

 

130,238

 

207,683

 

337,921

 

37,729

 

 

 

06/27/02

 

300

 

San Antonio

 

TX

 

198,828

 

437,422

 

 

 

None

 

None

 

198,828

 

437,422

 

636,250

 

197,569

 

 

 

09/15/95

 

300

 

 

F-7



 

 

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Richmond

 

VA

 

403,549

 

876,981

 

 

 

None

 

None

 

403,549

 

876,981

 

1,280,530

 

102,716

 

07/08/04

 

10/17/02

 

300

 

Roanoke

 

VA

 

349,628

 

322,545

 

 

 

None

 

203

 

349,628

 

322,748

 

672,376

 

116,691

 

 

 

12/19/97

 

300

 

Warrenton

 

VA

 

186,723

 

241,173

 

 

 

None

 

None

 

186,723

 

241,173

 

427,896

 

44,613

 

 

 

05/14/02

 

300

 

Bremerton

 

WA

 

261,172

 

373,080

 

 

 

None

 

None

 

261,172

 

373,080

 

634,252

 

150,705

 

03/19/97

 

07/24/96

 

300

 

Milwaukee

 

WI

 

173,005

 

499,244

 

 

 

None

 

None

 

173,005

 

499,244

 

672,249

 

220,499

 

 

 

12/22/95

 

300

 

Milwaukee

 

WI

 

152,509

 

475,480

 

 

 

None

 

None

 

152,509

 

475,480

 

627,989

 

195,739

 

 

 

09/27/96

 

300

 

New Berlin

 

WI

 

188,491

 

466,268

 

 

 

None

 

None

 

188,491

 

466,268

 

654,759

 

205,935

 

 

 

12/22/95

 

300

 

Racine

 

WI

 

184,002

 

114,167

 

 

 

None

 

None

 

184,002

 

114,167

 

298,169

 

21,119

 

 

 

05/14/02

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive Tire Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Athens

 

AL

 

760,031

 

1,413,296

 

 

 

None

 

None

 

760,031

 

1,413,296

 

2,173,327

 

7,066

 

 

 

11/22/06

 

300

 

Auburn

 

AL

 

660,210

 

1,227,914

 

 

 

None

 

None

 

660,210

 

1,227,914

 

1,888,124

 

6,139

 

 

 

11/22/06

 

300

 

Birmingham

 

AL

 

635,111

 

1,180,712

 

 

 

None

 

None

 

635,111

 

1,180,712

 

1,815,823

 

5,903

 

 

 

11/22/06

 

300

 

Daphne

 

AL

 

876,139

 

1,628,925

 

 

 

None

 

None

 

876,139

 

1,628,925

 

2,505,064

 

8,144

 

 

 

11/22/06

 

300

 

Decatur

 

AL

 

635,111

 

1,181,302

 

 

 

None

 

None

 

635,111

 

1,181,302

 

1,816,413

 

5,906

 

 

 

11/22/06

 

300

 

Foley

 

AL

 

870,031

 

1,617,159

 

 

 

None

 

None

 

870,031

 

1,617,159

 

2,487,190

 

8,085

 

 

 

11/22/06

 

300

 

Gardendale

 

AL

 

580,205

 

1,078,888

 

 

 

None

 

None

 

580,205

 

1,078,888

 

1,659,093

 

5,394

 

 

 

11/22/06

 

300

 

Hoover

 

AL

 

504,396

 

938,101

 

 

 

None

 

None

 

504,396

 

938,101

 

1,442,497

 

4,690

 

 

 

11/22/06

 

300

 

Hoover

 

AL

 

620,270

 

1,153,295

 

 

 

None

 

None

 

620,270

 

1,153,295

 

1,773,565

 

5,766

 

 

 

11/22/06

 

300

 

Huntsville

 

AL

 

499,843

 

929,665

 

 

 

None

 

None

 

499,843

 

929,665

 

1,429,508

 

4,648

 

 

 

11/22/06

 

300

 

Huntsville

 

AL

 

635,111

 

1,181,302

 

 

 

None

 

None

 

635,111

 

1,181,302

 

1,816,413

 

5,906

 

 

 

11/22/06

 

300

 

Madison

 

AL

 

635,111

 

1,181,302

 

 

 

None

 

None

 

635,111

 

1,181,302

 

1,816,413

 

5,906

 

 

 

11/22/06

 

300

 

Mobile

 

AL

 

635,111

 

1,181,302

 

 

 

None

 

None

 

635,111

 

1,181,302

 

1,816,413

 

5,906

 

 

 

11/22/06

 

300

 

Mobile

 

AL

 

525,750

 

977,612

 

 

 

None

 

None

 

525,750

 

977,612

 

1,503,362

 

4,887

 

 

 

11/22/06

 

300

 

Orange Beach

 

AL

 

630,244

 

1,171,839

 

 

 

None

 

None

 

630,244

 

1,171,839

 

1,802,083

 

5,858

 

 

 

11/22/06

 

300

 

Pelham

 

AL

 

635,111

 

1,180,712

 

 

 

None

 

None

 

635,111

 

1,180,712

 

1,815,823

 

5,903

 

 

 

11/22/06

 

300

 

Phenix City

 

AL

 

630,244

 

1,171,826

 

 

 

None

 

None

 

630,244

 

1,171,826

 

1,802,070

 

5,858

 

 

 

11/22/06

 

300

 

Tucson

 

AZ

 

178,297

 

396,004

 

 

 

None

 

338

 

178,297

 

396,342

 

574,639

 

262,758

 

 

 

01/19/90

 

300

 

Arvada

 

CO

 

301,489

 

931,092

 

 

 

None

 

None

 

301,489

 

931,092

 

1,232,581

 

228,155

 

09/22/00

 

11/18/99

 

300

 

Aurora

 

CO

 

221,691

 

492,382

 

 

 

None

 

None

 

221,691

 

492,382

 

714,073

 

326,431

 

 

 

01/29/90

 

300

 

Aurora

 

CO

 

353,283

 

1,135,051

 

 

 

None

 

None

 

353,283

 

1,135,051

 

1,488,334

 

262,990

 

01/03/01

 

03/10/00

 

300

 

Colorado Springs

 

CO

 

280,193

 

622,317

 

 

 

None

 

None

 

280,193

 

622,317

 

902,510

 

412,573

 

 

 

01/23/90

 

300

 

Colorado Springs

 

CO

 

192,988

 

433,542

 

 

 

None

 

None

 

192,988

 

433,542

 

626,530

 

242,641

 

 

 

05/20/93

 

300

 

Denver

 

CO

 

688,292

 

1,331,224

 

 

 

None

 

None

 

688,292

 

1,331,224

 

2,019,516

 

212,771

 

01/10/03

 

05/30/02

 

300

 

Westminster

 

CO

 

526,620

 

1,099,523

 

 

 

None

 

None

 

526,620

 

1,099,523

 

1,626,143

 

254,757

 

01/12/01

 

01/18/00

 

300

 

Destin

 

FL

 

1,034,411

 

1,922,393

 

 

 

None

 

None

 

1,034,411

 

1,922,393

 

2,956,804

 

9,611

 

 

 

11/22/06

 

300

 

Ft. Walton Bch

 

FL

 

635,111

 

1,180,835

 

 

 

None

 

None

 

635,111

 

1,180,835

 

1,815,946

 

5,903

 

 

 

11/22/06

 

300

 

Ft. Walton Bch

 

FL

 

635,111

 

1,180,835

 

 

 

None

 

None

 

635,111

 

1,180,835

 

1,815,946

 

5,903

 

 

 

11/22/06

 

300

 

Lakeland

 

FL

 

500,000

 

645,402

 

 

 

None

 

None

 

500,000

 

645,402

 

1,145,402

 

214,247

 

06/04/98

 

12/31/97

 

300

 

Milton

 

FL

 

635,111

 

1,180,947

 

 

 

None

 

None

 

635,111

 

1,180,947

 

1,816,058

 

5,904

 

 

 

11/22/06

 

300

 

Niceville

 

FL

 

920,803

 

1,711,423

 

 

 

None

 

None

 

920,803

 

1,711,423

 

2,632,226

 

8,556

 

 

 

11/22/06

 

300

 

Orlando

 

FL

 

635,111

 

1,180,878

 

 

 

None

 

None

 

635,111

 

1,180,878

 

1,815,989

 

5,904

 

 

 

11/22/06

 

300

 

Orlando

 

FL

 

630,244

 

1,171,826

 

 

 

None

 

None

 

630,244

 

1,171,826

 

1,802,070

 

5,858

 

 

 

11/22/06

 

300

 

Oviedo

 

FL

 

971,996

 

1,806,583

 

 

 

None

 

None

 

971,996

 

1,806,583

 

2,778,579

 

9,032

 

 

 

11/22/06

 

300

 

Pace

 

FL

 

630,244

 

1,171,795

 

 

 

None

 

None

 

630,244

 

1,171,795

 

1,802,039

 

5,858

 

 

 

11/22/06

 

300

 

Panama City Bch

 

FL

 

635,111

 

1,180,878

 

 

 

None

 

None

 

635,111

 

1,180,878

 

1,815,989

 

5,904

 

 

 

11/22/06

 

300

 

Pensacola

 

FL

 

308,067

 

573,511

 

 

 

None

 

None

 

308,067

 

573,511

 

881,578

 

2,867

 

 

 

11/22/06

 

300

 

Pensacola

 

FL

 

635,111

 

1,180,865

 

 

 

None

 

None

 

635,111

 

1,180,865

 

1,815,976

 

5,904

 

 

 

11/22/06

 

300

 

Pensacola

 

FL

 

588,305

 

1,093,933

 

 

 

None

 

None

 

588,305

 

1,093,933

 

1,682,238

 

5,469

 

 

 

11/22/06

 

300

 

 

F-8



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sanford

 

FL

 

630,244

 

1,171,826

 

None

 

None

 

630,244

 

1,171,826

 

1,802,070

 

5,858

 

 

 

11/22/06

 

300

 

St. Cloud

 

FL

 

525,207

 

976,770

 

None

 

None

 

525,207

 

976,770

 

1,501,977

 

4,883

 

 

 

11/22/06

 

300

 

Tallahassee

 

FL

 

419,902

 

781,191

 

None

 

None

 

419,902

 

781,191

 

1,201,093

 

3,905

 

 

 

11/22/06

 

300

 

Tallahassee

 

FL

 

611,916

 

1,137,788

 

None

 

None

 

611,916

 

1,137,788

 

1,749,704

 

5,688

 

 

 

11/22/06

 

300

 

Tampa

 

FL

 

427,395

 

472,030

 

None

 

None

 

427,395

 

472,030

 

899,425

 

156,716

 

06/10/98

 

12/05/97

 

300

 

Union Park

 

FL

 

1,004,103

 

1,866,089

 

None

 

None

 

1,004,103

 

1,866,089

 

2,870,192

 

9,330

 

 

 

11/22/06

 

300

 

Alpharetta

 

GA

 

630,244

 

1,171,672

 

None

 

None

 

630,244

 

1,171,672

 

1,801,916

 

5,858

 

 

 

11/22/06

 

300

 

Columbus

 

GA

 

630,244

 

1,171,790

 

None

 

None

 

630,244

 

1,171,790

 

1,802,034

 

5,858

 

 

 

11/22/06

 

300

 

Conyers

 

GA

 

635,111

 

1,180,829

 

None

 

None

 

635,111

 

1,180,829

 

1,815,940

 

5,903

 

 

 

11/22/06

 

300

 

Conyers

 

GA

 

531,935

 

1,180,296

 

None

 

None

 

531,935

 

1,180,296

 

1,712,231

 

221,974

 

03/28/02

 

11/13/01

 

300

 

Duluth

 

GA

 

638,509

 

1,186,594

 

None

 

None

 

638,509

 

1,186,594

 

1,825,103

 

148,320

 

 

 

11/29/03

 

300

 

Hiram

 

GA

 

635,111

 

1,180,819

 

None

 

None

 

635,111

 

1,180,819

 

1,815,930

 

5,903

 

 

 

11/22/06

 

300

 

Kennesaw

 

GA

 

519,903

 

966,982

 

None

 

None

 

519,903

 

966,982

 

1,486,885

 

4,834

 

 

 

11/22/06

 

300

 

Lawrenceville

 

GA

 

635,111

 

1,180,940

 

None

 

None

 

635,111

 

1,180,940

 

1,816,051

 

5,904

 

 

 

11/22/06

 

300

 

Marietta

 

GA

 

500,293

 

930,459

 

None

 

None

 

500,293

 

930,459

 

1,430,752

 

4,652

 

 

 

11/22/06

 

300

 

Mcdonough

 

GA

 

635,111

 

1,180,835

 

None

 

None

 

635,111

 

1,180,835

 

1,815,946

 

5,903

 

 

 

11/22/06

 

300

 

Norcross

 

GA

 

503,773

 

936,905

 

None

 

None

 

503,773

 

936,905

 

1,440,678

 

4,684

 

 

 

11/22/06

 

300

 

Peachtree City

 

GA

 

625,316

 

1,162,629

 

None

 

None

 

625,316

 

1,162,629

 

1,787,945

 

5,812

 

 

 

11/22/06

 

300

 

Roswell

 

GA

 

515,617

 

958,940

 

None

 

None

 

515,617

 

958,940

 

1,474,557

 

4,794

 

 

 

11/22/06

 

300

 

Sandy Springs

 

GA

 

586,211

 

1,090,043

 

None

 

None

 

586,211

 

1,090,043

 

1,676,254

 

5,449

 

 

 

11/22/06

 

300

 

Stockbridge

 

GA

 

632,128

 

1,175,280

 

None

 

None

 

632,128

 

1,175,280

 

1,807,408

 

5,876

 

 

 

11/22/06

 

300

 

Aurora

 

IL

 

513,204

 

953,885

 

None

 

None

 

513,204

 

953,885

 

1,467,089

 

119,232

 

 

 

11/29/03

 

300

 

Joliet

 

IL

 

452,267

 

840,716

 

None

 

None

 

452,267

 

840,716

 

1,292,983

 

105,085

 

 

 

11/29/03

 

300

 

Niles

 

IL

 

366,969

 

682,306

 

None

 

None

 

366,969

 

682,306

 

1,049,275

 

85,284

 

 

 

11/29/03

 

300

 

Orland Park

 

IL

 

663,087

 

1,232,240

 

None

 

None

 

663,087

 

1,232,240

 

1,895,327

 

154,026

 

 

 

11/29/03

 

300

 

Vernon Hills

 

IL

 

524,948

 

975,668

 

None

 

None

 

524,948

 

975,668

 

1,500,616

 

121,955

 

 

 

11/29/03

 

300

 

Village of Lombar

 

IL

 

428,170

 

795,965

 

None

 

2,000

 

428,170

 

797,965

 

1,226,135

 

99,667

 

 

 

11/29/03

 

300

 

West Dundee

 

IL

 

530,835

 

986,628

 

None

 

None

 

530,835

 

986,628

 

1,517,463

 

123,324

 

 

 

11/29/03

 

300

 

Overland Park

 

KS

 

1,101,841

 

2,047,067

 

None

 

None

 

1,101,841

 

2,047,067

 

3,148,908

 

255,879

 

 

 

11/29/03

 

300

 

Allston

 

MA

 

576,505

 

1,071,520

 

None

 

None

 

576,505

 

1,071,520

 

1,648,025

 

133,935

 

 

 

11/29/03

 

300

 

Shrewsbury

 

MA

 

721,065

 

1,339,913

 

None

 

None

 

721,065

 

1,339,913

 

2,060,978

 

167,485

 

 

 

11/29/03

 

300

 

Waltham

 

MA

 

338,955

 

630,279

 

None

 

None

 

338,955

 

630,279

 

969,234

 

78,781

 

 

 

11/29/03

 

300

 

Weymouth

 

MA

 

752,234

 

1,397,799

 

None

 

None

 

752,234

 

1,397,799

 

2,150,033

 

174,721

 

 

 

11/29/03

 

300

 

Woburn

 

MA

 

676,968

 

1,258,018

 

None

 

None

 

676,968

 

1,258,018

 

1,934,986

 

157,248

 

 

 

11/29/03

 

300

 

Annapolis

 

MD

 

780,806

 

1,450,860

 

None

 

None

 

780,806

 

1,450,860

 

2,231,666

 

181,353

 

 

 

11/29/03

 

300

 

Bowie

 

MD

 

734,558

 

1,364,970

 

None

 

None

 

734,558

 

1,364,970

 

2,099,528

 

170,617

 

 

 

11/29/03

 

300

 

Capital Heights

 

MD

 

701,705

 

1,303,958

 

None

 

None

 

701,705

 

1,303,958

 

2,005,663

 

162,991

 

 

 

11/29/03

 

300

 

Germantown

 

MD

 

808,296

 

1,501,913

 

None

 

None

 

808,296

 

1,501,913

 

2,310,209

 

187,735

 

 

 

11/29/03

 

300

 

Waldorf

 

MD

 

427,033

 

793,854

 

None

 

None

 

427,033

 

793,854

 

1,220,887

 

99,228

 

 

 

11/29/03

 

300

 

Eagan

 

MN

 

902,443

 

845,536

 

None

 

300

 

902,443

 

845,836

 

1,748,279

 

283,500

 

 

 

02/20/98

 

300

 

Ferguson

 

MO

 

386,112

 

717,856

 

None

 

None

 

386,112

 

717,856

 

1,103,968

 

89,728

 

 

 

11/29/03

 

300

 

Grandview

 

MO

 

347,150

 

711,024

 

None

 

None

 

347,150

 

711,024

 

1,058,174

 

235,856

 

08/20/98

 

02/20/98

 

300

 

Independence

 

MO

 

721,020

 

1,339,829

 

None

 

None

 

721,020

 

1,339,829

 

2,060,849

 

167,475

 

 

 

11/29/03

 

300

 

Charlotte

 

NC

 

181,662

 

338,164

 

None

 

None

 

181,662

 

338,164

 

519,826

 

42,266

 

 

 

11/29/03

 

300

 

Matthews

 

NC

 

489,063

 

909,052

 

None

 

None

 

489,063

 

909,052

 

1,398,115

 

113,627

 

 

 

11/29/03

 

300

 

Omaha

 

NE

 

253,128

 

810,922

 

None

 

None

 

253,128

 

810,922

 

1,064,050

 

236,567

 

07/22/99

 

03/04/99

 

300

 

Manchester

 

NH

 

722,532

 

1,342,636

 

None

 

None

 

722,532

 

1,342,636

 

2,065,168

 

167,825

 

 

 

11/29/03

 

300

 

Newington

 

NH

 

690,753

 

1,283,624

 

None

 

None

 

690,753

 

1,283,624

 

1,974,377

 

160,449

 

 

 

11/29/03

 

300

 

Salem

 

NH

 

597,833

 

1,111,059

 

None

 

None

 

597,833

 

1,111,059

 

1,708,892

 

138,878

 

 

 

11/29/03

 

300

 

 

F-9



 

 

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deptford

 

NJ

 

619,376

 

1,151,062

 

 

 

None

 

None

 

619,376

 

1,151,062

 

1,770,438

 

143,879

 

 

 

11/29/03

 

300

 

Maple Shade

 

NJ

 

508,285

 

944,750

 

 

 

None

 

None

 

508,285

 

944,750

 

1,453,035

 

118,090

 

 

 

11/29/03

 

300

 

Akron

 

OH

 

242,133

 

450,467

 

 

 

None

 

None

 

242,133

 

450,467

 

692,600

 

56,304

 

 

 

11/29/03

 

300

 

Cambridge

 

OH

 

103,368

 

192,760

 

 

 

None

 

7

 

103,368

 

192,767

 

296,135

 

24,093

 

 

 

11/29/03

 

300

 

Canton

 

OH

 

337,161

 

626,948

 

 

 

None

 

None

 

337,161

 

626,948

 

964,109

 

78,364

 

 

 

11/29/03

 

300

 

Cleveland

 

OH

 

582,107

 

1,081,848

 

 

 

None

 

None

 

582,107

 

1,081,848

 

1,663,955

 

135,227

 

 

 

11/29/03

 

300

 

Columbus

 

OH

 

385,878

 

717,422

 

 

 

None

 

None

 

385,878

 

717,422

 

1,103,300

 

89,674

 

 

 

11/29/03

 

300

 

Oklahoma City

 

OK

 

509,370

 

752,691

 

 

 

None

 

None

 

509,370

 

752,691

 

1,262,061

 

227,233

 

04/14/99

 

09/24/98

 

300

 

Oklahoma City

 

OK

 

404,815

 

771,625

 

 

 

None

 

None

 

404,815

 

771,625

 

1,176,440

 

232,929

 

04/09/99

 

10/16/98

 

300

 

Greensburg

 

PA

 

594,891

 

1,105,589

 

 

 

None

 

None

 

594,891

 

1,105,589

 

1,700,480

 

138,195

 

 

 

11/29/03

 

300

 

Lancaster

 

PA

 

431,050

 

801,313

 

 

 

None

 

None

 

431,050

 

801,313

 

1,232,363

 

100,160

 

 

 

11/29/03

 

300

 

Mechanicsburg

 

PA

 

455,854

 

847,377

 

 

 

None

 

None

 

455,854

 

847,377

 

1,303,231

 

105,918

 

 

 

11/29/03

 

300

 

Monroeville

 

PA

 

723,660

 

1,344,733

 

 

 

None

 

None

 

723,660

 

1,344,733

 

2,068,393

 

168,087

 

 

 

11/29/03

 

300

 

Philadelphia

 

PA

 

334,939

 

622,821

 

 

 

None

 

None

 

334,939

 

622,821

 

957,760

 

77,849

 

 

 

11/29/03

 

300

 

Pittsburgh

 

PA

 

384,756

 

715,339

 

 

 

None

 

None

 

384,756

 

715,339

 

1,100,095

 

89,413

 

 

 

11/29/03

 

300

 

York

 

PA

 

389,291

 

723,760

 

 

 

None

 

None

 

389,291

 

723,760

 

1,113,051

 

90,466

 

 

 

11/29/03

 

300

 

Columbia

 

SC

 

343,785

 

295,001

 

 

 

183,130

 

25,941

 

343,785

 

504,072

 

847,857

 

175,119

 

05/27/97

 

02/07/97

 

300

 

Sioux Falls

 

SD

 

332,979

 

498,108

 

 

 

None

 

None

 

332,979

 

498,108

 

831,087

 

166,880

 

06/01/99

 

02/27/98

 

300

 

Goodlettsville

 

TN

 

601,306

 

1,117,504

 

 

 

None

 

None

 

601,306

 

1,117,504

 

1,718,810

 

139,684

 

 

 

11/29/03

 

300

 

Arlington

 

TX

 

599,558

 

1,114,256

 

 

 

None

 

None

 

599,558

 

1,114,256

 

1,713,814

 

139,278

 

 

 

11/29/03

 

300

 

Austin

 

TX

 

185,454

 

411,899

 

 

 

None

 

None

 

185,454

 

411,899

 

597,353

 

271,771

 

 

 

02/06/90

 

300

 

Austin

 

TX

 

710,485

 

1,320,293

 

 

 

None

 

None

 

710,485

 

1,320,293

 

2,030,778

 

165,032

 

 

 

11/29/03

 

300

 

Austin

 

TX

 

590,828

 

1,098,073

 

 

 

None

 

None

 

590,828

 

1,098,073

 

1,688,901

 

137,254

 

 

 

11/29/03

 

300

 

Austin

 

TX

 

569,909

 

1,059,195

 

 

 

None

 

None

 

569,909

 

1,059,195

 

1,629,104

 

132,395

 

 

 

11/29/03

 

300

 

Austin

 

TX

 

532,497

 

989,715

 

 

 

None

 

None

 

532,497

 

989,715

 

1,522,212

 

123,710

 

 

 

11/29/03

 

300

 

Carrollton

 

TX

 

568,401

 

1,056,394

 

 

 

None

 

None

 

568,401

 

1,056,394

 

1,624,795

 

132,045

 

 

 

11/29/03

 

300

 

Conroe

 

TX

 

396,068

 

736,346

 

 

 

None

 

None

 

396,068

 

736,346

 

1,132,414

 

92,039

 

 

 

11/29/03

 

300

 

Dallas

 

TX

 

191,267

 

424,811

 

 

 

None

 

15,209

 

191,267

 

440,020

 

631,287

 

287,210

 

 

 

01/26/90

 

300

 

Fort Worth

 

TX

 

543,950

 

1,010,984

 

 

 

None

 

None

 

543,950

 

1,010,984

 

1,554,934

 

126,369

 

 

 

11/29/03

 

300

 

Garland

 

TX

 

242,887

 

539,461

 

 

 

None

 

None

 

242,887

 

539,461

 

782,348

 

357,642

 

 

 

01/19/90

 

300

 

Harlingen

 

TX

 

134,599

 

298,948

 

 

 

None

 

None

 

134,599

 

298,948

 

433,547

 

198,192

 

 

 

01/17/90

 

300

 

Houston

 

TX

 

151,018

 

335,417

 

 

 

None

 

141

 

151,018

 

335,558

 

486,576

 

222,446

 

 

 

01/25/90

 

300

 

Houston

 

TX

 

392,113

 

729,002

 

 

 

None

 

None

 

392,113

 

729,002

 

1,121,115

 

91,121

 

 

 

11/29/03

 

300

 

Houston

 

TX

 

1,030,379

 

1,914,353

 

 

 

None

 

None

 

1,030,379

 

1,914,353

 

2,944,732

 

239,290

 

 

 

11/29/03

 

300

 

Houston

 

TX

 

619,101

 

1,150,551

 

 

 

None

 

None

 

619,101

 

1,150,551

 

1,769,652

 

143,815

 

 

 

11/29/03

 

300

 

Houston

 

TX

 

642,495

 

1,193,997

 

 

 

None

 

None

 

642,495

 

1,193,997

 

1,836,492

 

149,246

 

 

 

11/29/03

 

300

 

Houston

 

TX

 

872,866

 

1,621,829

 

 

 

None

 

None

 

872,866

 

1,621,829

 

2,494,695

 

202,725

 

 

 

11/29/03

 

300

 

Humble

 

TX

 

612,414

 

1,138,132

 

 

 

None

 

None

 

612,414

 

1,138,132

 

1,750,546

 

142,262

 

 

 

11/29/03

 

300

 

Leon Valley

 

TX

 

178,221

 

395,834

 

 

 

None

 

None

 

178,221

 

395,834

 

574,055

 

262,423

 

 

 

01/17/90

 

300

 

Leon Valley

 

TX

 

529,967

 

985,046

 

 

 

None

 

None

 

529,967

 

985,046

 

1,515,013

 

123,126

 

 

 

11/29/03

 

300

 

Mesquite

 

TX

 

591,538

 

1,099,363

 

 

 

None

 

None

 

591,538

 

1,099,363

 

1,690,901

 

137,416

 

 

 

11/29/03

 

300

 

N. Richland Hills

 

TX

 

509,861

 

947,707

 

 

 

None

 

None

 

509,861

 

947,707

 

1,457,568

 

118,459

 

 

 

11/29/03

 

300

 

Pasadena

 

TX

 

107,391

 

238,519

 

 

 

None

 

141

 

107,391

 

238,660

 

346,051

 

158,207

 

 

 

01/24/90

 

300

 

Plano

 

TX

 

187,564

 

417,157

 

 

 

700

 

None

 

187,564

 

417,857

 

605,421

 

276,388

 

 

 

01/18/90

 

300

 

Plano

 

TX

 

494,407

 

918,976

 

 

 

None

 

None

 

494,407

 

918,976

 

1,413,383

 

114,868

 

 

 

11/29/03

 

300

 

Richardson

 

TX

 

555,188

 

1,031,855

 

 

 

None

 

None

 

555,188

 

1,031,855

 

1,587,043

 

128,978

 

 

 

11/29/03

 

300

 

San Antonio

 

TX

 

245,164

 

544,518

 

 

 

None

 

None

 

245,164

 

544,518

 

789,682

 

359,273

 

 

 

02/14/90

 

300

 

San Antonio

 

TX

 

688,249

 

1,278,967

 

 

 

None

 

None

 

688,249

 

1,278,967

 

1,967,216

 

159,867

 

 

 

11/29/03

 

300

 

Stafford

 

TX

 

706,786

 

1,313,395

 

 

 

None

 

None

 

706,786

 

1,313,395

 

2,020,181

 

164,170

 

 

 

11/29/03

 

300

 

 

F-10



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Waco

 

TX

 

401,999

 

747,362

 

 

 

None

 

None

 

401,999

 

747,362

 

1,149,361

 

93,416

 

 

 

11/29/03

 

300

 

Webster

 

TX

 

600,261

 

1,115,563

 

 

 

None

 

None

 

600,261

 

1,115,563

 

1,715,824

 

139,441

 

 

 

11/29/03

 

300

 

Bountiful

 

UT

 

183,750

 

408,115

 

 

 

None

 

143

 

183,750

 

408,258

 

592,008

 

270,679

 

 

 

01/30/90

 

300

 

Alexandria

 

VA

 

542,791

 

1,008,832

 

 

 

None

 

None

 

542,791

 

1,008,832

 

1,551,623

 

126,100

 

 

 

11/29/03

 

300

 

Alexandria

 

VA

 

592,698

 

1,101,517

 

 

 

None

 

None

 

592,698

 

1,101,517

 

1,694,215

 

137,685

 

 

 

11/29/03

 

300

 

Lynchburg

 

VA

 

342,751

 

637,329

 

 

 

None

 

None

 

342,751

 

637,329

 

980,080

 

79,662

 

 

 

11/29/03

 

300

 

Woodbridge

 

VA

 

774,854

 

1,439,806

 

 

 

None

 

None

 

774,854

 

1,439,806

 

2,214,660

 

179,972

 

 

 

11/29/03

 

300

 

Tacoma

 

WA

 

187,111

 

415,579

 

 

 

None

 

108

 

187,111

 

415,687

 

602,798

 

275,600

 

 

 

01/25/90

 

300

 

Brown Deer

 

WI

 

257,408

 

802,141

 

 

 

None

 

None

 

257,408

 

802,141

 

1,059,549

 

258,084

 

12/15/98

 

07/16/98

 

300

 

Delafield

 

WI

 

324,574

 

772,702

 

 

 

None

 

None

 

324,574

 

772,702

 

1,097,276

 

224,717

 

07/29/99

 

02/26/99

 

300

 

Madison

 

WI

 

452,630

 

811,977

 

 

 

None

 

None

 

452,630

 

811,977

 

1,264,607

 

266,655

 

10/20/98

 

04/07/98

 

300

 

Oak Creek

 

WI

 

420,465

 

852,408

 

 

 

None

 

None

 

420,465

 

852,408

 

1,272,873

 

279,933

 

08/07/98

 

03/20/98

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Stores

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tampa

 

FL

 

998,250

 

3,696,707

 

 

 

None

 

None

 

998,250

 

3,696,707

 

4,694,957

 

1,447,810

 

 

 

03/11/97

 

300

 

Matthews

 

NC

 

768,222

 

843,401

 

 

 

21,654

 

501

 

768,222

 

865,556

 

1,633,778

 

274,629

 

 

 

12/31/98

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jackson

 

MI

 

550,162

 

571,590

 

 

 

None

 

602

 

550,162

 

572,192

 

1,122,354

 

180,653

 

01/15/99

 

09/25/98

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Child Care

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Birmingham

 

AL

 

63,800

 

295,791

 

 

 

None

 

96

 

63,800

 

295,887

 

359,687

 

271,862

 

 

 

10/31/84

 

300

 

Mobile

 

AL

 

78,400

 

237,671

 

 

 

25,000

 

411

 

78,400

 

263,082

 

341,482

 

240,208

 

 

 

10/15/82

 

180

 

Avondale

 

AZ

 

242,723

 

1,129,139

 

 

 

None

 

None

 

242,723

 

1,129,139

 

1,371,862

 

340,710

 

04/20/99

 

07/28/98

 

300

 

Chandler

 

AZ

 

291,720

 

647,923

 

 

 

None

 

102

 

291,720

 

648,025

 

939,745

 

481,851

 

 

 

12/11/87

 

300

 

Chandler

 

AZ

 

271,695

 

603,446

 

 

 

None

 

114

 

271,695

 

603,560

 

875,255

 

448,826

 

 

 

12/14/87

 

300

 

Mesa

 

AZ

 

308,951

 

1,025,612

 

 

 

None

 

None

 

308,951

 

1,025,612

 

1,334,563

 

299,174

 

07/26/99

 

01/13/99

 

300

 

Peoria

 

AZ

 

281,750

 

625,779

 

 

 

None

 

141

 

281,750

 

625,920

 

907,670

 

459,242

 

 

 

03/30/88

 

300

 

Phoenix

 

AZ

 

318,500

 

707,397

 

 

 

None

 

97

 

318,500

 

707,494

 

1,025,994

 

505,292

 

 

 

09/29/88

 

300

 

Phoenix

 

AZ

 

264,504

 

587,471

 

 

 

None

 

88

 

264,504

 

587,559

 

852,063

 

380,246

 

 

 

06/29/90

 

300

 

Phoenix

 

AZ

 

260,719

 

516,181

 

 

 

None

 

195

 

260,719

 

516,376

 

777,095

 

324,417

 

 

 

12/26/90

 

300

 

Phoenix

 

AZ

 

115,000

 

285,172

 

 

 

None

 

353

 

115,000

 

285,525

 

400,525

 

285,378

 

 

 

02/08/84

 

180

 

Scottsdale

 

AZ

 

291,993

 

648,529

 

 

 

None

 

None

 

291,993

 

648,529

 

940,522

 

482,239

 

 

 

12/14/87

 

300

 

Tempe

 

AZ

 

292,200

 

648,989

 

 

 

None

 

None

 

292,200

 

648,989

 

941,189

 

476,188

 

 

 

03/10/88

 

300

 

Tucson

 

AZ

 

304,500

 

676,303

 

 

 

None

 

242

 

304,500

 

676,545

 

981,045

 

483,127

 

 

 

09/28/88

 

300

 

Tucson

 

AZ

 

283,500

 

546,878

 

 

 

None

 

135

 

283,500

 

547,013

 

830,513

 

390,683

 

 

 

09/29/88

 

300

 

Calabasas

 

CA

 

156,430

 

725,248

 

 

 

None

 

289

 

156,430

 

725,537

 

881,967

 

638,225

 

 

 

09/26/85

 

300

 

Carmichael

 

CA

 

131,035

 

607,507

 

 

 

None

 

None

 

131,035

 

607,507

 

738,542

 

513,245

 

 

 

08/22/86

 

300

 

Chino

 

CA

 

155,000

 

634,071

 

 

 

None

 

83

 

155,000

 

634,154

 

789,154

 

634,136

 

 

 

10/06/83

 

180

 

Chula Vista

 

CA

 

350,563

 

778,614

 

 

 

None

 

None

 

350,563

 

778,614

 

1,129,177

 

584,106

 

 

 

10/30/87

 

300

 

Corona

 

CA

 

144,856

 

671,584

 

 

 

None

 

91

 

144,856

 

671,675

 

816,531

 

613,201

 

 

 

12/19/84

 

300

 

El Cajon

 

CA

 

157,804

 

731,621

 

 

 

None

 

122

 

157,804

 

731,743

 

889,547

 

636,883

 

 

 

12/19/85

 

300

 

Encinitas

 

CA

 

320,000

 

710,729

 

 

 

None

 

None

 

320,000

 

710,729

 

1,030,729

 

528,490

 

 

 

12/29/87

 

300

 

Escondido

 

CA

 

276,286

 

613,638

 

 

 

None

 

None

 

276,286

 

613,638

 

889,924

 

456,294

 

 

 

12/31/87

 

300

 

Folsom

 

CA

 

281,563

 

625,363

 

 

 

None

 

199

 

281,563

 

625,562

 

907,125

 

469,829

 

 

 

10/23/87

 

300

 

Mission Viejo

 

CA

 

353,891

 

744,367

 

 

 

12,500

 

20,183

 

353,891

 

777,050

 

1,130,941

 

447,802

 

 

 

06/24/93

 

300

 

Moreno Valley

 

CA

 

304,489

 

676,214

 

 

 

None

 

None

 

304,489

 

676,214

 

980,703

 

525,303

 

 

 

02/11/87

 

300

 

Oceanside

 

CA

 

145,568

 

674,889

 

 

 

11,000

 

22,105

 

145,568

 

707,994

 

853,562

 

589,341

 

 

 

12/23/85

 

300

 

 

F-11



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Palmdale

 

CA

 

249,490

 

554,125

 

 

 

9,864

 

None

 

249,490

 

563,989

 

813,479

 

398,563

 

 

 

09/14/88

 

300

 

Rancho Cordova

 

CA

 

276,328

 

613,733

 

 

 

24,967

 

None

 

276,328

 

638,700

 

915,028

 

431,037

 

 

 

03/22/89

 

300

 

Rancho Cucamonga

 

CA

 

471,733

 

1,047,739

 

 

 

None

 

None

 

471,733

 

1,047,739

 

1,519,472

 

779,088

 

 

 

12/30/87

 

300

 

Roseville

 

CA

 

297,343

 

660,411

 

 

 

27,496

 

199

 

297,343

 

688,106

 

985,449

 

501,328

 

 

 

10/21/87

 

300

 

Sacramento

 

CA

 

290,734

 

645,732

 

 

 

None

 

None

 

290,734

 

645,732

 

936,466

 

484,419

 

 

 

10/05/87

 

300

 

Santee

 

CA

 

248,418

 

551,748

 

 

 

None

 

15

 

248,418

 

551,763

 

800,181

 

419,407

 

 

 

07/23/87

 

300

 

Simi Valley

 

CA

 

208,585

 

967,055

 

 

 

None

 

75,675

 

208,585

 

1,042,730

 

1,251,315

 

843,122

 

 

 

12/20/85

 

300

 

Valencia

 

CA

 

301,295

 

669,185

 

 

 

25,000

 

None

 

301,295

 

694,185

 

995,480

 

488,308

 

 

 

06/23/88

 

300

 

Walnut

 

CA

 

217,365

 

1,007,753

 

 

 

None

 

148

 

217,365

 

1,007,901

 

1,225,266

 

851,417

 

 

 

08/22/86

 

300

 

Aurora

 

CO

 

287,000

 

637,440

 

 

 

None

 

155

 

287,000

 

637,595

 

924,595

 

474,114

 

 

 

12/31/87

 

300

 

Aurora

 

CO

 

141,811

 

657,497

 

 

 

None

 

146

 

141,811

 

657,643

 

799,454

 

566,103

 

 

 

03/25/86

 

300

 

Broomfield

 

CO

 

155,306

 

344,941

 

 

 

25,000

 

80

 

155,306

 

370,021

 

525,327

 

257,819

 

 

 

03/15/88

 

300

 

Broomfield

 

CO

 

107,000

 

403,080

 

 

 

10,338

 

13,118

 

107,000

 

426,536

 

533,536

 

413,561

 

 

 

01/12/83

 

180

 

Colorado Springs

 

CO

 

115,542

 

535,700

 

 

 

None

 

146

 

115,542

 

535,846

 

651,388

 

446,267

 

 

 

12/04/86

 

300

 

Colorado Springs

 

CO

 

58,400

 

271,217

 

 

 

25,000

 

159

 

58,400

 

296,376

 

354,776

 

275,415

 

 

 

12/22/82

 

180

 

Englewood

 

CO

 

131,216

 

608,372

 

 

 

None

 

146

 

131,216

 

608,518

 

739,734

 

506,804

 

 

 

12/05/86

 

300

 

Fort Collins

 

CO

 

117,105

 

542,950

 

 

 

None

 

146

 

117,105

 

543,096

 

660,201

 

467,482

 

 

 

03/25/86

 

300

 

Fort Collins

 

CO

 

137,734

 

638,593

 

 

 

None

 

158

 

137,734

 

638,751

 

776,485

 

549,829

 

 

 

03/25/86

 

300

 

Fort Collins

 

CO

 

55,200

 

256,356

 

 

 

None

 

3,600

 

55,200

 

259,956

 

315,156

 

259,596

 

 

 

12/22/82

 

180

 

Greeley

 

CO

 

58,400

 

270,755

 

 

 

25,000

 

382

 

58,400

 

296,137

 

354,537

 

252,896

 

 

 

11/21/84

 

300

 

Littleton

 

CO

 

161,617

 

358,956

 

 

 

None

 

438

 

161,617

 

359,394

 

521,011

 

267,172

 

 

 

12/10/87

 

300

 

Longmont

 

CO

 

115,592

 

535,931

 

 

 

None

 

146

 

115,592

 

536,077

 

651,669

 

461,439

 

 

 

03/25/86

 

300

 

Louisville

 

CO

 

58,089

 

269,313

 

 

 

None

 

438

 

58,089

 

269,751

 

327,840

 

250,761

 

 

 

06/22/84

 

300

 

Parker

 

CO

 

153,551

 

341,042

 

 

 

None

 

438

 

153,551

 

341,480

 

495,031

 

256,390

 

 

 

10/19/87

 

300

 

Westminster

 

CO

 

306,387

 

695,737

 

 

 

None

 

155

 

306,387

 

695,892

 

1,002,279

 

488,926

 

 

 

09/27/89

 

300

 

Bradenton

 

FL

 

160,060

 

355,501

 

 

 

25,000

 

134

 

160,060

 

380,635

 

540,695

 

265,415

 

 

 

05/05/88

 

300

 

Clearwater

 

FL

 

42,223

 

269,380

 

 

 

None

 

124

 

42,223

 

269,504

 

311,727

 

269,438

 

 

 

12/22/81

 

180

 

Jacksonville

 

FL

 

184,800

 

410,447

 

 

 

22,872

 

124

 

184,800

 

433,443

 

618,243

 

287,965

 

 

 

03/30/89

 

300

 

Jacksonville

 

FL

 

48,000

 

243,060

 

 

 

None

 

233

 

48,000

 

243,293

 

291,293

 

243,245

 

 

 

12/22/81

 

180

 

Margate

 

FL

 

66,686

 

309,183

 

 

 

None

 

184

 

66,686

 

309,367

 

376,053

 

257,184

 

 

 

12/16/86

 

300

 

Melbourne

 

FL

 

256,439

 

549,345

 

 

 

None

 

None

 

256,439

 

549,345

 

805,784

 

315,627

 

 

 

04/16/93

 

300

 

Niceville

 

FL

 

73,696

 

341,688

 

 

 

None

 

None

 

73,696

 

341,688

 

415,384

 

284,627

 

 

 

12/03/86

 

300

 

Orlando

 

FL

 

68,001

 

313,922

 

 

 

None

 

309

 

68,001

 

314,231

 

382,232

 

276,617

 

 

 

09/04/85

 

300

 

Orlando

 

FL

 

159,177

 

353,538

 

 

 

None

 

319

 

159,177

 

353,857

 

513,034

 

268,867

 

 

 

07/02/87

 

300

 

Orlando

 

FL

 

190,050

 

422,107

 

 

 

None

 

124

 

190,050

 

422,231

 

612,281

 

293,378

 

 

 

03/30/89

 

300

 

Oviedo

 

FL

 

166,409

 

369,598

 

 

 

None

 

319

 

166,409

 

369,917

 

536,326

 

276,178

 

 

 

11/20/87

 

300

 

Panama City

 

FL

 

69,500

 

244,314

 

 

 

14,500

 

2,113

 

69,500

 

260,927

 

330,427

 

250,777

 

 

 

06/15/82

 

180

 

Pensacola

 

FL

 

147,000

 

326,492

 

 

 

None

 

96

 

147,000

 

326,588

 

473,588

 

226,929

 

 

 

03/28/89

 

300

 

Royal Palm Beach

 

FL

 

194,193

 

431,309

 

 

 

25,000

 

134

 

194,193

 

456,443

 

650,636

 

307,714

 

 

 

11/15/88

 

300

 

Spring Hill

 

FL

 

146,939

 

326,356

 

 

 

None

 

138

 

146,939

 

326,494

 

473,433

 

243,857

 

 

 

11/24/87

 

300

 

St. Augustine

 

FL

 

44,800

 

213,040

 

 

 

None

 

134

 

44,800

 

213,174

 

257,974

 

213,147

 

 

 

12/22/81

 

180

 

Sunrise

 

FL

 

245,000

 

533,280

 

 

 

None

 

1,326

 

245,000

 

534,606

 

779,606

 

369,429

 

 

 

05/25/89

 

300

 

Tampa

 

FL

 

53,385

 

199,846

 

 

 

None

 

134

 

53,385

 

199,980

 

253,365

 

199,953

 

 

 

12/22/81

 

180

 

Duluth

 

GA

 

310,000

 

1,040,008

 

 

 

None

 

None

 

310,000

 

1,040,008

 

1,350,008

 

299,918

 

08/25/99

 

06/07/99

 

300

 

Ellenwood

 

GA

 

119,678

 

275,414

 

 

 

None

 

158

 

119,678

 

275,572

 

395,250

 

195,041

 

 

 

11/16/88

 

300

 

Lawrenceville

 

GA

 

141,449

 

314,161

 

 

 

3,766

 

13,877

 

141,449

 

331,804

 

473,253

 

236,387

 

 

 

07/07/88

 

300

 

Lithia Springs

 

GA

 

187,444

 

363,358

 

 

 

None

 

240

 

187,444

 

363,598

 

551,042

 

247,221

 

 

 

12/28/89

 

300

 

Lithonia

 

GA

 

239,715

 

524,459

 

 

 

None

 

356

 

239,715

 

524,815

 

764,530

 

340,001

 

 

 

08/20/91

 

300

 

Marietta

 

GA

 

292,250

 

649,095

 

 

 

None

 

177

 

292,250

 

649,272

 

941,522

 

457,423

 

 

 

12/02/88

 

300

 

 

F-12



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marietta

 

GA

 

295,750

 

596,299

 

 

 

None

 

177

 

295,750

 

596,476

 

892,226

 

420,229

 

 

 

12/30/88

 

300

 

Marietta

 

GA

 

301,000

 

668,529

 

 

 

None

 

177

 

301,000

 

668,706

 

969,706

 

471,114

 

 

 

12/30/88

 

300

 

Marietta

 

GA

 

148,620

 

330,090

 

 

 

25,000

 

178

 

148,620

 

355,268

 

503,888

 

241,178

 

 

 

09/16/88

 

300

 

Smyrna

 

GA

 

274,750

 

610,229

 

 

 

None

 

100

 

274,750

 

610,329

 

885,079

 

431,934

 

 

 

11/15/88

 

300

 

Stockbridge

 

GA

 

168,700

 

374,688

 

 

 

24,894

 

93

 

168,700

 

399,675

 

568,375

 

265,123

 

 

 

03/28/89

 

300

 

Stone Mountain

 

GA

 

65,000

 

301,357

 

 

 

None

 

719

 

65,000

 

302,076

 

367,076

 

268,449

 

 

 

06/19/85

 

300

 

Cedar Rapids

 

IA

 

194,950

 

427,085

 

 

 

None

 

None

 

194,950

 

427,085

 

622,035

 

259,020

 

 

 

09/24/92

 

300

 

Iowa City

 

IA

 

186,900

 

408,910

 

 

 

None

 

None

 

186,900

 

408,910

 

595,810

 

249,641

 

 

 

09/24/92

 

300

 

Johnston

 

IA

 

186,996

 

347,278

 

 

 

None

 

None

 

186,996

 

347,278

 

534,274

 

209,602

 

 

 

08/19/91

 

300

 

Addison

 

IL

 

125,780

 

583,146

 

 

 

None

 

241

 

125,780

 

583,387

 

709,167

 

502,128

 

 

 

03/25/86

 

300

 

Algonquin

 

IL

 

241,500

 

509,629

 

 

 

None

 

20,382

 

241,500

 

530,011

 

771,511

 

331,438

 

 

 

07/10/90

 

300

 

Aurora

 

IL

 

165,679

 

398,738

 

 

 

None

 

406

 

165,679

 

399,144

 

564,823

 

281,231

 

 

 

12/21/88

 

300

 

Aurora

 

IL

 

468,000

 

1,259,926

 

 

 

None

 

None

 

468,000

 

1,259,926

 

1,727,926

 

354,970

 

10/26/99

 

06/14/99

 

300

 

Bartlett

 

IL

 

120,824

 

560,166

 

 

 

None

 

241

 

120,824

 

560,407

 

681,231

 

482,342

 

 

 

03/25/86

 

300

 

Carol Stream

 

IL

 

122,831

 

586,416

 

 

 

None

 

241

 

122,831

 

586,657

 

709,488

 

504,943

 

 

 

03/25/86

 

300

 

Crystal Lake

 

IL

 

400,000

 

1,259,424

 

 

 

None

 

None

 

400,000

 

1,259,424

 

1,659,424

 

359,017

 

09/28/99

 

05/14/99

 

300

 

Elk Grove Village

 

IL

 

126,860

 

588,175

 

 

 

None

 

241

 

126,860

 

588,416

 

715,276

 

506,458

 

 

 

03/26/86

 

300

 

Glendale Heights

 

IL

 

318,500

 

707,399

 

 

 

None

 

None

 

318,500

 

707,399

 

1,025,899

 

500,640

 

 

 

11/16/88

 

300

 

Hoffman Estates

 

IL

 

318,500

 

707,399

 

 

 

None

 

None

 

318,500

 

707,399

 

1,025,899

 

491,526

 

 

 

03/31/89

 

300

 

Lake in the Hills

 

IL

 

375,000

 

1,127,678

 

 

 

None

 

None

 

375,000

 

1,127,678

 

1,502,678

 

321,466

 

09/03/99

 

05/14/99

 

300

 

Lockport

 

IL

 

189,477

 

442,018

 

 

 

None

 

557

 

189,477

 

442,575

 

632,052

 

331,939

 

 

 

10/29/87

 

300

 

Naperville

 

IL

 

425,000

 

1,230,654

 

 

 

None

 

None

 

425,000

 

1,230,654

 

1,655,654

 

346,717

 

10/06/99

 

05/19/99

 

300

 

O’Fallon

 

IL

 

141,250

 

313,722

 

 

 

None

 

468

 

141,250

 

314,190

 

455,440

 

235,720

 

 

 

10/30/87

 

300

 

Oswego

 

IL

 

380,000

 

1,165,818

 

 

 

None

 

1,182

 

380,000

 

1,167,000

 

1,547,000

 

337,143

 

08/18/99

 

06/30/99

 

300

 

Palatine

 

IL

 

121,911

 

565,232

 

 

 

None

 

241

 

121,911

 

565,473

 

687,384

 

486,704

 

 

 

03/25/86

 

300

 

Roselle

 

IL

 

297,541

 

561,037

 

 

 

None

 

None

 

297,541

 

561,037

 

858,578

 

395,246

 

 

 

12/30/88

 

300

 

Schaumburg

 

IL

 

218,798

 

485,955

 

 

 

None

 

406

 

218,798

 

486,361

 

705,159

 

361,675

 

 

 

12/17/87

 

300

 

Vernon Hills

 

IL

 

132,523

 

614,430

 

 

 

None

 

241

 

132,523

 

614,671

 

747,194

 

529,062

 

 

 

03/25/86

 

300

 

Westmont

 

IL

 

124,742

 

578,330

 

 

 

None

 

241

 

124,742

 

578,571

 

703,313

 

497,981

 

 

 

03/25/86

 

300

 

Carmel

 

IN

 

217,565

 

430,742

 

 

 

None

 

289

 

217,565

 

431,031

 

648,596

 

270,815

 

 

 

12/27/90

 

300

 

Fishers

 

IN

 

212,118

 

419,958

 

 

 

None

 

453

 

212,118

 

420,411

 

632,529

 

264,041

 

 

 

12/27/90

 

300

 

Highland

 

IN

 

220,460

 

436,476

 

 

 

None

 

226

 

220,460

 

436,702

 

657,162

 

274,408

 

 

 

12/26/90

 

300

 

Indianapolis

 

IN

 

245,000

 

544,153

 

 

 

None

 

154

 

245,000

 

544,307

 

789,307

 

352,220

 

 

 

06/29/90

 

300

 

Noblesville

 

IN

 

60,000

 

278,175

 

 

 

None

 

289

 

60,000

 

278,464

 

338,464

 

250,345

 

 

 

04/30/85

 

300

 

Lenexa

 

KS

 

318,500

 

707,399

 

 

 

14,200

 

4,208

 

318,500

 

725,807

 

1,044,307

 

497,543

 

 

 

03/31/89

 

300

 

Olathe

 

KS

 

304,500

 

676,308

 

 

 

None

 

169

 

304,500

 

676,477

 

980,977

 

483,118

 

 

 

09/28/88

 

300

 

Overland Park

 

KS

 

357,500

 

1,115,171

 

 

 

None

 

None

 

357,500

 

1,115,171

 

1,472,671

 

325,295

 

07/23/99

 

05/14/99

 

300

 

Shawnee

 

KS

 

315,000

 

699,629

 

 

 

None

 

200

 

315,000

 

699,829

 

1,014,829

 

497,507

 

 

 

10/27/88

 

300

 

Shawnee

 

KS

 

288,246

 

935,875

 

 

 

None

 

None

 

288,246

 

935,875

 

1,224,121

 

294,841

 

12/29/98

 

08/24/98

 

300

 

Wichita

 

KS

 

209,890

 

415,549

 

 

 

2,843

 

171

 

209,890

 

418,563

 

628,453

 

261,481

 

 

 

12/26/90

 

300

 

Wichita

 

KS

 

108,569

 

401,829

 

 

 

None

 

167

 

108,569

 

401,996

 

510,565

 

322,937

 

 

 

12/16/86

 

300

 

Lexington

 

KY

 

210,427

 

420,883

 

 

 

None

 

None

 

210,427

 

420,883

 

631,310

 

264,997

 

 

 

08/20/91

 

300

 

Acton

 

MA

 

315,533

 

700,813

 

 

 

None

 

None

 

315,533

 

700,813

 

1,016,346

 

500,514

 

 

 

09/30/88

 

300

 

Marlborough

 

MA

 

352,765

 

776,488

 

 

 

None

 

387

 

352,765

 

776,875

 

1,129,640

 

549,780

 

 

 

11/04/88

 

300

 

Westborough

 

MA

 

359,412

 

773,877

 

 

 

None

 

333

 

359,412

 

774,210

 

1,133,622

 

547,914

 

 

 

11/01/88

 

300

 

Ellicott City

 

MD

 

219,368

 

630,839

 

 

 

26,550

 

None

 

219,368

 

657,389

 

876,757

 

447,899

 

 

 

12/19/88

 

300

 

Frederick

 

MD

 

203,352

 

1,017,109

 

 

 

None

 

None

 

203,352

 

1,017,109

 

1,220,461

 

344,122

 

 

 

07/06/98

 

300

 

Olney

 

MD

 

342,500

 

760,701

 

 

 

None

 

None

 

342,500

 

760,701

 

1,103,201

 

565,649

 

 

 

12/18/87

 

300

 

Waldorf

 

MD

 

130,430

 

604,702

 

 

 

None

 

453

 

130,430

 

605,155

 

735,585

 

557,542

 

 

 

09/26/84

 

300

 

 

F-13



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Waldorf

 

MD

 

237,207

 

526,844

 

 

 

None

 

399

 

237,207

 

527,243

 

764,450

 

391,915

 

 

 

12/31/87

 

300

 

Canton

 

MI

 

55,000

 

378,848

 

 

 

None

 

None

 

55,000

 

378,848

 

433,848

 

378,848

 

 

 

10/06/82

 

180

 

Apple Valley

 

MN

 

113,523

 

526,319

 

 

 

None

 

498

 

113,523

 

526,817

 

640,340

 

453,380

 

 

 

03/26/86

 

300

 

Brooklyn Park

 

MN

 

118,111

 

547,587

 

 

 

None

 

498

 

118,111

 

548,085

 

666,196

 

471,691

 

 

 

03/26/86

 

300

 

Eagan

 

MN

 

112,127

 

519,845

 

 

 

None

 

498

 

112,127

 

520,343

 

632,470

 

447,806

 

 

 

03/31/86

 

300

 

Eden Prairie

 

MN

 

124,286

 

576,243

 

 

 

None

 

498

 

124,286

 

576,741

 

701,027

 

496,363

 

 

 

03/27/86

 

300

 

Maple Grove

 

MN

 

313,250

 

660,149

 

 

 

None

 

189

 

313,250

 

660,338

 

973,588

 

427,889

 

 

 

07/11/90

 

300

 

Plymouth

 

MN

 

134,221

 

622,350

 

 

 

None

 

673

 

134,221

 

623,023

 

757,244

 

518,901

 

 

 

12/12/86

 

300

 

White Bear Lake

 

MN

 

242,165

 

537,856

 

 

 

None

 

189

 

242,165

 

538,045

 

780,210

 

344,810

 

 

 

08/30/90

 

300

 

Florissant

 

MO

 

318,500

 

707,399

 

 

 

None

 

230

 

318,500

 

707,629

 

1,026,129

 

491,683

 

 

 

03/30/89

 

300

 

Florissant

 

MO

 

181,300

 

402,672

 

 

 

None

 

230

 

181,300

 

402,902

 

584,202

 

279,948

 

 

 

03/29/89

 

300

 

Gladstone

 

MO

 

294,000

 

652,987

 

 

 

None

 

327

 

294,000

 

653,314

 

947,314

 

466,544

 

 

 

09/29/88

 

300

 

Lee’s Summit

 

MO

 

239,627

 

532,220

 

 

 

None

 

169

 

239,627

 

532,389

 

772,016

 

359,155

 

 

 

09/27/89

 

300

 

Lee’s Summit

 

MO

 

330,000

 

993,787

 

 

 

None

 

None

 

330,000

 

993,787

 

1,323,787

 

289,884

 

07/26/99

 

06/17/99

 

300

 

Lee’s Summit

 

MO

 

313,740

 

939,367

 

 

 

None

 

None

 

313,740

 

939,367

 

1,253,107

 

270,898

 

09/08/99

 

06/30/99

 

300

 

Liberty

 

MO

 

65,400

 

303,211

 

 

 

25,000

 

169

 

65,400

 

328,380

 

393,780

 

275,028

 

 

 

06/18/85

 

300

 

North Kansas City

 

MO

 

307,784

 

910,401

 

 

 

None

 

None

 

307,784

 

910,401

 

1,218,185

 

292,325

 

09/28/99

 

08/21/98

 

300

 

Pearl

 

MS

 

121,801

 

270,524

 

 

 

18,837

 

12,287

 

121,801

 

301,648

 

423,449

 

199,397

 

 

 

11/15/88

 

300

 

Cary

 

NC

 

75,200

 

262,973

 

 

 

None

 

322

 

75,200

 

263,295

 

338,495

 

263,247

 

 

 

01/25/84

 

180

 

Charlotte

 

NC

 

134,582

 

268,222

 

 

 

24,478

 

158

 

134,582

 

292,858

 

427,440

 

194,218

 

 

 

11/16/88

 

300

 

Charlotte

 

NC

 

27,551

 

247,000

 

 

 

None

 

228

 

27,551

 

247,228

 

274,779

 

247,228

 

 

 

12/23/81

 

180

 

Concord

 

NC

 

32,441

 

190,859

 

 

 

None

 

151

 

32,441

 

191,010

 

223,451

 

190,980

 

 

 

12/23/81

 

180

 

Durham

 

NC

 

175,700

 

390,234

 

 

 

26,312

 

94

 

175,700

 

416,640

 

592,340

 

276,448

 

 

 

03/29/89

 

300

 

Durham

 

NC

 

220,728

 

429,380

 

 

 

None

 

101

 

220,728

 

429,481

 

650,209

 

292,567

 

 

 

12/29/89

 

300

 

Durham

 

NC

 

238,000

 

471,201

 

 

 

None

 

94

 

238,000

 

471,295

 

709,295

 

284,443

 

 

 

08/20/91

 

300

 

Kernersville

 

NC

 

162,216

 

316,300

 

 

 

None

 

93

 

162,216

 

316,393

 

478,609

 

215,764

 

 

 

12/14/89

 

300

 

Bellevue

 

NE

 

60,568

 

280,819

 

 

 

None

 

167

 

60,568

 

280,986

 

341,554

 

233,589

 

 

 

12/16/86

 

300

 

Omaha

 

NE

 

60,500

 

280,491

 

 

 

None

 

146

 

60,500

 

280,637

 

341,137

 

260,205

 

 

 

08/01/84

 

300

 

Omaha

 

NE

 

53,000

 

245,720

 

 

 

None

 

146

 

53,000

 

245,866

 

298,866

 

226,082

 

 

 

10/11/84

 

300

 

Omaha

 

NE

 

142,867

 

317,315

 

 

 

None

 

167

 

142,867

 

317,482

 

460,349

 

235,973

 

 

 

12/09/87

 

300

 

Londonderry

 

NH

 

335,467

 

745,082

 

 

 

None

 

54

 

335,467

 

745,136

 

1,080,603

 

505,810

 

 

 

08/18/89

 

300

 

Clementon

 

NJ

 

279,851

 

554,060

 

 

 

None

 

399

 

279,851

 

554,459

 

834,310

 

332,856

 

 

 

09/09/91

 

300

 

Las Vegas

 

NV

 

201,250

 

446,983

 

 

 

None

 

None

 

201,250

 

446,983

 

648,233

 

289,284

 

 

 

06/29/90

 

300

 

Sparks

 

NV

 

244,752

 

543,605

 

 

 

None

 

None

 

244,752

 

543,605

 

788,357

 

402,430

 

 

 

01/29/88

 

300

 

Beavercreek

 

OH

 

179,552

 

398,786

 

 

 

None

 

151

 

179,552

 

398,937

 

578,489

 

304,468

 

 

 

06/30/87

 

300

 

Centerville

 

OH

 

174,519

 

387,613

 

 

 

None

 

151

 

174,519

 

387,764

 

562,283

 

294,648

 

 

 

07/23/87

 

300

 

Dublin

 

OH

 

84,000

 

389,446

 

 

 

None

 

176

 

84,000

 

389,622

 

473,622

 

342,004

 

 

 

10/08/85

 

300

 

Englewood

 

OH

 

74,000

 

343,083

 

 

 

None

 

330

 

74,000

 

343,413

 

417,413

 

300,996

 

 

 

10/23/85

 

300

 

Forest Park

 

OH

 

170,778

 

379,305

 

 

 

None

 

151

 

170,778

 

379,456

 

550,234

 

286,232

 

 

 

09/28/87

 

300

 

Huber Heights

 

OH

 

245,000

 

544,153

 

 

 

None

 

222

 

245,000

 

544,375

 

789,375

 

347,177

 

 

 

09/27/90

 

300

 

Loveland

 

OH

 

206,136

 

457,829

 

 

 

None

 

151

 

206,136

 

457,980

 

664,116

 

354,132

 

 

 

03/20/87

 

300

 

Maineville

 

OH

 

173,105

 

384,468

 

 

 

None

 

151

 

173,105

 

384,619

 

557,724

 

297,389

 

 

 

03/06/87

 

300

 

Pickerington

 

OH

 

87,580

 

406,055

 

 

 

None

 

176

 

87,580

 

406,231

 

493,811

 

338,386

 

 

 

12/11/86

 

300

 

Westerville

 

OH

 

294,350

 

646,557

 

 

 

None

 

115

 

294,350

 

646,672

 

941,022

 

415,485

 

 

 

09/26/90

 

300

 

Westerville

 

OH

 

82,000

 

380,173

 

 

 

None

 

344

 

82,000

 

380,517

 

462,517

 

333,974

 

 

 

10/08/85

 

300

 

Broken Arrow

 

OK

 

78,705

 

220,434

 

 

 

None

 

1,700

 

78,705

 

222,134

 

300,839

 

221,850

 

 

 

01/27/83

 

180

 

Midwest City

 

OK

 

67,800

 

314,338

 

 

 

None

 

403

 

67,800

 

314,741

 

382,541

 

278,832

 

 

 

08/14/85

 

300

 

Oklahoma City

 

OK

 

79,000

 

366,261

 

 

 

17,659

 

461

 

79,000

 

384,381

 

463,381

 

341,591

 

 

 

11/14/84

 

300

 

Oklahoma City

 

OK

 

50,800

 

214,474

 

 

 

None

 

3,013

 

50,800

 

217,487

 

268,287

 

217,487

 

 

 

06/15/82

 

180

 

 

F-14



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yukon

 

OK

 

61,000

 

282,812

 

 

 

27,000

 

379

 

61,000

 

310,191

 

371,191

 

258,794

 

 

 

05/02/85

 

300

 

Beaverton

 

OR

 

135,148

 

626,647

 

 

 

None

 

218

 

135,148

 

626,865

 

762,013

 

521,220

 

 

 

12/17/86

 

300

 

Charleston

 

SC

 

125,593

 

278,947

 

 

 

None

 

151

 

125,593

 

279,098

 

404,691

 

202,971

 

 

 

05/26/88

 

300

 

Charleston

 

SC

 

140,700

 

312,498

 

 

 

25,000

 

109

 

140,700

 

337,607

 

478,307

 

221,817

 

 

 

03/28/89

 

300

 

Columbia

 

SC

 

58,160

 

269,643

 

 

 

None

 

1,296

 

58,160

 

270,939

 

329,099

 

248,387

 

 

 

11/14/84

 

300

 

Elgin

 

SC

 

160,831

 

313,600

 

 

 

None

 

63

 

160,831

 

313,663

 

474,494

 

213,896

 

 

 

12/14/89

 

300

 

Goose Creek

 

SC

 

61,635

 

192,905

 

 

 

None

 

292

 

61,635

 

193,197

 

254,832

 

193,197

 

 

 

12/22/81

 

180

 

Mt. Pleasant

 

SC

 

40,700

 

180,400

 

 

 

None

 

63

 

40,700

 

180,463

 

221,163

 

180,435

 

 

 

12/22/81

 

180

 

Summerville

 

SC

 

44,400

 

174,500

 

 

 

None

 

63

 

44,400

 

174,563

 

218,963

 

174,535

 

 

 

12/22/81

 

180

 

Sumter

 

SC

 

56,010

 

268,903

 

 

 

None

 

1,007

 

56,010

 

269,910

 

325,920

 

239,760

 

 

 

06/18/85

 

300

 

Memphis

 

TN

 

238,263

 

504,897

 

 

 

None

 

719

 

238,263

 

505,616

 

743,879

 

360,984

 

 

 

09/29/88

 

300

 

Memphis

 

TN

 

238,000

 

528,608

 

 

 

None

 

719

 

238,000

 

529,327

 

767,327

 

377,920

 

 

 

09/30/88

 

300

 

Memphis

 

TN

 

221,501

 

491,962

 

 

 

None

 

344

 

221,501

 

492,306

 

713,807

 

315,398

 

 

 

08/31/90

 

300

 

Nashville

 

TN

 

274,298

 

609,223

 

 

 

None

 

96

 

274,298

 

609,319

 

883,617

 

423,380

 

 

 

03/30/89

 

300

 

Arlington

 

TX

 

238,000

 

528,604

 

 

 

None

 

240

 

238,000

 

528,844

 

766,844

 

377,630

 

 

 

09/26/88

 

300

 

Arlington

 

TX

 

241,500

 

550,559

 

 

 

None

 

13,389

 

241,500

 

563,948

 

805,448

 

407,668

 

 

 

09/22/89

 

300

 

Arlington

 

TX

 

82,109

 

380,677

 

 

 

None

 

54

 

82,109

 

380,731

 

462,840

 

347,958

 

 

 

12/13/84

 

300

 

Arlington

 

TX

 

195,650

 

387,355

 

 

 

None

 

None

 

195,650

 

387,355

 

583,005

 

241,000

 

 

 

02/07/91

 

300

 

Atascocita

 

TX

 

278,915

 

1,034,868

 

 

 

None

 

None

 

278,915

 

1,034,868

 

1,313,783

 

301,867

 

07/19/99

 

05/14/99

 

300

 

Austin

 

TX

 

236,733

 

640,023

 

 

 

36,746

 

24,331

 

236,733

 

701,100

 

937,833

 

395,603

 

 

 

09/27/88

 

300

 

Austin

 

TX

 

134,383

 

623,103

 

 

 

None

 

642

 

134,383

 

623,745

 

758,128

 

518,603

 

 

 

12/23/86

 

300

 

Austin

 

TX

 

238,000

 

528,604

 

 

 

None

 

99

 

238,000

 

528,703

 

766,703

 

365,673

 

 

 

04/06/89

 

300

 

Austin

 

TX

 

191,636

 

425,629

 

 

 

15,530

 

110

 

191,636

 

441,269

 

632,905

 

303,618

 

 

 

12/22/88

 

300

 

Austin

 

TX

 

217,878

 

483,913

 

 

 

29,469

 

99

 

217,878

 

513,481

 

731,359

 

337,720

 

 

 

06/22/89

 

300

 

Austin

 

TX

 

103,600

 

230,532

 

 

 

8,750

 

15,414

 

103,600

 

254,696

 

358,296

 

244,612

 

 

 

10/29/82

 

180

 

Austin

 

TX

 

88,872

 

222,684

 

 

 

None

 

459

 

88,872

 

223,143

 

312,015

 

222,896

 

 

 

01/12/83

 

180

 

Bedford

 

TX

 

241,500

 

550,559

 

 

 

None

 

None

 

241,500

 

550,559

 

792,059

 

405,091

 

 

 

09/22/89

 

300

 

Carrollton

 

TX

 

277,850

 

617,113

 

 

 

None

 

None

 

277,850

 

617,113

 

894,963

 

458,879

 

 

 

12/11/87

 

300

 

Cedar Park

 

TX

 

168,857

 

375,036

 

 

 

5,200

 

99

 

168,857

 

380,335

 

549,192

 

266,316

 

 

 

11/21/88

 

300

 

Colleyville

 

TX

 

250,000

 

1,070,360

 

 

 

None

 

None

 

250,000

 

1,070,360

 

1,320,360

 

308,665

 

08/17/99

 

05/14/99

 

300

 

Converse

 

TX

 

217,000

 

481,963

 

 

 

None

 

10

 

217,000

 

481,973

 

698,973

 

344,222

 

 

 

09/28/88

 

300

 

Coppell

 

TX

 

208,641

 

463,398

 

 

 

None

 

120

 

208,641

 

463,518

 

672,159

 

344,632

 

 

 

12/11/87

 

300

 

Corinth

 

TX

 

285,000

 

1,041,626

 

 

 

None

 

None

 

285,000

 

1,041,626

 

1,326,626

 

307,274

 

06/04/99

 

05/19/99

 

300

 

Duncanville

 

TX

 

93,000

 

431,172

 

 

 

11,610

 

10,919

 

93,000

 

453,701

 

546,701

 

398,233

 

 

 

05/08/85

 

300

 

Euless

 

TX

 

234,111

 

519,962

 

 

 

None

 

None

 

234,111

 

519,962

 

754,073

 

398,702

 

 

 

05/08/87

 

300

 

Flower Mound

 

TX

 

202,773

 

442,845

 

 

 

None

 

79

 

202,773

 

442,924

 

645,697

 

341,069

 

 

 

04/20/87

 

300

 

Flower Mound

 

TX

 

281,735

 

1,099,726

 

 

 

None

 

None

 

281,735

 

1,099,726

 

1,381,461

 

331,723

 

04/23/99

 

01/13/99

 

300

 

Fort Worth

 

TX

 

238,000

 

528,608

 

 

 

None

 

None

 

238,000

 

528,608

 

766,608

 

377,528

 

 

 

09/26/88

 

300

 

Fort Worth

 

TX

 

85,518

 

396,495

 

 

 

24,625

 

116

 

85,518

 

421,236

 

506,754

 

334,358

 

 

 

12/03/86

 

300

 

Fort Worth

 

TX

 

210,007

 

444,460

 

 

 

None

 

None

 

210,007

 

444,460

 

654,467

 

295,407

 

 

 

02/01/90

 

300

 

Fort Worth

 

TX

 

216,160

 

427,962

 

 

 

None

 

None

 

216,160

 

427,962

 

644,122

 

266,264

 

 

 

02/07/91

 

300

 

Garland

 

TX

 

211,050

 

468,749

 

 

 

None

 

124

 

211,050

 

468,873

 

679,923

 

312,264

 

 

 

12/12/89

 

300

 

Grand Prairie

 

TX

 

167,164

 

371,276

 

 

 

None

 

2,661

 

167,164

 

373,937

 

541,101

 

263,103

 

 

 

12/13/88

 

300

 

Houston

 

TX

 

219,100

 

486,631

 

 

 

None

 

124

 

219,100

 

486,755

 

705,855

 

347,564

 

 

 

09/30/88

 

300

 

Houston

 

TX

 

219,100

 

486,628

 

 

 

None

 

141

 

219,100

 

486,769

 

705,869

 

344,474

 

 

 

11/16/88

 

300

 

Houston

 

TX

 

60,000

 

278,175

 

 

 

None

 

297

 

60,000

 

278,472

 

338,472

 

249,511

 

 

 

05/01/85

 

300

 

Houston

 

TX

 

102,000

 

472,898

 

 

 

None

 

278

 

102,000

 

473,176

 

575,176

 

424,097

 

 

 

05/01/85

 

300

 

Houston

 

TX

 

139,125

 

308,997

 

 

 

None

 

484

 

139,125

 

309,481

 

448,606

 

237,129

 

 

 

05/22/87

 

300

 

Houston

 

TX

 

141,296

 

313,824

 

 

 

None

 

362

 

141,296

 

314,186

 

455,482

 

238,741

 

 

 

07/24/87

 

300

 

 

F-15



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Houston

 

TX

 

294,582

 

919,276

 

 

 

None

 

None

 

294,582

 

919,276

 

1,213,858

 

286,556

 

01/11/99

 

08/14/98

 

300

 

Houston

 

TX

 

149,109

 

323,314

 

 

 

None

 

13,986

 

149,109

 

337,300

 

486,409

 

231,811

 

 

 

06/26/89

 

300

 

Katy

 

TX

 

309,898

 

983,041

 

 

 

None

 

None

 

309,898

 

983,041

 

1,292,939

 

312,960

 

11/30/98

 

08/21/98

 

300

 

Lewisville

 

TX

 

192,777

 

428,121

 

 

 

None

 

79

 

192,777

 

428,200

 

620,977

 

332,980

 

 

 

01/07/87

 

300

 

Mansfield

 

TX

 

181,375

 

402,839

 

 

 

None

 

124

 

181,375

 

402,963

 

584,338

 

268,360

 

 

 

12/20/89

 

300

 

Mesquite

 

TX

 

85,000

 

394,079

 

 

 

None

 

132

 

85,000

 

394,211

 

479,211

 

362,207

 

 

 

10/24/84

 

300

 

Mesquite

 

TX

 

139,466

 

326,525

 

 

 

None

 

79

 

139,466

 

326,604

 

466,070

 

208,367

 

 

 

10/08/92

 

300

 

Pasadena

 

TX

 

60,000

 

278,173

 

 

 

None

 

295

 

60,000

 

278,468

 

338,468

 

255,835

 

 

 

10/23/84

 

300

 

Plano

 

TX

 

261,912

 

581,658

 

 

 

None

 

203

 

261,912

 

581,861

 

843,773

 

453,841

 

 

 

01/06/87

 

300

 

Plano

 

TX

 

250,514

 

556,399

 

 

 

None

 

None

 

250,514

 

556,399

 

806,913

 

413,732

 

 

 

12/10/87

 

300

 

Plano

 

TX

 

259,000

 

575,246

 

 

 

None

 

240

 

259,000

 

575,486

 

834,486

 

410,941

 

 

 

09/27/88

 

300

 

Round Rock

 

TX

 

80,525

 

373,347

 

 

 

None

 

441

 

80,525

 

373,788

 

454,313

 

310,712

 

 

 

12/16/86

 

300

 

Round Rock

 

TX

 

186,380

 

413,957

 

 

 

30,800

 

99

 

186,380

 

444,856

 

631,236

 

291,519

 

 

 

04/19/89

 

300

 

San Antonio

 

TX

 

130,833

 

606,596

 

 

 

None

 

139

 

130,833

 

606,735

 

737,568

 

522,366

 

 

 

03/24/86

 

300

 

San Antonio

 

TX

 

234,500

 

520,831

 

 

 

None

 

502

 

234,500

 

521,333

 

755,833

 

387,564

 

 

 

12/29/87

 

300

 

San Antonio

 

TX

 

217,000

 

481,967

 

 

 

None

 

261

 

217,000

 

482,228

 

699,228

 

342,739

 

 

 

10/14/88

 

300

 

San Antonio

 

TX

 

220,500

 

447,108

 

 

 

None

 

261

 

220,500

 

447,369

 

667,869

 

310,751

 

 

 

03/30/89

 

300

 

San Antonio

 

TX

 

102,512

 

475,288

 

 

 

None

 

301

 

102,512

 

475,589

 

578,101

 

396,036

 

 

 

12/03/86

 

300

 

San Antonio

 

TX

 

81,530

 

378,007

 

 

 

None

 

139

 

81,530

 

378,146

 

459,676

 

314,992

 

 

 

12/11/86

 

300

 

San Antonio

 

TX

 

139,125

 

308,997

 

 

 

None

 

401

 

139,125

 

309,398

 

448,523

 

237,135

 

 

 

05/22/87

 

300

 

San Antonio

 

TX

 

181,412

 

402,923

 

 

 

None

 

502

 

181,412

 

403,425

 

584,837

 

306,554

 

 

 

07/07/87

 

300

 

San Antonio

 

TX

 

182,868

 

406,155

 

 

 

18,940

 

110

 

182,868

 

425,205

 

608,073

 

291,384

 

 

 

12/06/88

 

300

 

Southlake

 

TX

 

228,279

 

511,750

 

 

 

None

 

None

 

228,279

 

511,750

 

740,029

 

308,664

 

 

 

03/10/93

 

300

 

Sugar Land

 

TX

 

339,310

 

1,000,876

 

 

 

None

 

None

 

339,310

 

1,000,876

 

1,340,186

 

298,593

 

05/30/99

 

01/13/99

 

300

 

Layton

 

UT

 

136,574

 

269,008

 

 

 

None

 

143

 

136,574

 

269,151

 

405,725

 

182,836

 

 

 

02/01/90

 

300

 

Sandy

 

UT

 

168,089

 

373,330

 

 

 

None

 

143

 

168,089

 

373,473

 

541,562

 

246,438

 

 

 

02/01/90

 

300

 

Centreville

 

VA

 

371,000

 

824,003

 

 

 

None

 

94

 

371,000

 

824,097

 

1,195,097

 

556,789

 

 

 

09/29/89

 

300

 

Chesapeake

 

VA

 

190,050

 

422,107

 

 

 

24,568

 

94

 

190,050

 

446,769

 

636,819

 

298,036

 

 

 

03/28/89

 

300

 

Glen Allen

 

VA

 

74,643

 

346,060

 

 

 

None

 

94

 

74,643

 

346,154

 

420,797

 

321,935

 

 

 

06/20/84

 

300

 

Portsmouth

 

VA

 

171,575

 

381,073

 

 

 

24,932

 

203

 

171,575

 

406,208

 

577,783

 

272,728

 

 

 

12/21/88

 

300

 

Richmond

 

VA

 

269,500

 

598,567

 

 

 

None

 

296

 

269,500

 

598,863

 

868,363

 

415,983

 

 

 

03/28/89

 

300

 

Richmond

 

VA

 

71,001

 

327,771

 

 

 

None

 

7,947

 

71,001

 

335,718

 

406,719

 

294,932

 

 

 

09/04/85

 

300

 

Virginia Beach

 

VA

 

69,080

 

320,270

 

 

 

None

 

952

 

69,080

 

321,222

 

390,302

 

294,242

 

 

 

11/15/84

 

300

 

Woodbridge

 

VA

 

358,050

 

795,239

 

 

 

None

 

None

 

358,050

 

795,239

 

1,153,289

 

567,953

 

 

 

09/29/88

 

300

 

Federal Way

 

WA

 

150,785

 

699,101

 

 

 

None

 

225

 

150,785

 

699,326

 

850,111

 

581,558

 

 

 

12/17/86

 

300

 

Federal Way

 

WA

 

261,943

 

581,782

 

 

 

27,500

 

None

 

261,943

 

609,282

 

871,225

 

415,474

 

 

 

11/21/88

 

300

 

Kent

 

WA

 

140,763

 

678,809

 

 

 

None

 

225

 

140,763

 

679,034

 

819,797

 

564,681

 

 

 

12/17/86

 

300

 

Kent

 

WA

 

128,300

 

539,141

 

 

 

None

 

22,213

 

128,300

 

561,354

 

689,654

 

552,842

 

 

 

06/03/83

 

180

 

Kirkland

 

WA

 

301,000

 

668,534

 

 

 

None

 

108

 

301,000

 

668,642

 

969,642

 

490,615

 

 

 

03/31/88

 

300

 

Puyallup

 

WA

 

195,552

 

434,327

 

 

 

27,000

 

None

 

195,552

 

461,327

 

656,879

 

310,895

 

 

 

12/06/88

 

300

 

Redmond

 

WA

 

279,830

 

621,513

 

 

 

None

 

225

 

279,830

 

621,738

 

901,568

 

472,522

 

 

 

07/27/87

 

300

 

Renton

 

WA

 

111,183

 

515,490

 

 

 

None

 

108

 

111,183

 

515,598

 

626,781

 

443,902

 

 

 

03/24/86

 

300

 

Appleton

 

WI

 

196,000

 

424,038

 

 

 

None

 

182

 

196,000

 

424,220

 

620,220

 

275,242

 

 

 

07/10/90

 

300

 

Waukesha

 

WI

 

233,100

 

461,500

 

 

 

None

 

182

 

233,100

 

461,682

 

694,782

 

290,093

 

 

 

12/13/90

 

300

 

Waukesha

 

WI

 

215,950

 

427,546

 

 

 

None

 

182

 

215,950

 

427,728

 

643,678

 

268,757

 

 

 

12/13/90

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Electronics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tuscaloosa

 

AL

 

204,790

 

585,115

 

 

 

None

 

1,166

 

204,790

 

586,281

 

791,071

 

237,098

 

 

 

11/26/96

 

300

 

Bradenton

 

FL

 

174,948

 

240,928

 

 

 

None

 

169

 

174,948

 

241,097

 

416,045

 

97,700

 

 

 

11/26/96

 

300

 

 

F-16



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mary Esther

 

FL

 

149,696

 

363,263

 

 

 

None

 

134

 

149,696

 

363,397

 

513,093

 

147,229

 

 

 

11/26/96

 

300

 

Melbourne

 

FL

 

269,697

 

522,414

 

 

 

None

 

1,639

 

269,697

 

524,053

 

793,750

 

212,462

 

 

 

11/26/96

 

300

 

Merritt Island

 

FL

 

309,652

 

482,459

 

 

 

None

 

134

 

309,652

 

482,593

 

792,245

 

195,503

 

 

 

11/26/96

 

300

 

Ocala

 

FL

 

339,690

 

543,504

 

 

 

None

 

134

 

339,690

 

543,638

 

883,328

 

220,226

 

 

 

11/26/96

 

300

 

Tallahassee

 

FL

 

319,807

 

502,697

 

 

 

None

 

1,634

 

319,807

 

504,331

 

824,138

 

204,475

 

 

 

11/26/96

 

300

 

Smyrna

 

GA

 

1,094,058

 

3,090,236

 

 

 

None

 

411

 

1,094,058

 

3,090,647

 

4,184,705

 

1,179,654

 

 

 

06/09/97

 

300

 

Anderson

 

IN

 

180,628

 

653,162

 

 

 

None

 

949

 

180,628

 

654,111

 

834,739

 

264,821

 

 

 

11/26/96

 

300

 

Richmond

 

IN

 

93,999

 

193,753

 

 

 

None

 

136

 

93,999

 

193,889

 

287,888

 

78,556

 

 

 

11/26/96

 

300

 

Gulfport

 

MS

 

299,464

 

502,326

 

 

 

None

 

275

 

299,464

 

502,601

 

802,065

 

203,611

 

 

 

11/26/96

 

300

 

Jackson

 

MS

 

405,360

 

656,296

 

 

 

None

 

292

 

405,360

 

656,588

 

1,061,948

 

265,976

 

 

 

11/26/96

 

300

 

Meridian

 

MS

 

181,156

 

515,598

 

 

 

None

 

275

 

181,156

 

515,873

 

697,029

 

208,986

 

 

 

11/26/96

 

300

 

Tupelo

 

MS

 

121,697

 

637,691

 

 

 

None

 

290

 

121,697

 

637,981

 

759,678

 

258,438

 

 

 

11/26/96

 

300

 

Pineville

 

NC

 

567,864

 

840,284

 

 

 

None

 

36,071

 

567,864

 

876,355

 

1,444,219

 

292,536

 

 

 

12/31/98

 

300

 

Lakewood

 

NY

 

144,859

 

526,301

 

 

 

None

 

422

 

144,859

 

526,723

 

671,582

 

213,450

 

 

 

11/26/96

 

300

 

Westbury

 

NY

 

6,333,590

 

3,952,773

 

 

 

None

 

None

 

6,333,590

 

3,952,773

 

10,286,363

 

1,468,726

 

 

 

09/29/97

 

300

 

Defiance

 

OH

 

97,978

 

601,863

 

 

 

None

 

168

 

97,978

 

602,031

 

700,009

 

243,865

 

 

 

11/26/96

 

300

 

Vienna

 

WV

 

324,797

 

526,670

 

 

 

None

 

812

 

324,797

 

527,482

 

852,279

 

213,721

 

 

 

11/26/96

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convenience Stores

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Daphne

 

AL

 

140,000

 

391,637

 

 

 

None

 

None

 

140,000

 

391,637

 

531,637

 

43,730

 

 

 

03/18/04

 

300

 

Mobile

 

AL

 

190,000

 

301,637

 

 

 

None

 

None

 

190,000

 

301,637

 

491,637

 

33,680

 

 

 

03/18/04

 

300

 

Mobile

 

AL

 

180,000

 

421,637

 

 

 

None

 

None

 

180,000

 

421,637

 

601,637

 

47,080

 

 

 

03/18/04

 

300

 

Florence

 

AZ

 

150,000

 

371,637

 

 

 

None

 

None

 

150,000

 

371,637

 

521,637

 

41,497

 

 

 

03/18/04

 

300

 

Gilbert

 

AZ

 

680,000

 

1,111,637

 

 

 

None

 

None

 

680,000

 

1,111,637

 

1,791,637

 

124,130

 

 

 

03/18/04

 

300

 

Litchfield Park

 

AZ

 

610,000

 

531,637

 

 

 

None

 

None

 

610,000

 

531,637

 

1,141,637

 

59,363

 

 

 

03/18/04

 

300

 

Marana

 

AZ

 

180,000

 

331,637

 

 

 

None

 

None

 

180,000

 

331,637

 

511,637

 

37,030

 

 

 

03/18/04

 

300

 

Marana

 

AZ

 

330,000

 

911,637

 

 

 

None

 

None

 

330,000

 

911,637

 

1,241,637

 

101,797

 

 

 

03/18/04

 

300

 

Maricopa

 

AZ

 

170,000

 

361,637

 

 

 

None

 

None

 

170,000

 

361,637

 

531,637

 

40,380

 

 

 

03/18/04

 

300

 

Mesa

 

AZ

 

560,000

 

821,637

 

 

 

None

 

None

 

560,000

 

821,637

 

1,381,637

 

91,747

 

 

 

03/18/04

 

300

 

Mesa

 

AZ

 

750,000

 

1,071,637

 

 

 

None

 

None

 

750,000

 

1,071,637

 

1,821,637

 

119,663

 

 

 

03/18/04

 

300

 

Mesa

 

AZ

 

810,000

 

1,061,637

 

 

 

None

 

None

 

810,000

 

1,061,637

 

1,871,637

 

118,547

 

 

 

03/18/04

 

300

 

Mesa

 

AZ

 

890,000

 

1,081,637

 

 

 

None

 

None

 

890,000

 

1,081,637

 

1,971,637

 

120,780

 

 

 

03/18/04

 

300

 

Mesa

 

AZ

 

780,000

 

1,071,637

 

 

 

None

 

None

 

780,000

 

1,071,637

 

1,851,637

 

119,663

 

 

 

03/18/04

 

300

 

Mesa

 

AZ

 

900,000

 

1,191,637

 

 

 

None

 

None

 

900,000

 

1,191,637

 

2,091,637

 

133,063

 

 

 

03/18/04

 

300

 

Payson

 

AZ

 

210,000

 

351,637

 

 

 

None

 

None

 

210,000

 

351,637

 

561,637

 

39,263

 

 

 

03/18/04

 

300

 

Payson

 

AZ

 

260,000

 

311,637

 

 

 

None

 

None

 

260,000

 

311,637

 

571,637

 

34,797

 

 

 

03/18/04

 

300

 

Peoria

 

AZ

 

520,000

 

751,637

 

 

 

None

 

None

 

520,000

 

751,637

 

1,271,637

 

83,930

 

 

 

03/18/04

 

300

 

Phoenix

 

AZ

 

440,000

 

511,637

 

 

 

None

 

None

 

440,000

 

511,637

 

951,637

 

57,130

 

 

 

03/18/04

 

300

 

Phoenix

 

AZ

 

360,000

 

421,637

 

 

 

None

 

None

 

360,000

 

421,637

 

781,637

 

47,080

 

 

 

03/18/04

 

300

 

Phoenix

 

AZ

 

710,000

 

591,637

 

 

 

None

 

None

 

710,000

 

591,637

 

1,301,637

 

66,063

 

 

 

03/18/04

 

300

 

Phoenix

 

AZ

 

320,000

 

661,637

 

 

 

None

 

None

 

320,000

 

661,637

 

981,637

 

73,880

 

 

 

03/18/04

 

300

 

Phoenix

 

AZ

 

450,000

 

651,637

 

 

 

None

 

None

 

450,000

 

651,637

 

1,101,637

 

72,763

 

 

 

03/18/04

 

300

 

Phoenix

 

AZ

 

430,000

 

711,637

 

 

 

None

 

None

 

430,000

 

711,637

 

1,141,637

 

79,463

 

 

 

03/18/04

 

300

 

Phoenix

 

AZ

 

730,000

 

931,637

 

 

 

None

 

None

 

730,000

 

931,637

 

1,661,637

 

104,030

 

 

 

03/18/04

 

300

 

Phoenix

 

AZ

 

400,000

 

931,637

 

 

 

None

 

None

 

400,000

 

931,637

 

1,331,637

 

104,030

 

 

 

03/18/04

 

300

 

Phoenix

 

AZ

 

790,000

 

1,051,637

 

 

 

None

 

None

 

790,000

 

1,051,637

 

1,841,637

 

117,430

 

 

 

03/18/04

 

300

 

Pinetop

 

AZ

 

170,000

 

311,637

 

 

 

None

 

None

 

170,000

 

311,637

 

481,637

 

34,797

 

 

 

03/18/04

 

300

 

Queen Creek

 

AZ

 

520,000

 

891,637

 

 

 

None

 

None

 

520,000

 

891,637

 

1,411,637

 

99,563

 

 

 

03/18/04

 

300

 

Scottsdale

 

AZ

 

210,000

 

201,637

 

 

 

None

 

None

 

210,000

 

201,637

 

411,637

 

22,513

 

 

 

03/18/04

 

300

 

 

F-17



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Scottsdale

 

AZ

 

660,000

 

1,031,637

 

 

 

None

 

None

 

660,000

 

1,031,637

 

1,691,637

 

115,197

 

 

 

03/18/04

 

300

 

Sierra Vista

 

AZ

 

110,000

 

301,637

 

 

 

None

 

None

 

110,000

 

301,637

 

411,637

 

33,680

 

 

 

03/18/04

 

300

 

Tempe

 

AZ

 

620,000

 

1,071,637

 

 

 

None

 

None

 

620,000

 

1,071,637

 

1,691,637

 

119,663

 

 

 

03/18/04

 

300

 

Tempe

 

AZ

 

270,000

 

461,637

 

 

 

None

 

None

 

270,000

 

461,637

 

731,637

 

51,547

 

 

 

03/18/04

 

300

 

Tolleson

 

AZ

 

460,000

 

1,231,637

 

 

 

None

 

None

 

460,000

 

1,231,637

 

1,691,637

 

137,530

 

 

 

03/18/04

 

300

 

Tombstone

 

AZ

 

110,000

 

381,637

 

 

 

None

 

None

 

110,000

 

381,637

 

491,637

 

42,613

 

 

 

03/18/04

 

300

 

Tucson

 

AZ

 

220,000

 

311,637

 

 

 

None

 

None

 

220,000

 

311,637

 

531,637

 

34,797

 

 

 

03/18/04

 

300

 

Tucson

 

AZ

 

240,000

 

341,637

 

 

 

None

 

None

 

240,000

 

341,637

 

581,637

 

38,147

 

 

 

03/18/04

 

300

 

Tucson

 

AZ

 

550,000

 

511,637

 

 

 

None

 

None

 

550,000

 

511,637

 

1,061,637

 

57,130

 

 

 

03/18/04

 

300

 

Tucson

 

AZ

 

126,000

 

234,565

 

 

 

None

 

None

 

126,000

 

234,565

 

360,565

 

25,411

 

 

 

04/14/04

 

300

 

Wellton

 

AZ

 

120,000

 

291,637

 

 

 

None

 

None

 

120,000

 

291,637

 

411,637

 

32,563

 

 

 

03/18/04

 

300

 

Wickenburg

 

AZ

 

150,000

 

291,637

 

 

 

None

 

None

 

150,000

 

291,637

 

441,637

 

32,563

 

 

 

03/18/04

 

300

 

Manchester

 

CT

 

118,262

 

305,510

 

 

 

None

 

None

 

118,262

 

305,510

 

423,772

 

144,099

 

 

 

03/03/95

 

300

 

Vernon

 

CT

 

179,646

 

319,372

 

 

 

None

 

None

 

179,646

 

319,372

 

499,018

 

150,637

 

 

 

03/09/95

 

300

 

Westbrook

 

CT

 

98,247

 

373,340

 

 

 

None

 

None

 

98,247

 

373,340

 

471,587

 

176,092

 

 

 

03/09/95

 

300

 

Camden

 

DE

 

113,811

 

174,435

 

 

 

None

 

None

 

113,811

 

174,435

 

288,246

 

26,449

 

 

 

03/19/03

 

300

 

Camden

 

DE

 

250,528

 

379,165

 

 

 

None

 

None

 

250,528

 

379,165

 

629,693

 

57,499

 

 

 

03/19/03

 

300

 

Dewey

 

DE

 

147,465

 

224,665

 

 

 

None

 

None

 

147,465

 

224,665

 

372,130

 

34,067

 

 

 

03/19/03

 

300

 

Dover

 

DE

 

278,804

 

421,707

 

 

 

None

 

None

 

278,804

 

421,707

 

700,511

 

63,952

 

 

 

03/19/03

 

300

 

Dover

 

DE

 

367,137

 

554,207

 

 

 

None

 

None

 

367,137

 

554,207

 

921,344

 

84,047

 

 

 

03/19/03

 

300

 

Dover

 

DE

 

367,425

 

554,884

 

 

 

None

 

None

 

367,425

 

554,884

 

922,309

 

84,150

 

 

 

03/19/03

 

300

 

Felton

 

DE

 

307,260

 

464,391

 

 

 

None

 

None

 

307,260

 

464,391

 

771,651

 

70,425

 

 

 

03/19/03

 

300

 

Harrington

 

DE

 

563,812

 

849,220

 

 

 

None

 

None

 

563,812

 

849,220

 

1,413,032

 

128,791

 

 

 

03/19/03

 

300

 

Milford

 

DE

 

310,049

 

468,575

 

 

 

None

 

None

 

310,049

 

468,575

 

778,624

 

71,060

 

 

 

03/19/03

 

300

 

Newcastle

 

DE

 

589,325

 

887,488

 

 

 

None

 

None

 

589,325

 

887,488

 

1,476,813

 

134,595

 

 

 

03/19/03

 

300

 

Smyrna

 

DE

 

121,774

 

186,436

 

 

 

None

 

None

 

121,774

 

186,436

 

308,210

 

28,269

 

 

 

03/19/03

 

300

 

Smyrna

 

DE

 

401,135

 

605,332

 

 

 

None

 

None

 

401,135

 

605,332

 

1,006,467

 

91,801

 

 

 

03/19/03

 

300

 

Townsend

 

DE

 

241,416

 

365,749

 

 

 

None

 

None

 

241,416

 

365,749

 

607,165

 

55,465

 

 

 

03/19/03

 

300

 

Wilmington

 

DE

 

280,682

 

424,525

 

 

 

None

 

None

 

280,682

 

424,525

 

705,207

 

64,379

 

 

 

03/19/03

 

300

 

Archer

 

FL

 

296,238

 

578,145

 

 

 

None

 

51

 

296,238

 

578,196

 

874,434

 

176,374

 

 

 

05/07/99

 

300

 

Bushnell

 

FL

 

130,000

 

291,637

 

 

 

None

 

None

 

130,000

 

291,637

 

421,637

 

32,563

 

 

 

03/18/04

 

300

 

Clearwater

 

FL

 

359,792

 

311,845

 

 

 

None

 

None

 

359,792

 

311,845

 

671,637

 

34,820

 

 

 

03/18/04

 

300

 

Cocoa

 

FL

 

323,827

 

287,810

 

 

 

None

 

None

 

323,827

 

287,810

 

611,637

 

32,136

 

 

 

03/18/04

 

300

 

Deltona

 

FL

 

140,000

 

321,637

 

 

 

None

 

None

 

140,000

 

321,637

 

461,637

 

35,913

 

 

 

03/18/04

 

300

 

Ellenton

 

FL

 

250,000

 

261,637

 

 

 

None

 

None

 

250,000

 

261,637

 

511,637

 

29,213

 

 

 

03/18/04

 

300

 

Englewood

 

FL

 

270,000

 

331,637

 

 

 

None

 

None

 

270,000

 

331,637

 

601,637

 

37,030

 

 

 

03/18/04

 

300

 

Gainesville

 

FL

 

515,834

 

873,187

 

 

 

None

 

None

 

515,834

 

873,187

 

1,389,021

 

266,321

 

 

 

05/07/99

 

300

 

Gainesville

 

FL

 

480,318

 

600,633

 

 

 

None

 

None

 

480,318

 

600,633

 

1,080,951

 

183,192

 

 

 

05/07/99

 

300

 

Gainesville

 

FL

 

347,310

 

694,859

 

 

 

None

 

None

 

347,310

 

694,859

 

1,042,169

 

211,931

 

 

 

05/07/99

 

300

 

Gainesville

 

FL

 

339,263

 

658,807

 

 

 

None

 

None

 

339,263

 

658,807

 

998,070

 

200,935

 

 

 

05/07/99

 

300

 

Gainesville

 

FL

 

351,921

 

552,557

 

 

 

None

 

None

 

351,921

 

552,557

 

904,478

 

168,528

 

 

 

05/07/99

 

300

 

Gainesville

 

FL

 

500,032

 

850,291

 

 

 

None

 

None

 

500,032

 

850,291

 

1,350,323

 

259,337

 

 

 

05/07/99

 

300

 

Homosassa Springs

 

FL

 

740,000

 

621,637

 

 

 

None

 

None

 

740,000

 

621,637

 

1,361,637

 

69,413

 

 

 

03/18/04

 

300

 

Hudson

 

FL

 

300,000

 

351,637

 

 

 

None

 

None

 

300,000

 

351,637

 

651,637

 

39,263

 

 

 

03/18/04

 

300

 

Intercession City

 

FL

 

161,776

 

319,861

 

 

 

None

 

None

 

161,776

 

319,861

 

481,637

 

35,715

 

 

 

03/18/04

 

300

 

Jacksonville

 

FL

 

266,111

 

494,206

 

 

 

None

 

None

 

266,111

 

494,206

 

760,317

 

53,539

 

 

 

04/01/04

 

300

 

Jacksonville Bch

 

FL

 

522,188

 

371,885

 

 

 

None

 

None

 

522,188

 

371,885

 

894,073

 

113,423

 

 

 

05/07/99

 

300

 

Key West

 

FL

 

873,700

 

627,937

 

 

 

None

 

None

 

873,700

 

627,937

 

1,501,637

 

70,117

 

 

 

03/18/04

 

300

 

Key West

 

FL

 

492,785

 

208,852

 

 

 

None

 

None

 

492,785

 

208,852

 

701,637

 

23,319

 

 

 

03/18/04

 

300

 

 

F-18



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lakeland

 

FL

 

527,076

 

464,561

 

 

 

None

 

None

 

527,076

 

464,561

 

991,637

 

51,873

 

 

 

03/18/04

 

300

 

Lakeland

 

FL

 

300,000

 

321,637

 

 

 

None

 

None

 

300,000

 

321,637

 

621,637

 

35,913

 

 

 

03/18/04

 

300

 

Lakeport

 

FL

 

180,342

 

331,295

 

 

 

None

 

None

 

180,342

 

331,295

 

511,637

 

36,992

 

 

 

03/18/04

 

300

 

Land O’Lakes

 

FL

 

120,000

 

361,637

 

 

 

None

 

None

 

120,000

 

361,637

 

481,637

 

40,380

 

 

 

03/18/04

 

300

 

Lutz

 

FL

 

480,000

 

421,637

 

 

 

None

 

None

 

480,000

 

421,637

 

901,637

 

47,080

 

 

 

03/18/04

 

300

 

Naples

 

FL

 

150,000

 

301,637

 

 

 

None

 

None

 

150,000

 

301,637

 

451,637

 

33,680

 

 

 

03/18/04

 

300

 

Naples

 

FL

 

620,000

 

381,637

 

 

 

None

 

None

 

620,000

 

381,637

 

1,001,637

 

42,613

 

 

 

03/18/04

 

300

 

New Port Richey

 

FL

 

190,000

 

601,637

 

 

 

None

 

None

 

190,000

 

601,637

 

791,637

 

67,180

 

 

 

03/18/04

 

300

 

North Fort Meyers

 

FL

 

140,000

 

281,637

 

 

 

None

 

None

 

140,000

 

281,637

 

421,637

 

31,447

 

 

 

03/18/04

 

300

 

Okeechobee

 

FL

 

195,075

 

346,562

 

 

 

None

 

None

 

195,075

 

346,562

 

541,637

 

38,697

 

 

 

03/18/04

 

300

 

Orlando

 

FL

 

240,000

 

301,637

 

 

 

None

 

None

 

240,000

 

301,637

 

541,637

 

33,680

 

 

 

03/18/04

 

300

 

Palm Bay

 

FL

 

230,880

 

300,757

 

 

 

None

 

None

 

230,880

 

300,757

 

531,637

 

33,582

 

 

 

03/18/04

 

300

 

Palm Harbor

 

FL

 

510,000

 

381,637

 

 

 

None

 

None

 

510,000

 

381,637

 

891,637

 

42,613

 

 

 

03/18/04

 

300

 

Panama City

 

FL

 

210,000

 

431,637

 

 

 

None

 

None

 

210,000

 

431,637

 

641,637

 

48,197

 

 

 

03/18/04

 

300

 

Pensacola

 

FL

 

168,000

 

312,727

 

 

 

None

 

None

 

168,000

 

312,727

 

480,727

 

33,876

 

 

 

04/14/04

 

300

 

Port Charlotte

 

FL

 

170,000

 

311,637

 

 

 

None

 

None

 

170,000

 

311,637

 

481,637

 

34,797

 

 

 

03/18/04

 

300

 

Port Orange

 

FL

 

609,438

 

512,199

 

 

 

None

 

None

 

609,438

 

512,199

 

1,121,637

 

57,193

 

 

 

03/18/04

 

300

 

Pt Charlotte

 

FL

 

200,000

 

356,637

 

 

 

None

 

None

 

200,000

 

356,637

 

556,637

 

39,822

 

 

 

03/18/04

 

300

 

Punta Gorda

 

FL

 

400,000

 

511,637

 

 

 

None

 

None

 

400,000

 

511,637

 

911,637

 

57,130

 

 

 

03/18/04

 

300

 

Tallahassee

 

FL

 

600,000

 

341,637

 

 

 

None

 

None

 

600,000

 

341,637

 

941,637

 

38,147

 

 

 

03/18/04

 

300

 

Tampa

 

FL

 

300,000

 

301,637

 

 

 

None

 

None

 

300,000

 

301,637

 

601,637

 

33,680

 

 

 

03/18/04

 

300

 

Tampa

 

FL

 

380,000

 

361,637

 

 

 

None

 

None

 

380,000

 

361,637

 

741,637

 

40,380

 

 

 

03/18/04

 

300

 

Tampa

 

FL

 

320,000

 

591,637

 

 

 

None

 

None

 

320,000

 

591,637

 

911,637

 

66,063

 

 

 

03/18/04

 

300

 

Webster

 

FL

 

640,000

 

1,071,637

 

 

 

None

 

None

 

640,000

 

1,071,637

 

1,711,637

 

119,663

 

 

 

03/18/04

 

300

 

Winter Springs

 

FL

 

150,000

 

291,637

 

 

 

None

 

None

 

150,000

 

291,637

 

441,637

 

32,563

 

 

 

03/18/04

 

300

 

Augusta

 

GA

 

240,000

 

451,637

 

 

 

None

 

None

 

240,000

 

451,637

 

691,637

 

50,430

 

 

 

03/18/04

 

300

 

Augusta

 

GA

 

540,000

 

337,853

 

 

 

None

 

None

 

540,000

 

337,853

 

877,853

 

100,788

 

 

 

07/22/99

 

300

 

Augusta

 

GA

 

510,000

 

392,929

 

 

 

None

 

None

 

510,000

 

392,929

 

902,929

 

117,219

 

 

 

07/22/99

 

300

 

Augusta

 

GA

 

180,000

 

422,020

 

 

 

None

 

None

 

180,000

 

422,020

 

602,020

 

125,900

 

 

 

07/22/99

 

300

 

Augusta

 

GA

 

260,000

 

392,171

 

 

 

None

 

None

 

260,000

 

392,171

 

652,171

 

116,994

 

 

 

07/22/99

 

300

 

Augusta

 

GA

 

620,000

 

383,232

 

 

 

None

 

None

 

620,000

 

383,232

 

1,003,232

 

114,326

 

 

 

07/22/99

 

300

 

Cahutta

 

GA

 

437,500

 

813,742

 

 

 

None

 

None

 

437,500

 

813,742

 

1,251,242

 

104,424

 

 

 

10/16/03

 

300

 

Calhoun

 

GA

 

122,500

 

228,742

 

 

 

None

 

None

 

122,500

 

228,742

 

351,242

 

29,349

 

 

 

10/16/03

 

300

 

Calhoun

 

GA

 

262,500

 

488,742

 

 

 

None

 

None

 

262,500

 

488,742

 

751,242

 

62,716

 

 

 

10/16/03

 

300

 

Chatsworth

 

GA

 

140,000

 

261,242

 

 

 

None

 

None

 

140,000

 

261,242

 

401,242

 

33,520

 

 

 

10/16/03

 

300

 

Chatsworth

 

GA

 

140,000

 

261,242

 

 

 

None

 

None

 

140,000

 

261,242

 

401,242

 

33,520

 

 

 

10/16/03

 

300

 

Chatsworth

 

GA

 

140,000

 

261,242

 

 

 

None

 

None

 

140,000

 

261,242

 

401,242

 

33,520

 

 

 

10/16/03

 

300

 

Chickamauga

 

GA

 

181,731

 

338,742

 

 

 

None

 

None

 

181,731

 

338,742

 

520,473

 

43,466

 

 

 

10/16/03

 

300

 

Dalton

 

GA

 

171,500

 

319,742

 

 

 

None

 

None

 

171,500

 

319,742

 

491,242

 

41,027

 

 

 

10/16/03

 

300

 

Dalton

 

GA

 

87,500

 

163,742

 

 

 

None

 

None

 

87,500

 

163,742

 

251,242

 

21,007

 

 

 

10/16/03

 

300

 

Dalton

 

GA

 

485,650

 

903,162

 

 

 

None

 

None

 

485,650

 

903,162

 

1,388,812

 

115,900

 

 

 

10/16/03

 

300

 

Dalton

 

GA

 

146,000

 

272,385

 

 

 

None

 

None

 

146,000

 

272,385

 

418,385

 

34,950

 

 

 

10/16/03

 

300

 

Dalton

 

GA

 

420,000

 

781,242

 

 

 

None

 

None

 

420,000

 

781,242

 

1,201,242

 

100,253

 

 

 

10/16/03

 

300

 

Dalton

 

GA

 

210,000

 

391,242

 

 

 

None

 

None

 

210,000

 

391,242

 

601,242

 

50,203

 

 

 

10/16/03

 

300

 

Dalton

 

GA

 

332,500

 

618,742

 

 

 

None

 

None

 

332,500

 

618,742

 

951,242

 

79,399

 

 

 

10/16/03

 

300

 

Dunwoody

 

GA

 

545,462

 

724,254

 

 

 

None

 

None

 

545,462

 

724,254

 

1,269,716

 

276,354

 

 

 

06/27/97

 

300

 

Euharlee

 

GA

 

262,500

 

488,742

 

 

 

None

 

None

 

262,500

 

488,742

 

751,242

 

62,716

 

 

 

10/16/03

 

300

 

Flintstone

 

GA

 

157,500

 

293,742

 

 

 

None

 

None

 

157,500

 

293,742

 

451,242

 

37,691

 

 

 

10/16/03

 

300

 

Lafayette

 

GA

 

122,500

 

228,742

 

 

 

None

 

None

 

122,500

 

228,742

 

351,242

 

29,349

 

 

 

10/16/03

 

300

 

 

F-19



 

 

 

 

 

 

 

 

 

 

 

Cost  Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

 

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

 

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lithonia

 

GA

 

386,784

 

776,436

 

 

 

None

 

None

 

386,784

 

776,436

 

1,163,220

 

296,282

 

 

 

06/27/97

 

300

 

Mableton

 

GA

 

491,069

 

355,957

 

 

 

None

 

None

 

491,069

 

355,957

 

847,026

 

135,809

 

 

 

06/27/97

 

300

 

Martinez

 

GA

 

830,000

 

871,637

 

 

 

None

 

None

 

830,000

 

871,637

 

1,701,637

 

97,330

 

 

 

03/18/04

 

300

 

Martinez

 

GA

 

450,000

 

402,777

 

 

 

None

 

None

 

450,000

 

402,777

 

852,777

 

120,158

 

 

 

07/22/99

 

300

 

Norcross

 

GA

 

384,162

 

651,273

 

 

 

None

 

None

 

384,162

 

651,273

 

1,035,435

 

248,509

 

 

 

06/27/97

 

300

 

Ringgold

 

GA

 

350,000

 

651,242

 

 

 

None

 

None

 

350,000

 

651,242

 

1,001,242

 

83,570

 

 

 

10/16/03

 

300

 

Ringgold

 

GA

 

234,500

 

1,168,914

 

 

 

None

 

None

 

234,500

 

1,168,914

 

1,403,414

 

98,781

 

 

 

10/16/03

 

300

 

Ringgold

 

GA

 

385,000

 

716,242

 

 

 

None

 

None

 

385,000

 

716,242

 

1,101,242

 

91,911

 

 

 

10/16/03

 

300

 

Ringgold

 

GA

 

482,251

 

896,851

 

 

 

None

 

None

 

482,251

 

896,851

 

1,379,102

 

115,090

 

 

 

10/16/03

 

300

 

Rocky Face

 

GA

 

164,231

 

306,241

 

 

 

None

 

None

 

164,231

 

306,241

 

470,472

 

39,295

 

 

 

10/16/03

 

300

 

Rome

 

GA

 

210,000

 

391,242

 

 

 

None

 

None

 

210,000

 

391,242

 

601,242

 

50,203

 

 

 

10/16/03

 

300

 

Rome

 

GA

 

199,199

 

371,183

 

 

 

None

 

None

 

199,199

 

371,183

 

570,382

 

47,629

 

 

 

10/16/03

 

300

 

Rome

 

GA

 

201,791

 

375,997

 

 

 

None

 

None

 

201,791

 

375,997

 

577,788

 

48,247

 

 

 

10/16/03

 

300

 

Rome

 

GA

 

315,000

 

586,242

 

 

 

None

 

None

 

315,000

 

586,242

 

901,242

 

75,228

 

 

 

10/16/03

 

300

 

Rossville

 

GA

 

157,500

 

293,742

 

 

 

None

 

None

 

157,500

 

293,742

 

451,242

 

37,691

 

 

 

10/16/03

 

300

 

Stone Mountain

 

GA

 

529,383

 

532,429

 

 

 

None

 

None

 

529,383

 

532,429

 

1,061,812

 

203,149

 

 

 

06/27/97

 

300

 

Summerville

 

GA

 

66,231

 

124,242

 

 

 

None

 

None

 

66,231

 

124,242

 

190,473

 

15,938

 

 

 

10/16/03

 

300

 

Trenton

 

GA

 

129,231

 

241,242

 

 

 

None

 

None

 

129,231

 

241,242

 

370,473

 

30,953

 

 

 

10/16/03

 

300

 

Council Bluffs

 

IA

 

255,217

 

117,792

 

 

 

4,223

 

186

 

255,217

 

122,201

 

377,418

 

47,887

 

 

 

11/26/96

 

300

 

Godfrey

 

IL

 

374,586

 

733,190

 

 

 

None

 

None

 

374,586

 

733,190

 

1,107,776

 

279,770

 

 

 

06/27/97

 

300

 

Granite City

 

IL

 

362,287

 

737,255

 

 

 

None

 

None

 

362,287

 

737,255

 

1,099,542

 

281,323

 

 

 

06/27/97

 

300

 

Madison

 

IL

 

173,812

 

625,030

 

 

 

None

 

None

 

173,812

 

625,030

 

798,842

 

238,509

 

 

 

06/27/97

 

300

 

New Albany

 

IN

 

181,459

 

289,353

 

 

 

None

 

None

 

181,459

 

289,353

 

470,812

 

136,478

 

 

 

03/03/95

 

300

 

New Albany

 

IN

 

262,465

 

331,796

 

 

 

None

 

None

 

262,465

 

331,796

 

594,261

 

156,497

 

 

 

03/06/95

 

300

 

Berea

 

KY

 

252,077

 

360,815

 

 

 

None

 

None

 

252,077

 

360,815

 

612,892

 

170,185

 

 

 

03/08/95

 

300

 

Elizabethtown

 

KY

 

286,106

 

286,106

 

 

 

None

 

None

 

286,106

 

286,106

 

572,212

 

134,946

 

 

 

03/03/95

 

300

 

Lebanon

 

KY

 

158,052

 

316,105

 

 

 

None

 

None

 

158,052

 

316,105

 

474,157

 

149,096

 

 

 

03/03/95

 

300

 

Louisville

 

KY

 

198,926

 

368,014

 

 

 

None

 

None

 

198,926

 

368,014

 

566,940

 

173,580

 

 

 

03/03/95

 

300

 

Louisville

 

KY

 

216,849

 

605,697

 

 

 

None

 

None

 

216,849

 

605,697

 

822,546

 

255,269

 

06/18/96

 

11/17/95

 

300

 

Mt. Washington

 

KY

 

327,245

 

479,593

 

 

 

None

 

None

 

327,245

 

479,593

 

806,838

 

194,267

 

12/06/96

 

05/31/96

 

300

 

Owensboro

 

KY

 

360,000

 

590,000

 

 

 

None

 

None

 

360,000

 

590,000

 

950,000

 

268,450

 

 

 

08/25/95

 

300

 

Alexandria

 

LA

 

170,000

 

371,637

 

 

 

None

 

None

 

170,000

 

371,637

 

541,637

 

41,497

 

 

 

03/18/04

 

300

 

Baton Rouge

 

LA

 

500,000

 

521,637

 

 

 

None

 

None

 

500,000

 

521,637

 

1,021,637

 

58,247

 

 

 

03/18/04

 

300

 

Baton Rouge

 

LA

 

210,000

 

361,637

 

 

 

None

 

None

 

210,000

 

361,637

 

571,637

 

40,380

 

 

 

03/18/04

 

300

 

Bossier City

 

LA

 

230,000

 

431,637

 

 

 

None

 

None

 

230,000

 

431,637

 

661,637

 

48,197

 

 

 

03/18/04

 

300

 

Destrehan

 

LA

 

200,000

 

411,637

 

 

 

None

 

None

 

200,000

 

411,637

 

611,637

 

45,963

 

 

 

03/18/04

 

300

 

Lafayette

 

LA

 

240,000

 

391,637

 

 

 

None

 

None

 

240,000

 

391,637

 

631,637

 

43,730

 

 

 

03/18/04

 

300

 

Shreveport

 

LA

 

192,500

 

358,227

 

 

 

None

 

None

 

192,500

 

358,227

 

550,727

 

38,805

 

 

 

04/14/04

 

300

 

Amherst

 

MA

 

110,969

 

639,806

 

 

 

None

 

None

 

110,969

 

639,806

 

750,775

 

86,374

 

 

 

08/18/03

 

300

 

North Reading

 

MA

 

574,601

 

756,174

 

 

 

None

 

None

 

574,601

 

756,174

 

1,330,775

 

102,083

 

 

 

08/18/03

 

300

 

Seekonk

 

MA

 

298,354

 

268,518

 

 

 

None

 

None

 

298,354

 

268,518

 

566,872

 

126,651

 

 

 

03/03/95

 

300

 

Berlin

 

MD

 

255,951

 

387,395

 

 

 

None

 

None

 

255,951

 

387,395

 

643,346

 

58,747

 

 

 

03/19/03

 

300

 

Crisfield

 

MD

 

219,704

 

333,024

 

 

 

None

 

None

 

219,704

 

333,024

 

552,728

 

50,501

 

 

 

03/19/03

 

300

 

Hebron

 

MD

 

376,251

 

567,844

 

 

 

None

 

None

 

376,251

 

567,844

 

944,095

 

86,116

 

 

 

03/19/03

 

300

 

La Plata

 

MD

 

1,017,544

 

2,706,729

 

 

 

None

 

None

 

1,017,544

 

2,706,729

 

3,724,273

 

473,430

 

 

 

08/06/02

 

300

 

Mechanicsville

 

MD

 

1,540,335

 

2,860,928

 

 

 

None

 

None

 

1,540,335

 

2,860,928

 

4,401,263

 

519,676

 

 

 

06/27/02

 

300

 

Millersville

 

MD

 

830,737

 

2,696,245

 

 

 

None

 

None

 

830,737

 

2,696,245

 

3,526,982

 

489,864

 

 

 

06/27/02

 

300

 

Flint

 

MI

 

194,492

 

476,504

 

 

 

None

 

None

 

194,492

 

476,504

 

670,996

 

210,456

 

 

 

12/21/95

 

300

 

Brandon

 

MS

 

671,486

 

1,247,588

 

 

 

None

 

None

 

671,486

 

1,247,588

 

1,919,074

 

76,935

 

 

 

06/30/05

 

300

 

 

F-20



 

REALTY INCOME CORPORATION AND SUBSIDIARIES

SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION

 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Flowood

 

MS

 

437,926

 

813,832

 

 

 

None

 

437,926

 

813,832

 

1,251,758

 

50,187

 

 

 

06/30/05

 

300

 

Flowood

 

MS

 

399,972

 

743,347

 

 

 

None

 

399,972

 

743,347

 

1,143,319

 

45,840

 

 

 

06/30/05

 

300

 

Jackson

 

MS

 

329,904

 

613,221

 

 

 

None

 

329,904

 

613,221

 

943,125

 

37,816

 

 

 

06/30/05

 

300

 

Jackson

 

MS

 

540,108

 

1,003,600

 

 

 

None

 

540,108

 

1,003,600

 

1,543,708

 

61,889

 

 

 

06/30/05

 

300

 

Marion

 

MS

 

350,341

 

651,013

 

 

 

None

 

350,341

 

651,013

 

1,001,354

 

40,146

 

 

 

06/30/05

 

300

 

Meridian

 

MS

 

437,926

 

813,671

 

 

 

None

 

437,926

 

813,671

 

1,251,597

 

50,177

 

 

 

06/30/05

 

300

 

Meridian

 

MS

 

405,811

 

754,030

 

 

 

None

 

405,811

 

754,030

 

1,159,841

 

46,499

 

 

 

06/30/05

 

300

 

Meridian

 

MS

 

145,975

 

271,478

 

 

 

None

 

145,975

 

271,478

 

417,453

 

16,742

 

 

 

06/30/05

 

300

 

Meridian

 

MS

 

280,273

 

520,887

 

 

 

None

 

280,273

 

520,887

 

801,160

 

32,122

 

 

 

06/30/05

 

300

 

Meridian

 

MS

 

321,146

 

596,794

 

 

 

None

 

321,146

 

596,794

 

917,940

 

34,813

 

 

 

07/19/05

 

300

 

Newton

 

MS

 

467,121

 

867,891

 

 

 

None

 

467,121

 

867,891

 

1,335,012

 

53,520

 

 

 

06/30/05

 

300

 

Pearl

 

MS

 

544,488

 

1,011,733

 

 

 

None

 

544,488

 

1,011,733

 

1,556,221

 

62,391

 

 

 

06/30/05

 

300

 

Philadelphia

 

MS

 

472,960

 

878,735

 

 

 

None

 

472,960

 

878,735

 

1,351,695

 

54,189

 

 

 

06/30/05

 

300

 

Southaven

 

MS

 

310,000

 

641,637

 

 

 

None

 

310,000

 

641,637

 

951,637

 

71,647

 

 

 

03/18/04

 

300

 

Terry

 

MS

 

583,901

 

1,084,930

 

 

 

None

 

583,901

 

1,084,930

 

1,668,831

 

66,904

 

 

 

06/30/05

 

300

 

Waveland

 

MS

 

180,000

 

331,637

 

 

 

None

 

180,000

 

331,637

 

511,637

 

37,030

 

 

 

03/18/04

 

300

 

Aberdeen

 

NC

 

600,000

 

300,625

 

 

 

None

 

600,000

 

300,625

 

900,625

 

71,626

 

 

 

01/25/01

 

300

 

Archdale

 

NC

 

410,000

 

731,637

 

 

 

None

 

410,000

 

731,637

 

1,141,637

 

81,697

 

 

 

03/18/04

 

300

 

Charlotte

 

NC

 

300,000

 

291,637

 

 

 

None

 

300,000

 

291,637

 

591,637

 

32,563

 

 

 

03/18/04

 

300

 

Charlotte

 

NC

 

640,000

 

581,637

 

 

 

None

 

640,000

 

581,637

 

1,221,637

 

64,947

 

 

 

03/18/04

 

300

 

Durham

 

NC

 

720,000

 

851,637

 

 

 

None

 

720,000

 

851,637

 

1,571,637

 

95,097

 

 

 

03/18/04

 

300

 

Goldsboro

 

NC

 

460,000

 

740,625

 

 

 

None

 

460,000

 

740,625

 

1,200,625

 

176,493

 

 

 

01/25/01

 

300

 

Greensboro

 

NC

 

700,000

 

655,000

 

 

 

None

 

700,000

 

655,000

 

1,355,000

 

188,858

 

 

 

10/27/99

 

300

 

Greenville

 

NC

 

330,000

 

515,000

 

 

 

None

 

330,000

 

515,000

 

845,000

 

234,325

 

 

 

08/25/95

 

300

 

Jacksonville

 

NC

 

180,000

 

371,637

 

 

 

None

 

180,000

 

371,637

 

551,637

 

41,497

 

 

 

03/18/04

 

300

 

Jacksonville

 

NC

 

140,000

 

260,727

 

 

 

None

 

140,000

 

260,727

 

400,727

 

28,243

 

 

 

04/14/04

 

300

 

Jacksonville

 

NC

 

150,000

 

530,000

 

 

 

None

 

150,000

 

530,000

 

680,000

 

241,150

 

 

 

08/25/95

 

300

 

Kinston

 

NC

 

550,000

 

1,057,833

 

 

 

None

 

550,000

 

1,057,833

 

1,607,833

 

389,562

 

 

 

10/24/97

 

300

 

Raleigh

 

NC

 

740,000

 

791,637

 

 

 

None

 

740,000

 

791,637

 

1,531,637

 

88,397

 

 

 

03/18/04

 

300

 

Roxboro

 

NC

 

243,112

 

368,107

 

 

 

None

 

243,112

 

368,107

 

611,219

 

55,822

 

 

 

03/19/03

 

300

 

Winston-Salem

 

NC

 

320,000

 

311,637

 

 

 

None

 

320,000

 

311,637

 

631,637

 

34,797

 

 

 

03/18/04

 

300

 

Galloway

 

NJ

 

1,367,872

 

2,540,604

 

 

 

None

 

1,367,872

 

2,540,604

 

3,908,476

 

461,500

 

 

 

06/27/02

 

300

 

Hamilton

 

NJ

 

1,539,117

 

2,858,630

 

 

 

None

 

1,539,117

 

2,858,630

 

4,397,747

 

520,211

 

 

 

06/27/02

 

300

 

MillVille

 

NJ

 

953,891

 

1,771,782

 

 

 

None

 

953,891

 

1,771,782

 

2,725,673

 

321,864

 

 

 

06/27/02

 

300

 

Toms River

 

NJ

 

1,265,861

 

2,351,154

 

 

 

None

 

1,265,861

 

2,351,154

 

3,617,015

 

427,480

 

 

 

06/27/02

 

300

 

Toms River

 

NJ

 

982,526

 

1,824,961

 

 

 

None

 

982,526

 

1,824,961

 

2,807,487

 

331,182

 

 

 

06/27/02

 

300

 

Wall

 

NJ

 

1,459,957

 

2,712,264

 

 

 

None

 

1,459,957

 

2,712,264

 

4,172,221

 

474,607

 

 

 

08/06/02

 

300

 

Albuquerque

 

NM

 

200,000

 

271,637

 

 

 

None

 

200,000

 

271,637

 

471,637

 

30,330

 

 

 

03/18/04

 

300

 

Kingston

 

NY

 

257,763

 

456,042

 

 

 

None

 

257,763

 

456,042

 

713,805

 

213,580

 

 

 

04/06/95

 

300

 

Atwater

 

OH

 

118,555

 

266,748

 

 

 

None

 

118,555

 

266,748

 

385,303

 

125,816

 

 

 

03/03/95

 

300

 

Columbus

 

OH

 

273,085

 

471,693

 

 

 

None

 

273,085

 

471,693

 

744,778

 

208,331

 

 

 

12/21/95

 

300

 

Columbus

 

OH

 

147,296

 

304,411

 

 

 

None

 

147,296

 

304,411

 

451,707

 

143,581

 

 

 

03/03/95

 

300

 

Cuyahoga Falls

 

OH

 

321,792

 

358,630

 

 

 

None

 

321,792

 

358,630

 

680,422

 

168,701

 

 

 

03/03/95

 

300

 

Galion

 

OH

 

138,981

 

327,597

 

 

 

7

 

138,981

 

327,604

 

466,585

 

154,522

 

 

 

03/06/95

 

300

 

Groveport

 

OH

 

277,198

 

445,497

 

 

 

None

 

277,198

 

445,497

 

722,695

 

196,761

 

 

 

12/21/95

 

300

 

Perrysburg

 

OH

 

211,678

 

390,680

 

 

 

None

 

211,678

 

390,680

 

602,358

 

157,274

 

01/10/96

 

09/01/95

 

300

 

Streetsboro

 

OH

 

402,988

 

533,349

 

 

 

None

 

402,988

 

533,349

 

936,337

 

186,672

 

01/27/97

 

09/03/96

 

300

 

Tipp City

 

OH

 

355,009

 

588,111

 

 

 

None

 

355,009

 

588,111

 

943,120

 

210,732

 

01/31/97

 

06/27/96

 

300

 

Triffin

 

OH

 

117,017

 

273,040

 

 

 

None

 

117,017

 

273,040

 

390,057

 

128,784

 

 

 

03/07/95

 

300

 

 

F-21



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wadsworth

 

OH

 

266,507

 

496,917

 

None

 

None

 

266,507

 

496,917

 

763,424

 

184,853

 

11/26/96

 

07/01/96

 

300

 

Tulsa

 

OK

 

126,545

 

508,266

 

None

 

None

 

126,545

 

508,266

 

634,811

 

193,946

 

 

 

06/27/97

 

300

 

Aliquippa

 

PA

 

226,195

 

452,631

 

None

 

None

 

226,195

 

452,631

 

678,826

 

53,559

 

 

 

01/29/04

 

300

 

Beaver

 

PA

 

95,626

 

223,368

 

None

 

None

 

95,626

 

223,368

 

318,994

 

26,430

 

 

 

01/29/04

 

300

 

Beaver Falls

 

PA

 

92,207

 

230,758

 

None

 

None

 

92,207

 

230,758

 

322,965

 

27,304

 

 

 

01/29/04

 

300

 

Cornwells Heights

 

PA

 

569,763

 

387,611

 

None

 

None

 

569,763

 

387,611

 

957,374

 

56,198

 

 

 

05/29/03

 

300

 

Doylestown

 

PA

 

800,134

 

1,226,452

 

None

 

None

 

800,134

 

1,226,452

 

2,026,586

 

177,830

 

 

 

05/29/03

 

300

 

East Caln

 

PA

 

1,722,222

 

576

 

None

 

None

 

1,722,222

 

576

 

1,722,798

 

87

 

 

 

02/25/03

 

300

 

Lansdale

 

PA

 

1,356,324

 

385,761

 

None

 

None

 

1,356,324

 

385,761

 

1,742,085

 

55,929

 

 

 

05/29/03

 

300

 

Penndel

 

PA

 

739,487

 

1,003,809

 

None

 

None

 

739,487

 

1,003,809

 

1,743,296

 

145,547

 

 

 

05/29/03

 

300

 

Perryopolis

 

PA

 

148,953

 

134,299

 

None

 

None

 

148,953

 

134,299

 

283,252

 

15,890

 

 

 

01/29/04

 

300

 

Philadelphia

 

PA

 

808,681

 

256,843

 

None

 

None

 

808,681

 

256,843

 

1,065,524

 

37,237

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

425,928

 

167,147

 

None

 

None

 

425,928

 

167,147

 

593,075

 

24,231

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

390,342

 

226,919

 

None

 

None

 

390,342

 

226,919

 

617,261

 

32,898

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

541,792

 

236,049

 

None

 

None

 

541,792

 

236,049

 

777,841

 

34,222

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

530,018

 

214,977

 

None

 

None

 

530,018

 

214,977

 

744,995

 

31,166

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

614,101

 

277,277

 

None

 

None

 

614,101

 

277,277

 

891,378

 

40,200

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

1,011,389

 

491,302

 

None

 

None

 

1,011,389

 

491,302

 

1,502,691

 

71,233

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

935,672

 

448,426

 

None

 

None

 

935,672

 

448,426

 

1,384,098

 

65,016

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

689,172

 

426,596

 

None

 

None

 

689,172

 

426,596

 

1,115,768

 

61,851

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

349,294

 

134,485

 

None

 

None

 

349,294

 

134,485

 

483,779

 

19,495

 

 

 

05/29/03

 

300

 

Philadelphia

 

PA

 

557,515

 

244,121

 

None

 

None

 

557,515

 

244,121

 

801,636

 

32,143

 

 

 

09/16/03

 

300

 

Pittsburgh

 

PA

 

497,668

 

320,170

 

None

 

None

 

497,668

 

320,170

 

817,838

 

37,885

 

 

 

01/29/04

 

300

 

Pittsburgh

 

PA

 

296,277

 

287,540

 

None

 

None

 

296,277

 

287,540

 

583,817

 

34,023

 

 

 

01/29/04

 

300

 

Pittsburgh

 

PA

 

395,417

 

474,741

 

None

 

None

 

395,417

 

474,741

 

870,158

 

56,176

 

 

 

01/29/04

 

300

 

Pittsburgh

 

PA

 

118,118

 

231,108

 

None

 

None

 

118,118

 

231,108

 

349,226

 

27,346

 

 

 

01/29/04

 

300

 

South Park

 

PA

 

252,247

 

435,940

 

None

 

None

 

252,247

 

435,940

 

688,187

 

51,584

 

 

 

01/29/04

 

300

 

Southampton

 

PA

 

783,279

 

163,721

 

None

 

None

 

783,279

 

163,721

 

947,000

 

23,734

 

 

 

05/29/03

 

300

 

Valencia

 

PA

 

440,565

 

278,492

 

None

 

None

 

440,565

 

278,492

 

719,057

 

32,953

 

 

 

01/29/04

 

300

 

Verona

 

PA

 

171,411

 

257,358

 

None

 

None

 

171,411

 

257,358

 

428,769

 

30,452

 

 

 

01/29/04

 

300

 

Willow Grove

 

PA

 

329,934

 

73,123

 

None

 

None

 

329,934

 

73,123

 

403,057

 

10,597

 

 

 

05/29/03

 

300

 

Aiken

 

SC

 

330,000

 

472,679

 

None

 

None

 

330,000

 

472,679

 

802,679

 

141,012

 

 

 

07/22/99

 

300

 

Aiken

 

SC

 

560,000

 

543,588

 

None

 

None

 

560,000

 

543,588

 

1,103,588

 

162,165

 

 

 

07/22/99

 

300

 

Aiken

 

SC

 

360,000

 

542,982

 

None

 

None

 

360,000

 

542,982

 

902,982

 

161,985

 

 

 

07/22/99

 

300

 

Aiken

 

SC

 

540,000

 

388,058

 

None

 

None

 

540,000

 

388,058

 

928,058

 

115,766

 

 

 

07/22/99

 

300

 

Aiken

 

SC

 

320,000

 

432,527

 

None

 

None

 

320,000

 

432,527

 

752,527

 

129,034

 

 

 

07/22/99

 

300

 

Aiken

 

SC

 

250,000

 

251,770

 

None

 

None

 

250,000

 

251,770

 

501,770

 

75,109

 

 

 

07/22/99

 

300

 

Belvedere

 

SC

 

490,000

 

463,080

 

None

 

None

 

490,000

 

463,080

 

953,080

 

138,147

 

 

 

07/22/99

 

300

 

Columbia

 

SC

 

520,000

 

471,637

 

None

 

None

 

520,000

 

471,637

 

991,637

 

52,663

 

 

 

03/18/04

 

300

 

Columbia

 

SC

 

150,000

 

450,000

 

None

 

None

 

150,000

 

450,000

 

600,000

 

204,750

 

 

 

08/25/95

 

300

 

Goose Creek

 

SC

 

150,000

 

241,637

 

None

 

None

 

150,000

 

241,637

 

391,637

 

26,980

 

 

 

03/18/04

 

300

 

Greenville

 

SC

 

390,000

 

462,847

 

None

 

None

 

390,000

 

462,847

 

852,847

 

138,078

 

 

 

07/22/99

 

300

 

Greenville

 

SC

 

300,000

 

402,392

 

None

 

None

 

300,000

 

402,392

 

702,392

 

120,043

 

 

 

07/22/99

 

300

 

Greenville

 

SC

 

680,000

 

423,604

 

None

 

None

 

680,000

 

423,604

 

1,103,604

 

126,370

 

 

 

07/22/99

 

300

 

Greenville

 

SC

 

370,000

 

432,695

 

None

 

None

 

370,000

 

432,695

 

802,695

 

129,083

 

 

 

07/22/99

 

300

 

Greenville

 

SC

 

620,000

 

483,604

 

None

 

None

 

620,000

 

483,604

 

1,103,604

 

144,270

 

 

 

07/22/99

 

300

 

Greer

 

SC

 

400,000

 

502,879

 

None

 

None

 

400,000

 

502,879

 

902,879

 

150,021

 

 

 

07/22/99

 

300

 

Hilton Head

 

SC

 

500,000

 

691,637

 

None

 

None

 

500,000

 

691,637

 

1,191,637

 

77,230

 

 

 

03/18/04

 

300

 

Hilton Head

 

SC

 

185,500

 

344,510

 

None

 

None

 

185,500

 

344,510

 

530,010

 

37,322

 

 

 

04/14/04

 

300

 

 

F-22



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Irmo

 

SC

 

690,000

 

461,637

 

None

 

None

 

690,000

 

461,637

 

1,151,637

 

51,547

 

 

 

03/18/04

 

300

 

Jackson

 

SC

 

170,000

 

632,626

 

None

 

None

 

170,000

 

632,626

 

802,626

 

188,729

 

 

 

07/22/99

 

300

 

John’s Isle

 

SC

 

170,000

 

350,000

 

None

 

None

 

170,000

 

350,000

 

520,000

 

159,250

 

 

 

08/25/95

 

300

 

Lexington

 

SC

 

255,000

 

545,000

 

None

 

None

 

255,000

 

545,000

 

800,000

 

247,975

 

 

 

08/25/95

 

300

 

Lexington

 

SC

 

640,000

 

563,891

 

None

 

None

 

640,000

 

563,891

 

1,203,891

 

168,221

 

 

 

07/22/99

 

300

 

Lexington

 

SC

 

540,000

 

563,588

 

None

 

None

 

540,000

 

563,588

 

1,103,588

 

168,131

 

 

 

07/22/99

 

300

 

Lexington

 

SC

 

360,000

 

843,891

 

None

 

None

 

360,000

 

843,891

 

1,203,891

 

251,755

 

 

 

07/22/99

 

300

 

North Augusta

 

SC

 

330,000

 

481,637

 

None

 

None

 

330,000

 

481,637

 

811,637

 

53,780

 

 

 

03/18/04

 

300

 

North Augusta

 

SC

 

490,000

 

1,221,637

 

None

 

None

 

490,000

 

1,221,637

 

1,711,637

 

136,413

 

 

 

03/18/04

 

300

 

North Augusta

 

SC

 

400,000

 

452,777

 

None

 

None

 

400,000

 

452,777

 

852,777

 

135,074

 

 

 

07/22/99

 

300

 

North Charleston

 

SC

 

400,000

 

650,000

 

None

 

None

 

400,000

 

650,000

 

1,050,000

 

295,750

 

 

 

08/25/95

 

300

 

Orangeburg

 

SC

 

320,000

 

691,637

 

None

 

None

 

320,000

 

691,637

 

1,011,637

 

77,230

 

 

 

03/18/04

 

300

 

Simpsonville

 

SC

 

530,000

 

573,485

 

None

 

None

 

530,000

 

573,485

 

1,103,485

 

171,084

 

 

 

07/22/99

 

300

 

Spartanburg

 

SC

 

470,000

 

432,879

 

None

 

None

 

470,000

 

432,879

 

902,879

 

129,138

 

 

 

07/22/99

 

300

 

Summerville

 

SC

 

297,500

 

553,227

 

None

 

None

 

297,500

 

553,227

 

850,727

 

59,930

 

 

 

04/14/04

 

300

 

Summerville

 

SC

 

115,000

 

515,000

 

None

 

None

 

115,000

 

515,000

 

630,000

 

234,325

 

 

 

08/25/95

 

300

 

West Aiken

 

SC

 

400,000

 

402,665

 

None

 

None

 

400,000

 

402,665

 

802,665

 

120,124

 

 

 

07/22/99

 

300

 

West Columbia

 

SC

 

336,000

 

624,727

 

None

 

None

 

336,000

 

624,727

 

960,727

 

67,676

 

 

 

04/14/04

 

300

 

West Columbia

 

SC

 

410,000

 

693,574

 

None

 

None

 

410,000

 

693,574

 

1,103,574

 

206,911

 

 

 

07/22/99

 

300

 

Arrington

 

TN

 

385,000

 

716,242

 

None

 

None

 

385,000

 

716,242

 

1,101,242

 

91,911

 

 

 

10/16/03

 

300

 

Athens

 

TN

 

175,000

 

326,242

 

None

 

None

 

175,000

 

326,242

 

501,242

 

41,861

 

 

 

10/16/03

 

300

 

Athens

 

TN

 

124,179

 

231,860

 

None

 

None

 

124,179

 

231,860

 

356,039

 

29,749

 

 

 

10/16/03

 

300

 

Benton

 

TN

 

192,500

 

358,742

 

None

 

None

 

192,500

 

358,742

 

551,242

 

46,032

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

181,731

 

338,741

 

None

 

None

 

181,731

 

338,741

 

520,472

 

43,466

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

168,000

 

313,242

 

None

 

None

 

168,000

 

313,242

 

481,242

 

40,193

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

175,000

 

326,242

 

(79,571

)

None

 

175,000

 

246,671

 

421,671

 

33,205

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

159,979

 

298,346

 

None

 

None

 

159,979

 

298,346

 

458,325

 

38,281

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

105,000

 

196,242

 

None

 

None

 

105,000

 

196,242

 

301,242

 

25,178

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

245,000

 

456,242

 

None

 

None

 

245,000

 

456,242

 

701,242

 

58,545

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

297,500

 

553,742

 

None

 

None

 

297,500

 

553,742

 

851,242

 

71,057

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

323,750

 

822,529

 

None

 

None

 

323,750

 

822,529

 

1,146,279

 

85,638

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

280,000

 

521,242

 

None

 

None

 

280,000

 

521,242

 

801,242

 

66,886

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

257,250

 

478,992

 

None

 

None

 

257,250

 

478,992

 

736,242

 

61,464

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

283,209

 

527,201

 

None

 

None

 

283,209

 

527,201

 

810,410

 

67,651

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

542,500

 

1,008,742

 

None

 

None

 

542,500

 

1,008,742

 

1,551,242

 

129,449

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

332,500

 

618,742

 

None

 

None

 

332,500

 

618,742

 

951,242

 

79,399

 

 

 

10/16/03

 

300

 

Chattanooga

 

TN

 

175,000

 

326,242

 

None

 

None

 

175,000

 

326,242

 

501,242

 

41,861

 

 

 

10/16/03

 

300

 

Cleveland

 

TN

 

110,009

 

205,545

 

None

 

None

 

110,009

 

205,545

 

315,554

 

26,372

 

 

 

10/16/03

 

300

 

Cleveland

 

TN

 

227,500

 

423,742

 

None

 

None

 

227,500

 

423,742

 

651,242

 

54,374

 

 

 

10/16/03

 

300

 

Cleveland

 

TN

 

280,000

 

521,242

 

None

 

None

 

280,000

 

521,242

 

801,242

 

66,886

 

 

 

10/16/03

 

300

 

Cleveland

 

TN

 

245,000

 

456,242

 

None

 

None

 

245,000

 

456,242

 

701,242

 

58,545

 

 

 

10/16/03

 

300

 

Cleveland

 

TN

 

157,500

 

293,742

 

None

 

None

 

157,500

 

293,742

 

451,242

 

37,691

 

 

 

10/16/03

 

300

 

Cleveland

 

TN

 

122,500

 

228,742

 

None

 

None

 

122,500

 

228,742

 

351,242

 

29,349

 

 

 

10/16/03

 

300

 

Cleveland

 

TN

 

300,373

 

559,077

 

None

 

None

 

300,373

 

559,077

 

859,450

 

71,742

 

 

 

10/16/03

 

300

 

Dayton

 

TN

 

262,500

 

488,742

 

None

 

None

 

262,500

 

488,742

 

751,242

 

62,716

 

 

 

10/16/03

 

300

 

Decatur

 

TN

 

181,731

 

338,742

 

None

 

None

 

181,731

 

338,742

 

520,473

 

43,466

 

 

 

10/16/03

 

300

 

Dunlap

 

TN

 

315,000

 

586,242

 

None

 

None

 

315,000

 

586,242

 

901,242

 

75,228

 

 

 

10/16/03

 

300

 

Etowah

 

TN

 

192,500

 

358,742

 

None

 

None

 

192,500

 

358,742

 

551,242

 

46,032

 

 

 

10/16/03

 

300

 

Gallatin

 

TN

 

525,000

 

976,242

 

None

 

None

 

525,000

 

976,242

 

1,501,242

 

125,278

 

 

 

10/16/03

 

300

 

 

F-23



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harrison

 

TN

 

484,313

 

900,680

 

None

 

None

 

484,313

 

900,680

 

1,384,993

 

115,581

 

 

 

10/16/03

 

300

 

Hixson

 

TN

 

271,250

 

504,992

 

None

 

None

 

271,250

 

504,992

 

776,242

 

64,801

 

 

 

10/16/03

 

300

 

Hixson

 

TN

 

513,215

 

954,355

 

None

 

None

 

513,215

 

954,355

 

1,467,570

 

122,469

 

 

 

10/16/03

 

300

 

Hixson

 

TN

 

94,500

 

176,742

 

None

 

None

 

94,500

 

176,742

 

271,242

 

22,676

 

 

 

10/16/03

 

300

 

Hixson

 

TN

 

300,373

 

559,077

 

None

 

None

 

300,373

 

559,077

 

859,450

 

71,742

 

 

 

10/16/03

 

300

 

Kimball

 

TN

 

332,500

 

618,742

 

None

 

None

 

332,500

 

618,742

 

951,242

 

79,399

 

 

 

10/16/03

 

300

 

La Vergne

 

TN

 

340,000

 

650,000

 

None

 

None

 

340,000

 

650,000

 

990,000

 

295,750

 

 

 

08/25/95

 

300

 

Le Vergne

 

TN

 

577,500

 

1,073,742

 

(15,745

)

None

 

577,500

 

1,057,997

 

1,635,497

 

137,791

 

 

 

10/16/03

 

300

 

Manchester

 

TN

 

266,119

 

495,463

 

None

 

None

 

266,119

 

495,463

 

761,582

 

63,578

 

 

 

10/16/03

 

300

 

Manchester

 

TN

 

281,675

 

524,352

 

None

 

None

 

281,675

 

524,352

 

806,027

 

67,286

 

 

 

10/16/03

 

300

 

Manchester

 

TN

 

319,846

 

595,242

 

None

 

None

 

319,846

 

595,242

 

915,088

 

76,383

 

 

 

10/16/03

 

300

 

Monteagle

 

TN

 

271,173

 

504,849

 

None

 

None

 

271,173

 

504,849

 

776,022

 

64,783

 

 

 

10/16/03

 

300

 

Mt. Juliet

 

TN

 

397,128

 

738,764

 

None

 

None

 

397,128

 

738,764

 

1,135,892

 

94,802

 

 

 

10/16/03

 

300

 

Murfreesboro

 

TN

 

549,500

 

1,021,742

 

None

 

None

 

549,500

 

1,021,742

 

1,571,242

 

131,117

 

 

 

10/16/03

 

300

 

Murfreesboro

 

TN

 

467,810

 

870,032

 

None

 

None

 

467,810

 

870,032

 

1,337,842

 

111,648

 

 

 

10/16/03

 

300

 

Murfreesboro

 

TN

 

300,373

 

559,077

 

None

 

None

 

300,373

 

559,077

 

859,450

 

71,742

 

 

 

10/16/03

 

300

 

Nashville

 

TN

 

498,628

 

927,264

 

None

 

None

 

498,628

 

927,264

 

1,425,892

 

118,993

 

 

 

10/16/03

 

300

 

Ocoee

 

TN

 

119,792

 

223,713

 

(11,239

)

None

 

119,792

 

212,474

 

332,266

 

28,704

 

 

 

10/16/03

 

300

 

Ooltewah

 

TN

 

234,231

 

436,241

 

None

 

None

 

234,231

 

436,241

 

670,472

 

55,978

 

 

 

10/16/03

 

300

 

Ooltewah

 

TN

 

700,000

 

1,301,242

 

(190,623

)

None

 

700,000

 

1,110,619

 

1,810,619

 

156,222

 

 

 

10/16/03

 

300

 

Ooltewah

 

TN

 

105,000

 

196,242

 

None

 

None

 

105,000

 

196,242

 

301,242

 

25,178

 

 

 

10/16/03

 

300

 

Red Bank

 

TN

 

350,000

 

651,242

 

None

 

None

 

350,000

 

651,242

 

1,001,242

 

83,570

 

 

 

10/16/03

 

300

 

Red Bank

 

TN

 

300,373

 

559,077

 

(39,679

)

None

 

300,373

 

519,398

 

819,771

 

71,742

 

 

 

10/16/03

 

300

 

Royal

 

TN

 

320,229

 

595,953

 

None

 

None

 

320,229

 

595,953

 

916,182

 

76,474

 

 

 

10/16/03

 

300

 

Smyrna

 

TN

 

426,466

 

793,251

 

None

 

None

 

426,466

 

793,251

 

1,219,717

 

101,794

 

 

 

10/16/03

 

300

 

Smyrna

 

TN

 

630,000

 

1,170,018

 

None

 

None

 

630,000

 

1,170,018

 

1,800,018

 

13,650

 

 

 

09/27/06

 

300

 

Soddy Daisy

 

TN

 

297,500

 

553,732

 

None

 

None

 

297,500

 

553,732

 

851,232

 

71,056

 

 

 

10/16/03

 

300

 

Soddy Daisy

 

TN

 

350,000

 

651,242

 

None

 

None

 

350,000

 

651,242

 

1,001,242

 

83,570

 

 

 

10/16/03

 

300

 

Soddy Daisy

 

TN

 

245,000

 

456,242

 

None

 

None

 

245,000

 

456,242

 

701,242

 

58,545

 

 

 

10/16/03

 

300

 

Sweetwater

 

TN

 

122,500

 

228,742

 

None

 

None

 

122,500

 

228,742

 

351,242

 

29,349

 

 

 

10/16/03

 

300

 

Sweetwater

 

TN

 

339,231

 

631,242

 

None

 

None

 

339,231

 

631,242

 

970,473

 

81,003

 

 

 

10/16/03

 

300

 

Sweetwater

 

TN

 

133,000

 

248,242

 

None

 

None

 

133,000

 

248,242

 

381,242

 

31,851

 

 

 

10/16/03

 

300

 

Chatham

 

VA

 

347,728

 

525,031

 

None

 

None

 

347,728

 

525,031

 

872,759

 

79,622

 

 

 

03/19/03

 

300

 

Chesapeake

 

VA

 

225,000

 

400,366

 

None

 

None

 

225,000

 

400,366

 

625,366

 

22,020

 

 

 

08/18/05

 

300

 

Collinsville

 

VA

 

84,465

 

130,137

 

None

 

None

 

84,465

 

130,137

 

214,602

 

19,730

 

 

 

03/19/03

 

300

 

Danville

 

VA

 

149,276

 

227,333

 

None

 

None

 

149,276

 

227,333

 

376,609

 

34,471

 

 

 

03/19/03

 

300

 

Danville

 

VA

 

83,644

 

128,884

 

None

 

None

 

83,644

 

128,884

 

212,528

 

19,540

 

 

 

03/19/03

 

300

 

Danville

 

VA

 

266,722

 

403,501

 

None

 

None

 

266,722

 

403,501

 

670,223

 

61,190

 

 

 

03/19/03

 

300

 

Franklin

 

VA

 

536,667

 

863,699

 

None

 

None

 

536,667

 

863,699

 

1,400,366

 

47,503

 

 

 

08/18/05

 

300

 

Hampton

 

VA

 

433,985

 

459,108

 

None

 

None

 

433,985

 

459,108

 

893,093

 

159,912

 

 

 

04/17/98

 

300

 

Highland Springs

 

VA

 

396,720

 

598,547

 

None

 

None

 

396,720

 

598,547

 

995,267

 

90,772

 

 

 

03/19/03

 

300

 

Martinsville

 

VA

 

246,820

 

373,653

 

None

 

None

 

246,820

 

373,653

 

620,473

 

56,663

 

 

 

03/19/03

 

300

 

Martinsville

 

VA

 

83,521

 

128,706

 

None

 

None

 

83,521

 

128,706

 

212,227

 

19,513

 

 

 

03/19/03

 

300

 

Midlothian

 

VA

 

325,000

 

302,872

 

None

 

None

 

325,000

 

302,872

 

627,872

 

113,530

 

 

 

08/21/97

 

300

 

Newport News

 

VA

 

490,616

 

605,304

 

None

 

None

 

490,616

 

605,304

 

1,095,920

 

181,505

 

 

 

04/17/98

 

300

 

Richmond

 

VA

 

298,227

 

451,014

 

None

 

None

 

298,227

 

451,014

 

749,241

 

68,396

 

 

 

03/19/03

 

300

 

Richmond

 

VA

 

329,698

 

498,015

 

None

 

None

 

329,698

 

498,015

 

827,713

 

75,525

 

 

 

03/19/03

 

300

 

Richmond

 

VA

 

213,982

 

324,659

 

None

 

None

 

213,982

 

324,659

 

538,641

 

49,232

 

 

 

03/19/03

 

300

 

Richmond

 

VA

 

482,735

 

727,776

 

None

 

None

 

482,735

 

727,776

 

1,210,511

 

110,372

 

 

 

03/19/03

 

300

 

 

F-24



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Richmond

 

VA

 

350,453

 

529,365

 

None

 

None

 

350,453

 

529,365

 

879,818

 

80,280

 

 

 

03/19/03

 

300

 

Richmond

 

VA

 

323,496

 

488,918

 

None

 

None

 

323,496

 

488,918

 

812,414

 

74,145

 

 

 

03/19/03

 

300

 

Richmond

 

VA

 

278,443

 

421,584

 

None

 

None

 

278,443

 

421,584

 

700,027

 

63,933

 

 

 

03/19/03

 

300

 

Richmond

 

VA

 

700,000

 

400,740

 

None

 

None

 

700,000

 

400,740

 

1,100,740

 

139,584

 

 

 

04/17/98

 

300

 

Richmond

 

VA

 

700,000

 

440,965

 

None

 

None

 

700,000

 

440,965

 

1,140,965

 

153,593

 

 

 

04/17/98

 

300

 

Richmond

 

VA

 

400,000

 

250,875

 

None

 

None

 

400,000

 

250,875

 

650,875

 

87,379

 

 

 

04/17/98

 

300

 

Richmond

 

VA

 

1,000,000

 

740

 

None

 

None

 

1,000,000

 

740

 

1,000,740

 

250

 

 

 

04/17/98

 

300

 

Richmond

 

VA

 

700,000

 

100,695

 

None

 

None

 

700,000

 

100,695

 

800,695

 

35,068

 

 

 

04/17/98

 

300

 

Richmond

 

VA

 

1,144,841

 

3,371,146

 

None

 

None

 

1,144,841

 

3,371,146

 

4,515,987

 

588,110

 

 

 

08/22/02

 

300

 

Roanoke

 

VA

 

325,000

 

575,366

 

None

 

None

 

325,000

 

575,366

 

900,366

 

31,645

 

 

 

08/15/05

 

300

 

Sandston

 

VA

 

152,535

 

232,528

 

None

 

None

 

152,535

 

232,528

 

385,063

 

35,259

 

 

 

03/19/03

 

300

 

South Boston

 

VA

 

160,893

 

244,778

 

None

 

None

 

160,893

 

244,778

 

405,671

 

37,117

 

 

 

03/19/03

 

300

 

Stafford

 

VA

 

271,865

 

601,997

 

None

 

None

 

271,865

 

601,997

 

873,862

 

241,802

 

 

 

12/20/96

 

300

 

Staunton

 

VA

 

675,000

 

1,000,366

 

None

 

None

 

675,000

 

1,000,366

 

1,675,366

 

55,020

 

 

 

08/18/05

 

300

 

Suffolk

 

VA

 

700,000

 

1,000,366

 

None

 

None

 

700,000

 

1,000,366

 

1,700,366

 

55,020

 

 

 

08/18/05

 

300

 

Troutville

 

VA

 

575,000

 

975,366

 

None

 

None

 

575,000

 

975,366

 

1,550,366

 

53,645

 

 

 

08/18/05

 

300

 

Virginia Beach

 

VA

 

1,194,560

 

2,218,773

 

None

 

None

 

1,194,560

 

2,218,773

 

3,413,333

 

403,062

 

 

 

06/27/02

 

300

 

Warrenton

 

VA

 

515,971

 

649,125

 

None

 

None

 

515,971

 

649,125

 

1,165,096

 

260,732

 

 

 

12/20/96

 

300

 

Williamsburg

 

VA

 

838,172

 

1,556,910

 

None

 

None

 

838,172

 

1,556,910

 

2,395,082

 

282,763

 

 

 

06/27/02

 

300

 

Wytheville

 

VA

 

1,222,535

 

1,577,830

 

None

 

None

 

1,222,535

 

1,577,830

 

2,800,365

 

86,781

 

 

 

08/18/05

 

300

 

Yorktown

 

VA

 

309,435

 

447,144

 

None

 

None

 

309,435

 

447,144

 

756,579

 

155,739

 

 

 

04/17/98

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Craft and Novelty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cutler Ridge

 

FL

 

743,498

 

657,485

 

68,215

 

35,192

 

743,498

 

760,892

 

1,504,390

 

259,670

 

 

 

12/31/98

 

300

 

Rockford

 

IL

 

159,587

 

618,398

 

None

 

22,550

 

159,587

 

640,948

 

800,535

 

263,984

 

 

 

11/26/96

 

300

 

Stony Brook

 

NY

 

980,000

 

1,801,586

 

None

 

None

 

980,000

 

1,801,586

 

2,781,586

 

573,494

 

 

 

01/11/99

 

300

 

Pleasant Hills

 

PA

 

631,084

 

1,172,563

 

None

 

None

 

631,084

 

1,172,563

 

1,803,647

 

193,471

 

 

 

11/01/02

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Drug Stores

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Montgomery

 

AL

 

1,150,000

 

1,479,627

 

None

 

None

 

1,150,000

 

1,479,627

 

2,629,627

 

110,980

 

 

 

02/09/05

 

300

 

Colorado Springs

 

CO

 

1,025,000

 

1,645,371

 

None

 

None

 

1,025,000

 

1,645,371

 

2,670,371

 

123,394

 

 

 

02/09/05

 

300

 

Fort Collins

 

CO

 

1,100,000

 

1,385,014

 

None

 

None

 

1,100,000

 

1,385,014

 

2,485,014

 

103,867

 

 

 

02/09/05

 

300

 

Casselberry

 

FL

 

1,075,020

 

1,664,284

 

None

 

None

 

1,075,020

 

1,664,284

 

2,739,304

 

552,015

 

 

 

09/30/98

 

300

 

Adel

 

GA

 

500,000

 

1,056,116

 

None

 

None

 

500,000

 

1,056,116

 

1,556,116

 

72,162

 

 

 

04/29/05

 

300

 

Blackshear

 

GA

 

430,000

 

1,005,393

 

None

 

None

 

430,000

 

1,005,393

 

1,435,393

 

68,696

 

 

 

04/29/05

 

300

 

Bowdon

 

GA

 

410,000

 

1,010,615

 

None

 

None

 

410,000

 

1,010,615

 

1,420,615

 

69,053

 

 

 

04/29/05

 

300

 

Cairo

 

GA

 

330,000

 

1,152,243

 

None

 

None

 

330,000

 

1,152,243

 

1,482,243

 

78,731

 

 

 

04/29/05

 

300

 

Quitman

 

GA

 

730,000

 

856,586

 

None

 

None

 

730,000

 

856,586

 

1,586,586

 

64,235

 

 

 

02/09/05

 

300

 

Woodstock

 

GA

 

930,000

 

1,035,544

 

None

 

None

 

930,000

 

1,035,544

 

1,965,544

 

70,762

 

 

 

04/29/05

 

300

 

Blackfoot

 

ID

 

560,000

 

1,932,186

 

None

 

None

 

560,000

 

1,932,186

 

2,492,186

 

144,905

 

 

 

02/09/05

 

300

 

Burley

 

ID

 

700,000

 

2,011,543

 

None

 

None

 

700,000

 

2,011,543

 

2,711,543

 

150,857

 

 

 

02/09/05

 

300

 

Chubbuck

 

ID

 

890,000

 

1,267,183

 

None

 

None

 

890,000

 

1,267,183

 

2,157,183

 

95,030

 

 

 

02/09/05

 

300

 

Salem

 

IN

 

 

2,351,296

 

None

 

None

 

 

2,351,296

 

2,351,296

 

35,269

 

 

 

08/16/06

 

300

 

Laurel

 

MD

 

 

2,400,696

 

None

 

None

 

 

2,400,696

 

2,400,696

 

36,010

 

 

 

08/16/06

 

300

 

Metamora

 

MI

 

859,139

 

2,291,557

 

None

 

None

 

859,139

 

2,291,557

 

3,150,696

 

34,373

 

 

 

08/16/06

 

300

 

Carson City

 

NV

 

800,000

 

2,770,950

 

None

 

None

 

800,000

 

2,770,950

 

3,570,950

 

207,813

 

 

 

02/09/05

 

300

 

Reno

 

NV

 

1,100,000

 

2,602,911

 

None

 

None

 

1,100,000

 

2,602,911

 

3,702,911

 

195,210

 

 

 

02/09/05

 

300

 

Reno

 

NV

 

850,000

 

2,306,647

 

None

 

None

 

850,000

 

2,306,647

 

3,156,647

 

172,990

 

 

 

02/09/05

 

300

 

Sparks

 

NV

 

1,000,000

 

2,271,513

 

None

 

None

 

1,000,000

 

2,271,513

 

3,271,513

 

170,355

 

 

 

02/09/05

 

300

 

 

F-25



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Valley

 

NV

 

550,000

 

2,678,380

 

None

 

None

 

550,000

 

2,678,380

 

3,228,380

 

200,870

 

 

 

02/09/05

 

300

 

Cortland

 

OH

 

1,440,000

 

1,364,725

 

None

 

None

 

1,440,000

 

1,364,725

 

2,804,725

 

102,346

 

 

 

02/09/05

 

300

 

Madison

 

OH

 

580,000

 

1,272,742

 

None

 

None

 

580,000

 

1,272,742

 

1,852,742

 

86,965

 

 

 

04/29/05

 

300

 

Warren

 

OH

 

960,000

 

1,326,083

 

None

 

None

 

960,000

 

1,326,083

 

2,286,083

 

99,447

 

 

 

02/09/05

 

300

 

Warren

 

OH

 

800,000

 

1,241,503

 

None

 

None

 

800,000

 

1,241,503

 

2,041,503

 

93,104

 

 

 

02/09/05

 

300

 

Willowick

 

OH

 

530,000

 

1,241,308

 

None

 

None

 

530,000

 

1,241,308

 

1,771,308

 

84,817

 

 

 

04/29/05

 

300

 

Delmont

 

PA

 

720,000

 

1,246,023

 

None

 

None

 

720,000

 

1,246,023

 

1,966,023

 

93,443

 

 

 

02/09/05

 

300

 

Gettysburt

 

PA

 

 

2,500,750

 

None

 

None

 

 

2,500,750

 

2,500,750

 

37,511

 

 

 

08/16/06

 

300

 

Girard (7)

 

PA

 

 

1,542,187

 

None

 

None

 

 

1,542,187

 

1,542,187

 

152,544

 

 

 

02/09/05

 

300

 

Johnstown

 

PA

 

250,000

 

2,593,436

 

None

 

None

 

250,000

 

2,593,436

 

2,843,436

 

194,499

 

 

 

02/09/05

 

300

 

Johnstown

 

PA

 

600,000

 

2,010,255

 

None

 

None

 

600,000

 

2,010,255

 

2,610,255

 

150,760

 

 

 

02/09/05

 

300

 

Murrysville

 

PA

 

710,000

 

1,666,912

 

None

 

None

 

710,000

 

1,666,912

 

2,376,912

 

125,006

 

 

 

02/09/05

 

300

 

Oakdale

 

PA

 

1,255,750

 

2,995,001

 

None

 

None

 

1,255,750

 

2,995,001

 

4,250,751

 

44,925

 

 

 

08/16/06

 

300

 

Slippery Rock (7)

 

PA

 

 

1,507,821

 

None

 

None

 

 

1,507,821

 

1,507,821

 

149,266

 

 

 

02/09/05

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Entertainment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Riverside

 

CA

 

4,000,000

 

130

 

None

 

None

 

4,000,000

 

130

 

4,000,130

 

21

 

 

 

07/05/02

 

300

 

Vista

 

CA

 

2,300,000

 

22

 

None

 

None

 

2,300,000

 

22

 

2,300,022

 

6

 

 

 

03/31/99

 

300

 

Dania

 

FL

 

8,272,080

 

1,713

 

None

 

None

 

8,272,080

 

1,713

 

8,273,793

 

511

 

 

 

03/31/99

 

300

 

Marietta

 

GA

 

1,500,000

 

768

 

None

 

None

 

1,500,000

 

768

 

1,500,768

 

155

 

 

 

06/29/01

 

300

 

Norcross

 

GA

 

1,600,000

 

768

 

None

 

None

 

1,600,000

 

768

 

1,600,768

 

155

 

 

 

06/29/01

 

300

 

Greensboro

 

NC

 

7,800,000

 

463

 

None

 

None

 

7,800,000

 

463

 

7,800,463

 

75

 

 

 

07/05/02

 

300

 

Brookhaven

 

NY

 

1,500,000

 

745

 

None

 

None

 

1,500,000

 

745

 

1,500,745

 

222

 

 

 

07/23/99

 

300

 

Riverhead

 

NY

 

6,200,000

 

744

 

None

 

None

 

6,200,000

 

744

 

6,200,744

 

222

 

 

 

07/23/99

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment Rental Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lake Worth

 

FL

 

679,079

 

1,262,568

 

None

 

None

 

679,079

 

1,262,568

 

1,941,647

 

174,655

 

 

 

07/03/03

 

300

 

Lewisville

 

TX

 

1,010,134

 

1,877,384

 

None

 

None

 

1,010,134

 

1,877,384

 

2,887,518

 

259,705

 

 

 

07/03/03

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colorado Springs

 

CO

 

313,250

 

695,730

 

40,500

 

47,692

 

313,250

 

783,922

 

1,097,172

 

609,603

 

 

 

03/10/87

 

300

 

Clearwater

 

FL

 

476,179

 

725,023

 

6,500

 

45,395

 

476,179

 

776,918

 

1,253,097

 

262,980

 

 

 

12/31/98

 

300

 

Orlando

 

FL

 

532,556

 

940,157

 

None

 

None

 

532,556

 

940,157

 

1,472,713

 

17,204

 

06/09/06

 

12/15/05

 

300

 

Blue Springs

 

MO

 

222,569

 

494,333

 

None

 

93

 

222,569

 

494,426

 

716,995

 

337,198

 

 

 

07/31/89

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Merchandise

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canon City

 

CO

 

339,045

 

630,531

 

None

 

None

 

339,045

 

630,531

 

969,576

 

3,153

 

 

 

11/02/06

 

300

 

Monte Vista

 

CO

 

47,652

 

582,159

 

None

 

None

 

47,652

 

582,159

 

629,811

 

187,275

 

 

 

12/23/98

 

300

 

Groveland

 

FL

 

101,782

 

189,258

 

None

 

None

 

101,782

 

189,258

 

291,040

 

58,982

 

 

 

03/31/99

 

300

 

Clarinda

 

IA

 

439,267

 

816,010

 

None

 

None

 

439,267

 

816,010

 

1,255,277

 

20,400

 

 

 

05/25/06

 

300

 

Garnett

 

KS

 

59,690

 

518,121

 

None

 

None

 

59,690

 

518,121

 

577,811

 

166,676

 

 

 

12/23/98

 

300

 

Hillsboro

 

KS

 

335,292

 

622,914

 

None

 

None

 

335,292

 

622,914

 

958,206

 

15,573

 

 

 

05/25/06

 

300

 

Phillipsburg

 

KS

 

423,725

 

787,146

 

None

 

None

 

423,725

 

787,146

 

1,210,871

 

19,679

 

 

 

05/25/06

 

300

 

Caledonia

 

MN

 

89,723

 

559,300

 

None

 

None

 

89,723

 

559,300

 

649,023

 

179,925

 

 

 

12/23/98

 

300

 

Long Prarie

 

MN

 

88,892

 

553,997

 

None

 

None

 

88,892

 

553,997

 

642,889

 

178,217

 

 

 

12/23/98

 

300

 

Moose Lake

 

MN

 

137,337

 

4,324

 

None

 

None

 

137,337

 

4,324

 

141,661

 

7

 

In Progress

 

12/29/06

 

300

 

Paynesvile

 

MN

 

49,483

 

525,406

 

None

 

None

 

49,483

 

525,406

 

574,889

 

169,020

 

 

 

12/23/98

 

300

 

Spring Valley

 

MN

 

69,785

 

579,238

 

None

 

None

 

69,785

 

579,238

 

649,023

 

186,339

 

 

 

12/23/98

 

300

 

 

F-26



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warroad

 

MN

 

70,000

 

580,000

 

None

 

None

 

70,000

 

580,000

 

650,000

 

186,567

 

 

 

12/23/98

 

300

 

Willow Springs

 

MO

 

416,494

 

773,718

 

None

 

None

 

416,494

 

773,718

 

1,190,212

 

19,343

 

 

 

05/25/06

 

300

 

Mayville

 

ND

 

59,333

 

565,562

 

None

 

None

 

59,333

 

565,562

 

624,895

 

181,954

 

 

 

12/23/98

 

300

 

Ainsworth

 

NE

 

362,675

 

673,768

 

None

 

None

 

362,675

 

673,768

 

1,036,443

 

16,844

 

 

 

05/25/06

 

300

 

Imperial

 

NE

 

388,599

 

721,914

 

None

 

None

 

388,599

 

721,914

 

1,110,513

 

15,641

 

 

 

06/28/06

 

300

 

Bloomfield

 

NM

 

59,559

 

616,252

 

None

 

None

 

59,559

 

616,252

 

675,811

 

198,241

 

 

 

12/23/98

 

300

 

Coleman

 

TX

 

243,060

 

451,661

 

None

 

None

 

243,060

 

451,661

 

694,721

 

11,292

 

 

 

05/25/06

 

300

 

Colorado City

 

TX

 

92,535

 

505,276

 

None

 

None

 

92,535

 

505,276

 

597,811

 

162,544

 

 

 

12/23/98

 

300

 

Devine

 

TX

 

212,408

 

394,735

 

None

 

None

 

212,408

 

394,735

 

607,143

 

9,868

 

 

 

05/25/06

 

300

 

Midland

 

TX

 

544,075

 

1,322,431

 

None

 

None

 

544,075

 

1,322,431

 

1,866,506

 

469,350

 

 

 

02/02/98

 

300

 

Presidio

 

TX

 

407,657

 

757,362

 

None

 

None

 

407,657

 

757,362

 

1,165,019

 

18,934

 

 

 

05/25/06

 

300

 

Winnsboro

 

TX

 

79,280

 

1,270,090

 

None

 

None

 

79,280

 

1,270,090

 

1,349,370

 

7,284

 

In Progress

 

09/07/06

 

300

 

Yoakum

 

TX

 

390,147

 

724,821

 

None

 

None

 

390,147

 

724,821

 

1,114,968

 

18,121

 

 

 

05/25/06

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grocery Stores

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloverdale

 

CA

 

1,505,000

 

2,795,321

 

None

 

None

 

1,505,000

 

2,795,321

 

4,300,321

 

368,050

 

 

 

09/30/03

 

300

 

Fortuna

 

CA

 

1,190,000

 

2,210,308

 

None

 

None

 

1,190,000

 

2,210,308

 

3,400,308

 

291,024

 

 

 

09/30/03

 

300

 

Boulder

 

CO

 

426,675

 

1,199,508

 

None

 

91,660

 

426,675

 

1,291,168

 

1,717,843

 

996,870

 

 

 

01/05/84

 

180

 

Central Point

 

OR

 

840,000

 

1,560,308

 

None

 

None

 

840,000

 

1,560,308

 

2,400,308

 

205,440

 

 

 

09/30/03

 

300

 

Phoenix

 

OR

 

840,000

 

1,560,308

 

None

 

None

 

840,000

 

1,560,308

 

2,400,308

 

205,440

 

 

 

09/30/03

 

300

 

Sheboygan

 

WI

 

1,513,216

 

4,427,968

 

7,220

 

11,838

 

1,513,216

 

4,447,026

 

5,960,242

 

1,313,304

 

06/03/99

 

08/24/98

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health and Fitness

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paradise Valley

 

AZ

 

2,608,389

 

3,418,783

 

None

 

None

 

2,608,389

 

3,418,783

 

6,027,172

 

666,629

 

06/06/02

 

06/26/01

 

300

 

Diamond Bar

 

CA

 

3,038,879

 

4,338,722

 

None

 

None

 

3,038,879

 

4,338,722

 

7,377,601

 

1,250,478

 

03/21/00

 

09/29/98

 

300

 

Norco

 

CA

 

1,247,243

 

3,807,569

 

None

 

None

 

1,247,243

 

3,807,569

 

5,054,812

 

1,032,382

 

12/13/00

 

06/29/99

 

300

 

Casselberry

 

FL

 

1,979,598

 

8,256,394

 

14,554

 

287,166

 

1,979,598

 

8,558,114

 

10,537,712

 

2,059,733

 

12/30/03

 

05/31/95

 

300

 

Coral Springs

 

FL

 

891,496

 

2,798,204

 

None

 

25

 

891,496

 

2,798,229

 

3,689,725

 

917,718

 

11/03/98

 

03/30/98

 

300

 

Miami

 

FL

 

3,115,101

 

4,439,526

 

None

 

25

 

3,115,101

 

4,439,551

 

7,554,652

 

1,168,174

 

05/19/00

 

06/07/99

 

300

 

Oakland Park

 

FL

 

2,800,000

 

2,196,480

 

None

 

None

 

2,800,000

 

2,196,480

 

4,996,480

 

388,236

 

07/06/01

 

03/27/01

 

300

 

Orlando

 

FL

 

2,144,778

 

3,755,905

 

None

 

None

 

2,144,778

 

3,755,905

 

5,900,683

 

472,723

 

08/07/03

 

11/26/02

 

300

 

Pembroke Pines

 

FL

 

1,714,388

 

4,387,824

 

None

 

25

 

1,714,388

 

4,387,849

 

6,102,237

 

1,068,994

 

12/11/00

 

10/01/99

 

300

 

Indianapolis

 

IN

 

3,008,186

 

4,176,325

 

None

 

None

 

3,008,186

 

4,176,325

 

7,184,511

 

255

 

In Progress

 

08/03/06

 

300

 

Cypress

 

TX

 

1,417,377

 

5,696,789

 

None

 

None

 

1,417,377

 

5,696,789

 

7,114,166

 

123,349

 

05/15/06

 

09/14/05

 

300

 

Dallas

 

TX

 

5,293,733

 

6,555,637

 

None

 

None

 

5,293,733

 

6,555,637

 

11,849,370

 

79,908

 

08/04/06

 

11/09/05

 

300

 

Fort Worth

 

TX

 

1,445,901

 

5,277,886

 

None

 

None

 

1,445,901

 

5,277,886

 

6,723,787

 

1,386,940

 

 

 

06/30/99

 

300

 

Keller

 

TX

 

1,478,222

 

5,679,604

 

None

 

None

 

1,478,222

 

5,679,604

 

7,157,826

 

270,158

 

09/08/05

 

12/16/04

 

300

 

McKinney

 

TX

 

1,805,460

 

5,972,111

 

None

 

None

 

1,805,460

 

5,972,111

 

7,777,571

 

229,900

 

12/07/05

 

04/20/05

 

300

 

Plano

 

TX

 

3,178,115

 

5,832,224

 

None

 

None

 

3,178,115

 

5,832,224

 

9,010,339

 

224,712

 

12/06/05

 

04/22/05

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Furnishings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Danbury

 

CT

 

630,171

 

3,621,163

 

41,456

 

172

 

630,171

 

3,662,791

 

4,292,962

 

1,363,912

 

 

 

09/30/97

 

300

 

Brandon

 

FL

 

430,000

 

1,020,608

 

None

 

None

 

430,000

 

1,020,608

 

1,450,608

 

348,706

 

 

 

06/26/98

 

300

 

Jupiter

 

FL

 

1,698,316

 

3,209,801

 

None

 

None

 

1,698,316

 

3,209,801

 

4,908,117

 

850,554

 

 

 

05/03/00

 

300

 

Tampa

 

FL

 

685,000

 

885,624

 

None

 

None

 

685,000

 

885,624

 

1,570,624

 

302,586

 

 

 

06/26/98

 

300

 

Tampa

 

FL

 

494,763

 

767,737

 

71,880

 

1,870

 

494,763

 

841,487

 

1,336,250

 

319,969

 

 

 

12/31/98

 

300

 

Titusville

 

FL

 

176,459

 

579,793

 

None

 

22,652

 

176,459

 

602,445

 

778,904

 

239,433

 

 

 

11/26/96

 

300

 

West Palm Beach

 

FL

 

347,651

 

706,081

 

69,111

 

32,441

 

347,651

 

807,633

 

1,155,284

 

262,096

 

 

 

12/31/98

 

300

 

 

F-27



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rome

 

GA

 

254,902

 

486,812

 

None

 

136

 

254,902

 

486,948

 

741,850

 

197,248

 

 

 

11/26/96

 

300

 

Davenport

 

IA

 

270,000

 

930,689

 

None

 

None

 

270,000

 

930,689

 

1,200,689

 

317,983

 

 

 

06/26/98

 

300

 

Joilet

 

IL

 

440,000

 

910,689

 

None

 

None

 

440,000

 

910,689

 

1,350,689

 

311,150

 

 

 

06/26/98

 

300

 

Wichita

 

KS

 

430,000

 

740,725

 

None

 

None

 

430,000

 

740,725

 

1,170,725

 

253,079

 

 

 

06/26/98

 

300

 

Alexandria

 

LA

 

400,000

 

810,608

 

None

 

None

 

400,000

 

810,608

 

1,210,608

 

276,956

 

 

 

06/26/98

 

300

 

Monroe

 

LA

 

450,000

 

835,608

 

None

 

None

 

450,000

 

835,608

 

1,285,608

 

285,497

 

 

 

06/26/98

 

300

 

Shreveport

 

LA

 

525,000

 

725,642

 

None

 

None

 

525,000

 

725,642

 

1,250,642

 

247,926

 

 

 

06/26/98

 

300

 

Battle Creek

 

MI

 

485,000

 

895,689

 

None

 

None

 

485,000

 

895,689

 

1,380,689

 

306,025

 

 

 

06/26/98

 

300

 

Eden Prairie

 

MN

 

500,502

 

1,055,244

 

None

 

None

 

500,502

 

1,055,244

 

1,555,746

 

332,365

 

 

 

02/26/99

 

300

 

Hattiesburg

 

MS

 

300,000

 

660,608

 

None

 

None

 

300,000

 

660,608

 

960,608

 

225,706

 

 

 

06/26/98

 

300

 

Hattiesburg

 

MS

 

198,659

 

457,379

 

None

 

2,682

 

198,659

 

460,061

 

658,720

 

187,002

 

 

 

11/26/96

 

300

 

Ridgeland

 

MS

 

281,867

 

769,890

 

None

 

None

 

281,867

 

769,890

 

1,051,757

 

293,756

 

 

 

06/27/97

 

300

 

Omaha

 

NE

 

1,956,296

 

3,949,402

 

None

 

None

 

1,956,296

 

3,949,402

 

5,905,698

 

1,533,459

 

 

 

04/04/97

 

300

 

Henderson

 

NV

 

1,268,655

 

3,109,995

 

None

 

None

 

1,268,655

 

3,109,995

 

4,378,650

 

1,155,675

 

 

 

09/26/97

 

300

 

Staten Island

 

NY

 

3,190,883

 

2,569,802

 

None

 

862

 

3,190,883

 

2,570,664

 

5,761,547

 

904,175

 

 

 

03/26/98

 

300

 

Lancaster

 

OH

 

250,000

 

830,689

 

None

 

None

 

250,000

 

830,689

 

1,080,689

 

283,817

 

 

 

06/26/98

 

300

 

Altoona

 

PA

 

455,000

 

745,694

 

None

 

None

 

455,000

 

745,694

 

1,200,694

 

254,777

 

 

 

06/26/98

 

300

 

Erie

 

PA

 

510,000

 

900,689

 

None

 

None

 

510,000

 

900,689

 

1,410,689

 

307,733

 

 

 

06/26/98

 

300

 

Muncy

 

PA

 

315,000

 

835,648

 

None

 

None

 

315,000

 

835,648

 

1,150,648

 

285,511

 

 

 

06/26/98

 

300

 

Whitehall

 

PA

 

515,525

 

1,146,868

 

None

 

None

 

515,525

 

1,146,868

 

1,662,393

 

391,844

 

 

 

06/30/98

 

300

 

Columbia

 

SC

 

600,000

 

900,725

 

None

 

None

 

600,000

 

900,725

 

1,500,725

 

307,745

 

 

 

06/26/98

 

300

 

Jackson

 

TN

 

380,000

 

750,608

 

None

 

None

 

380,000

 

750,608

 

1,130,608

 

256,456

 

 

 

06/26/98

 

300

 

Memphis

 

TN

 

804,262

 

1,432,520

 

None

 

648

 

804,262

 

1,433,168

 

2,237,430

 

546,952

 

 

 

06/30/97

 

300

 

Abilene

 

TX

 

400,000

 

680,616

 

None

 

None

 

400,000

 

680,616

 

1,080,616

 

232,542

 

 

 

06/26/98

 

300

 

Arlington

 

TX

 

475,069

 

1,374,167

 

None

 

203

 

475,069

 

1,374,370

 

1,849,439

 

538,124

 

 

 

03/26/97

 

300

 

Cedar Park

 

TX

 

253,591

 

827,237

 

None

 

285

 

253,591

 

827,522

 

1,081,113

 

323,986

 

 

 

03/10/97

 

300

 

Houston

 

TX

 

867,767

 

687,042

 

None

 

322

 

867,767

 

687,364

 

1,555,131

 

269,036

 

 

 

03/07/97

 

300

 

Plainview

 

TX

 

125,000

 

734,558

 

40,000

 

21,682

 

125,000

 

796,240

 

921,240

 

400,095

 

 

 

01/24/84

 

180

 

San Antonio

 

TX

 

323,451

 

637,991

 

47,914

 

34,151

 

323,451

 

720,056

 

1,043,507

 

273,356

 

 

 

12/31/98

 

300

 

Spring

 

TX

 

1,794,872

 

1,810,069

 

None

 

None

 

1,794,872

 

1,810,069

 

3,604,941

 

672,557

 

 

 

09/29/97

 

300

 

Webster

 

TX

 

283,604

 

538,002

 

2,470

 

None

 

283,604

 

540,472

 

824,076

 

206,202

 

 

 

06/12/97

 

300

 

Eau Claire

 

WI

 

260,000

 

820,689

 

None

 

None

 

260,000

 

820,689

 

1,080,689

 

280,400

 

 

 

06/26/98

 

300

 

La Crosse

 

WI

 

372,883

 

877,812

 

None

 

None

 

372,883

 

877,812

 

1,250,695

 

299,917

 

 

 

06/26/98

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Improvements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lawndale

 

CA

 

667,007

 

1,238,841

 

None

 

None

 

667,007

 

1,238,841

 

1,905,848

 

398,492

 

 

 

12/31/98

 

300

 

Los Angeles

 

CA

 

902,494

 

1,676,204

 

None

 

None

 

902,494

 

1,676,204

 

2,578,698

 

539,177

 

 

 

12/31/98

 

300

 

Los Angeles

 

CA

 

163,668

 

304,097

 

None

 

None

 

163,668

 

304,097

 

467,765

 

97,816

 

 

 

12/31/98

 

300

 

Van Nuys

 

CA

 

750,293

 

1,393,545

 

None

 

None

 

750,293

 

1,393,545

 

2,143,838

 

448,255

 

 

 

12/31/98

 

300

 

West Covina

 

CA

 

311,040

 

577,733

 

None

 

None

 

311,040

 

577,733

 

888,773

 

185,837

 

 

 

12/31/98

 

300

 

Orange Park

 

FL

 

478,314

 

618,348

 

None

 

280

 

478,314

 

618,628

 

1,096,942

 

199,121

 

 

 

12/31/98

 

300

 

Pensacola

 

FL

 

419,842

 

1,899,287

 

58,581

 

34,745

 

419,842

 

1,992,613

 

2,412,455

 

791,494

 

 

 

11/26/96

 

300

 

Des Moines

 

IA

 

225,771

 

682,604

 

None

 

None

 

225,771

 

682,604

 

908,375

 

217,288

 

 

 

01/29/99

 

300

 

Broadview

 

IL

 

345,166

 

641,739

 

None

 

None

 

345,166

 

641,739

 

986,905

 

206,437

 

 

 

12/31/98

 

300

 

Springfield

 

IL

 

219,859

 

630,595

 

None

 

32,077

 

219,859

 

662,672

 

882,531

 

260,616

 

 

 

11/26/96

 

300

 

Lenexa

 

KS

 

1,051,077

 

1,952,233

 

None

 

None

 

1,051,077

 

1,952,233

 

3,003,310

 

74,836

 

 

 

01/06/06

 

300

 

Lenexa

 

KS

 

3,688,591

 

6,850,770

 

None

 

None

 

3,688,591

 

6,850,770

 

10,539,361

 

262,613

 

 

 

01/06/06

 

300

 

Baltimore

 

MD

 

171,320

 

318,882

 

None

 

None

 

171,320

 

318,882

 

490,202

 

102,584

 

 

 

12/31/98

 

300

 

Blue Springs

 

MO

 

870,071

 

1,616,080

 

None

 

None

 

870,071

 

1,616,080

 

2,486,151

 

61,950

 

 

 

01/06/06

 

300

 

 

F-28



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chillicothe

 

MO

 

804,948

 

1,495,138

 

None

 

None

 

804,948

 

1,495,138

 

2,300,086

 

57,314

 

 

 

01/06/06

 

300

 

Columbia

 

MO

 

2,039,436

 

3,787,757

 

None

 

None

 

2,039,436

 

3,787,757

 

5,827,193

 

145,197

 

 

 

01/06/06

 

300

 

Columbia,

 

MO

 

1,080,521

 

2,006,915

 

None

 

None

 

1,080,521

 

2,006,915

 

3,087,436

 

76,932

 

 

 

01/06/06

 

300

 

Fulton

 

MO

 

791,603

 

1,470,353

 

None

 

None

 

791,603

 

1,470,353

 

2,261,956

 

56,364

 

 

 

01/06/06

 

300

 

Jefferson City

 

MO

 

1,481,299

 

2,751,217

 

None

 

None

 

1,481,299

 

2,751,217

 

4,232,516

 

105,463

 

 

 

01/06/06

 

300

 

Kirksville

 

MO

 

1,421,788

 

2,640,696

 

None

 

None

 

1,421,788

 

2,640,696

 

4,062,484

 

101,227

 

 

 

01/06/06

 

300

 

Macon

 

MO

 

493,394

 

916,537

 

None

 

None

 

493,394

 

916,537

 

1,409,931

 

35,134

 

 

 

01/06/06

 

300

 

Moberly

 

MO

 

1,293,387

 

2,402,283

 

None

 

None

 

1,293,387

 

2,402,283

 

3,695,670

 

92,086

 

 

 

01/06/06

 

300

 

Omaha

 

NE

 

1,515,773

 

2,816,678

 

None

 

None

 

1,515,773

 

2,816,678

 

4,332,451

 

107,973

 

 

 

01/06/06

 

300

 

Rochester

 

NY

 

158,168

 

294,456

 

None

 

None

 

158,168

 

294,456

 

452,624

 

94,727

 

 

 

12/31/98

 

300

 

Carrolton

 

TX

 

201,569

 

374,342

 

None

 

None

 

201,569

 

374,342

 

575,911

 

45,545

 

 

 

12/05/03

 

300

 

Mesquite

 

TX

 

1,049,287

 

1,949,085

 

134,528

 

75,903

 

1,049,287

 

2,159,516

 

3,208,803

 

425,589

 

 

 

03/28/02

 

300

 

Midland

 

TX

 

1,590,052

 

2,953,473

 

None

 

None

 

1,590,052

 

2,953,473

 

4,543,525

 

113,216

 

 

 

01/06/06

 

300

 

Odessa

 

TX

 

1,346,834

 

2,501,783

 

None

 

None

 

1,346,834

 

2,501,783

 

3,848,617

 

95,902

 

 

 

01/06/06

 

300

 

Pasadena

 

TX

 

147,535

 

274,521

 

None

 

None

 

147,535

 

274,521

 

422,056

 

88,307

 

 

 

12/31/98

 

300

 

Plano

 

TX

 

363,851

 

676,249

 

None

 

None

 

363,851

 

676,249

 

1,040,100

 

217,529

 

 

 

12/31/98

 

300

 

San Antonio

 

TX

 

367,890

 

683,750

 

None

 

None

 

367,890

 

683,750

 

1,051,640

 

219,942

 

 

 

12/31/98

 

300

 

Chesapeake

 

VA

 

144,014

 

649,869

 

None

 

11,754

 

144,014

 

661,623

 

805,637

 

550,713

 

 

 

12/22/86

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Motor Vehicle Delaerships

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Robertsdale

 

AL

 

3,026,015

 

5,408,695

 

None

 

None

 

3,026,015

 

5,408,695

 

8,434,710

 

17,626

 

In Progress

 

04/07/06

 

300

 

Golden

 

CO

 

4,004,339

 

1,602,070

 

None

 

None

 

4,004,339

 

1,602,070

 

5,606,409

 

152,196

 

 

 

08/25/04

 

300

 

Longmont

 

CO

 

2,502,092

 

6,906,609

 

None

 

None

 

2,502,092

 

6,906,609

 

9,408,701

 

656,127

 

 

 

08/25/04

 

300

 

Clermont

 

FL

 

575,725

 

2,671,558

 

None

 

None

 

575,725

 

2,671,558

 

3,247,283

 

218,165

 

 

 

12/31/04

 

300

 

Gulf Breeze

 

FL

 

3,518,413

 

905,480

 

None

 

None

 

3,518,413

 

905,480

 

4,423,893

 

25,655

 

 

 

04/07/06

 

300

 

Pooler

 

GA

 

1,339,957

 

1,830,729

 

None

 

None

 

1,339,957

 

1,830,729

 

3,170,686

 

51,556

 

 

 

03/01/06

 

300

 

Snellville

 

GA

 

1,137,266

 

3,201,155

 

None

 

None

 

1,137,266

 

3,201,155

 

4,338,421

 

134,787

 

 

 

10/25/05

 

300

 

Woodstock

 

GA

 

2,509,102

 

2,509,993

 

None

 

None

 

2,509,102

 

2,509,993

 

5,019,095

 

121,316

 

 

 

10/25/05

 

300

 

Island Lake

 

IL

 

2,107,134

 

5,419,814

 

None

 

None

 

2,107,134

 

5,419,814

 

7,526,948

 

442,618

 

 

 

12/31/04

 

300

 

Colfax

 

NC

 

1,125,979

 

2,196,033

 

None

 

None

 

1,125,979

 

2,196,033

 

3,322,012

 

176,928

 

 

 

12/31/04

 

300

 

Statesville

 

NC

 

2,353,825

 

4,159,653

 

None

 

None

 

2,353,825

 

4,159,653

 

6,513,478

 

311,455

 

 

 

05/13/04

 

300

 

Chichester

 

NH

 

578,314

 

4,546,307

 

None

 

None

 

578,314

 

4,546,307

 

5,124,621

 

354,317

 

 

 

10/01/04

 

300

 

Churchville

 

NY

 

1,000,000

 

5,755,131

 

None

 

None

 

1,000,000

 

5,755,131

 

6,755,131

 

130,470

 

03/17/06

 

03/23/06

 

300

 

Green

 

OH

 

715,953

 

554,589

 

None

 

None

 

715,953

 

554,589

 

1,270,542

 

29,086

 

01/19/05

 

01/20/05

 

300

 

Hillsboro

 

OR

 

1,611,084

 

1,936,755

 

None

 

None

 

1,611,084

 

1,936,755

 

3,547,839

 

22,595

 

 

 

09/01/06

 

300

 

Woods Village

 

OR

 

3,822,277

 

4,226,096

 

None

 

None

 

3,822,277

 

4,226,096

 

8,048,373

 

49,304

 

 

 

09/01/06

 

300

 

Connellsville

 

PA

 

264,670

 

587,843

 

None

 

1,523

 

264,670

 

589,366

 

854,036

 

445,589

 

 

 

08/17/87

 

300

 

Columbia

 

SC

 

1,145,120

 

31,285

 

None

 

None

 

1,145,120

 

31,285

 

1,176,405

 

2,242

 

 

 

03/03/05

 

300

 

Myrtle Beach

 

SC

 

4,099,824

 

2,080,941

 

None

 

None

 

4,099,824

 

2,080,941

 

6,180,765

 

149,134

 

07/28/00

 

03/03/05

 

300

 

Spartanburg

 

SC

 

1,234,815

 

3,111,921

 

None

 

None

 

1,234,815

 

3,111,921

 

4,346,736

 

221,790

 

In Progress

 

03/03/05

 

300

 

Katy

 

TX

 

1,347,454

 

8,564,135

 

None

 

None

 

1,347,454

 

8,564,135

 

9,911,589

 

392,426

 

 

 

01/25/05

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Supplies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lakewood

 

CA

 

1,398,387

 

3,098,607

 

None

 

None

 

1,398,387

 

3,098,607

 

4,496,994

 

1,234,203

 

 

 

01/29/97

 

300

 

Riverside

 

CA

 

1,410,177

 

1,659,850

 

None

 

None

 

1,410,177

 

1,659,850

 

3,070,027

 

616,845

 

 

 

09/17/97

 

300

 

Casselberry

 

FL

 

 

1,277,112

 

None

 

None

 

 

1,277,112

 

1,277,112

 

57,463

 

10/12/05

 

01/25/05

 

300

 

Hutchinson

 

KS

 

269,964

 

1,704,013

 

None

 

None

 

269,964

 

1,704,013

 

1,973,977

 

650,286

 

 

 

06/25/97

 

300

 

Salina

 

KS

 

240,423

 

1,829,837

 

None

 

None

 

240,423

 

1,829,837

 

2,070,260

 

698,300

 

 

 

06/25/97

 

300

 

Sikeston

 

MO

 

409,114

 

2,005,416

 

None

 

None

 

409,114

 

2,005,416

 

2,414,530

 

397,728

 

 

 

01/24/02

 

300

 

 

F-29



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

Description
(Note 1)

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Improvements

 

Carrying
Costs

 

Land

 

Buildings,
Improvements
and
Acquisition
Fees

 

Total

 

Accumulated
Depreciation
(Note 4)

 

Date of
Construction

 

Date
Acquired

 

in latest
Income
Statement
is Computed
(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Helena

 

MT

 

564,241

 

1,503,118

 

400

 

None

 

564,241

 

1,503,518

 

2,067,759

 

573,681

 

 

 

06/09/97

 

300

 

Asheboro

 

NC

 

465,557

 

2,176,416

 

21,418

 

None

 

465,557

 

2,197,834

 

2,663,391

 

773,075

 

 

 

03/27/98

 

300

 

Westbury

 

NY

 

3,808,076

 

2,377,932

 

None

 

None

 

3,808,076

 

2,377,932

 

6,186,008

 

883,550

 

 

 

09/29/97

 

300

 

New Philiadelphia

 

OH

 

726,636

 

1,650,672

 

7,960

 

None

 

726,636

 

1,658,632

 

2,385,268

 

636,683

 

 

 

05/30/97

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pet Supplies and Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tampa

 

FL

 

347,794

 

905,248

 

46,000

 

14,357

 

347,794

 

965,605

 

1,313,399

 

308,878

 

 

 

12/31/98

 

300

 

Duluth

 

GA

 

361,058

 

1,591,629

 

None

 

None

 

361,058

 

1,591,629

 

1,952,687

 

447,427

 

01/27/99

 

09/29/98

 

300

 

Marietta

 

GA

 

495,412

 

1,526,370

 

None

 

None

 

495,412

 

1,526,370

 

2,021,782

 

412,427

 

05/28/99

 

09/29/98

 

300

 

Indianapolis

 

IN

 

427,000

 

1,296,901

 

None

 

None

 

427,000

 

1,296,901

 

1,723,901

 

344,486

 

03/10/00

 

01/19/99

 

300

 

Sudbury

 

MA

 

543,038

 

2,477,213

 

None

 

None

 

543,038

 

2,477,213

 

3,020,251

 

639,015

 

11/12/99

 

09/30/98

 

300

 

Tyngsborough

 

MA

 

312,204

 

1,222,522

 

None

 

None

 

312,204

 

1,222,522

 

1,534,726

 

417,688

 

 

 

06/12/98

 

300

 

Matthews

 

NC

 

610,177

 

1,394,743

 

None

 

None

 

610,177

 

1,394,743

 

2,004,920

 

471,888

 

 

 

07/17/98

 

300

 

North Plainfield

 

NJ

 

985,430

 

1,590,447

 

None

 

17

 

985,430

 

1,590,464

 

2,575,894

 

459,493

 

 

 

09/24/98

 

300

 

Albuquerque

 

NM

 

684,036

 

874,914

 

300,000

 

42,875

 

684,036

 

1,217,789

 

1,901,825

 

373,157

 

 

 

12/31/98

 

300

 

Dickson City

 

PA

 

659,790

 

1,880,722

 

2,496

 

None

 

659,790

 

1,883,218

 

2,543,008

 

717,668

 

 

 

06/20/97

 

300

 

Clarksville

 

TN

 

290,775

 

395,870

 

None

 

109

 

290,775

 

395,979

 

686,754

 

160,404

 

 

 

11/26/96

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Education

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coconut Creek

 

FL

 

310,111

 

1,243,682

 

None

 

None

 

310,111

 

1,243,682

 

1,553,793

 

367,173

 

08/02/99

 

12/01/98

 

300

 

Las Vegas

 

NV

 

1,080,444

 

3,346,772

 

None

 

None

 

1,080,444

 

3,346,772

 

4,427,216

 

1,176,852

 

 

 

03/04/98

 

300

 

Missouri City

 

TX

 

221,025

 

437,593

 

None

 

21,608

 

221,025

 

459,201

 

680,226

 

276,434

 

 

 

12/13/90

 

300

 

Sugar Land

 

TX

 

1,600,000

 

6,300,995

 

None

 

None

 

1,600,000

 

6,300,995

 

7,900,995

 

136,518

 

 

 

06/28/06

 

300

 

Chantilly

 

VA

 

688,917

 

3,208,607

 

None

 

None

 

688,917

 

3,208,607

 

3,897,524

 

910,259

 

05/07/99

 

09/30/98

 

300

 

Kingstowne

 

VA

 

300,000

 

1,191,396

 

None

 

None

 

300,000

 

1,191,396

 

1,491,396

 

312,050

 

08/22/00

 

11/08/99

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alabaster

 

AL

 

335,197

 

622,697

 

None

 

None

 

335,197

 

622,697

 

957,894

 

7,265

 

 

 

09/14/06

 

300

 

Andalusia

 

AL

 

252,403

 

468,949

 

None

 

None

 

252,403

 

468,949

 

721,352

 

5,471

 

 

 

09/14/06

 

300

 

Atmore

 

AL

 

272,044

 

505,636

 

None

 

None

 

272,044

 

505,636

 

777,680

 

108,706

 

 

 

08/31/01

 

300

 

Attalla

 

AL

 

148,993

 

276,890

 

None

 

None

 

148,993

 

276,890

 

425,883

 

3,230

 

 

 

09/14/06

 

300

 

Bessemer

 

AL

 

172,438

 

320,429

 

None

 

None

 

172,438

 

320,429

 

492,867

 

3,738

 

 

 

09/14/06

 

300

 

Boaz

 

AL

 

829,001

 

1,541,245

 

None

 

None

 

829,001

 

1,541,245

 

2,370,246

 

7,705

 

 

 

11/01/06

 

300

 

Brent

 

AL

 

134,432

 

249,846

 

None

 

None

 

134,432

 

249,846

 

384,278

 

2,915

 

 

 

09/14/06

 

300

 

Clanton

 

AL

 

230,036

 

427,391

 

None

 

None

 

230,036

 

427,391

 

657,427

 

91,887

 

 

 

08/31/01

 

300

 

Demopolis

 

AL

 

251,349

 

466,972

 

None

 

None

 

251,349

 

466,972

 

718,321

 

100,397

 

 

 

08/31/01

 

300

 

Enterprise

 

AL

 

840,946

 

1,563,474

 

None

 

None

 

840,946

 

1,563,474

 

2,404,420

 

7,816

 

 

 

11/01/06

 

300

 

Evergreen

 

AL

 

148,982

 

276,881

 

None

 

None

 

148,982

 

276,881

 

425,863

 

3,230

 

 

 

09/14/06

 

300

 

Fort Payne

 

AL

 

303,056

 

563,001

 

None

 

None

 

303,056

 

563,001

 

866,057

 

121,043

 

 

 

08/31/01

 

300

 

Fort Payne

 

AL

 

814,113

 

1,513,596

 

None

 

None

 

814,113

 

1,513,596

 

2,327,709

 

7,567

 

 

 

11/01/06

 

300

 

Gadsden

 

AL

 

242,194

 

449,977

 

None

 

None

 

242,194

 

449,977

 

692,171

 

5,250

 

 

 

09/14/06

 

300

 

Gadsden

 

AL

 

851,124

 

1,582,332

 

None

 

None

 

851,124

 

1,582,332

 

2,433,456

 

7,910

 

 

 

11/01/06

 

300

 

Gardendale

 

AL

 

398,669

 

740,568

 

None

 

None

 

398,669

 

740,568

 

1,139,237

 

159,220

 

 

 

08/31/01

 

300

 

Greenville

 

AL

 

226,108

 

420,117

 

None

 

None

 

226,108

 

420,117

 

646,225

 

4,901

 

 

 

09/14/06

 

300

 

Hamilton

 

AL

 

214,198

 

397,991

 

None

 

None

 

214,198

 

397,991

 

612,189

 

4,643

 

 

 

09/14/06

 

300

 

Hoover

 

AL

 

251,434

 

467,185

 

None

 

None

 

251,434

 

467,185

 

718,619

 

100,442

 

 

 

08/31/01

 

300

 

Hueytown

 

AL

 

281,422

 

522,828

 

None

 

None

 

281,422

 

522,828

 

804,250

 

6,100

 

 

 

09/14/06

 

300

 

Huntsville

 

AL

 

826,840

 

1,537,233

 

None

 

None

 

826,840

 

1,537,233

 

2,364,073

 

7,685

 

 

 

11/01/06

 

300

 

 

F-30



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Huntsville

 

AL

 

811,599

 

1,508,927

 

None

 

None

 

811,599

 

1,508,927

 

2,320,526

 

7,543

 

 

 

11/01/06

 

300

 

Leeds

 

AL

 

171,145

 

318,028

 

None

 

None

 

171,145

 

318,028

 

489,173

 

3,710

 

 

 

09/14/06

 

300

 

Mobile

 

AL

 

286,333

 

531,950

 

None

 

None

 

286,333

 

531,950

 

818,283

 

6,206

 

 

 

09/14/06

 

300

 

Montgomery

 

AL

 

143,693

 

267,060

 

None

 

None

 

143,693

 

267,060

 

410,753

 

3,116

 

 

 

09/14/06

 

300

 

Montgomery

 

AL

 

145,206

 

269,870

 

None

 

None

 

145,206

 

269,870

 

415,076

 

3,148

 

 

 

09/14/06

 

300

 

Montgomery

 

AL

 

380,468

 

706,777

 

None

 

None

 

380,468

 

706,777

 

1,087,245

 

5,890

 

 

 

10/12/06

 

300

 

Opp

 

AL

 

160,778

 

298,782

 

None

 

None

 

160,778

 

298,782

 

459,560

 

2,490

 

 

 

10/12/06

 

300

 

Prattville

 

AL

 

254,278

 

472,432

 

None

 

None

 

254,278

 

472,432

 

726,710

 

5,512

 

 

 

09/14/06

 

300

 

Sylacauga

 

AL

 

801,413

 

1,490,012

 

None

 

None

 

801,413

 

1,490,012

 

2,291,425

 

7,449

 

 

 

11/01/06

 

300

 

Trussville

 

AL

 

256,485

 

476,510

 

None

 

None

 

256,485

 

476,510

 

732,995

 

3,971

 

 

 

10/12/06

 

300

 

Warrior

 

AL

 

159,109

 

295,676

 

None

 

None

 

159,109

 

295,676

 

454,785

 

3,450

 

 

 

09/14/06

 

300

 

Arkadelphia

 

AR

 

248,868

 

462,744

 

None

 

None

 

248,868

 

462,744

 

711,612

 

3,856

 

 

 

10/12/06

 

300

 

Bentonville

 

AR

 

377,086

 

700,582

 

None

 

None

 

377,086

 

700,582

 

1,077,668

 

150,621

 

 

 

08/31/01

 

300

 

Conway

 

AR

 

941,465

 

1,750,100

 

None

 

None

 

941,465

 

1,750,100

 

2,691,565

 

8,749

 

 

 

11/01/06

 

300

 

El Dorado

 

AR

 

907,534

 

1,687,608

 

None

 

None

 

907,534

 

1,687,608

 

2,595,142

 

8,437

 

 

 

11/01/06

 

300

 

Hope

 

AR

 

288,643

 

536,715

 

None

 

None

 

288,643

 

536,715

 

825,358

 

115,385

 

 

 

08/31/01

 

300

 

Jacksonville

 

AR

 

267,376

 

497,124

 

None

 

None

 

267,376

 

497,124

 

764,500

 

5,800

 

 

 

09/14/06

 

300

 

Little Rock

 

AR

 

317,000

 

589,377

 

None

 

None

 

317,000

 

589,377

 

906,377

 

126,707

 

 

 

08/31/01

 

300

 

Malvern

 

AR

 

219,703

 

408,588

 

None

 

None

 

219,703

 

408,588

 

628,291

 

4,767

 

 

 

09/14/06

 

300

 

Pocahontas

 

AR

 

241,128

 

447,988

 

None

 

None

 

241,128

 

447,988

 

689,116

 

3,733

 

 

 

10/12/06

 

300

 

Russellville

 

AR

 

864,497

 

1,607,158

 

None

 

None

 

864,497

 

1,607,158

 

2,471,655

 

8,035

 

 

 

11/01/06

 

300

 

Siloam Springs

 

AR

 

190,000

 

352,808

 

None

 

None

 

190,000

 

352,808

 

542,808

 

128,764

 

 

 

11/20/97

 

300

 

Glendale

 

AZ

 

624,761

 

895,976

 

None

 

100

 

624,761

 

896,076

 

1,520,837

 

386,840

 

 

 

03/06/96

 

300

 

Glendale

 

AZ

 

1,511,430

 

3,224,502

 

None

 

None

 

1,511,430

 

3,224,502

 

4,735,932

 

9,966

 

11/06/06

 

05/16/06

 

300

 

Goodyear

 

AZ

 

794,360

 

686,252

 

None

 

None

 

794,360

 

686,252

 

1,480,612

 

23,402

 

01/13/06

 

04/08/05

 

300

 

Surprise

 

AZ

 

681,288

 

1,008,310

 

None

 

None

 

681,288

 

1,008,310

 

1,689,598

 

74,390

 

09/29/04

 

04/16/04

 

300

 

Tucson

 

AZ

 

107,393

 

497,904

 

None

 

308

 

107,393

 

498,212

 

605,605

 

437,282

 

 

 

01/17/86

 

300

 

Yuma

 

AZ

 

236,121

 

541,651

 

None

 

None

 

236,121

 

541,651

 

777,772

 

186,866

 

 

 

05/28/98

 

300

 

Barstow

 

CA

 

689,842

 

690,204

 

None

 

None

 

689,842

 

690,204

 

1,380,046

 

228,920

 

 

 

09/24/98

 

300

 

Livermore

 

CA

 

662,161

 

823,242

 

None

 

None

 

662,161

 

823,242

 

1,485,403

 

273,045

 

 

 

09/23/98

 

300

 

Northridge

 

CA

 

 

 

None

 

102

 

 

102

 

102

 

40

 

 

 

04/01/70

 

300

 

Rancho Cucamonga

 

CA

 

95,192

 

441,334

 

None

 

129

 

95,192

 

441,463

 

536,655

 

384,246

 

 

 

12/20/85

 

300

 

Riverside

 

CA

 

90,000

 

170,394

 

135,301

 

55

 

90,000

 

305,750

 

395,750

 

194,456

 

 

 

12/09/76

 

300

 

Sacramento

 

CA

 

386,793

 

417,290

 

None

 

None

 

386,793

 

417,290

 

804,083

 

141,183

 

 

 

07/31/98

 

300

 

San Dimas

 

CA

 

240,562

 

445,521

 

46,026

 

None

 

240,562

 

491,547

 

732,109

 

453,192

 

 

 

03/12/81

 

180

 

San Ramon

 

CA

 

406,000

 

1,126,930

 

None

 

None

 

406,000

 

1,126,930

 

1,532,930

 

1,126,930

 

 

 

12/08/83

 

180

 

Colorado Springs

 

CO

 

152,000

 

704,736

 

None

 

262

 

152,000

 

704,998

 

856,998

 

593,300

 

 

 

09/30/86

 

300

 

Denver

 

CO

 

540,250

 

1,132,439

 

None

 

None

 

540,250

 

1,132,439

 

1,672,689

 

90,031

 

08/09/04

 

03/29/04

 

300

 

Lakewood

 

CO

 

1,606,511

 

5,865

 

None

 

None

 

1,606,511

 

5,865

 

1,612,376

 

558

 

10/01/03

 

12/31/02

 

300

 

Parker

 

CO

 

778,054

 

1,169,265

 

None

 

None

 

778,054

 

1,169,265

 

1,947,319

 

67,714

 

06/10/05

 

02/23/05

 

300

 

Danbury

 

CT

 

548,459

 

284,639

 

None

 

None

 

548,459

 

284,639

 

833,098

 

57,401

 

 

 

12/19/01

 

300

 

Glastonbury

 

CT

 

452,291

 

293,214

 

None

 

None

 

452,291

 

293,214

 

745,505

 

59,130

 

 

 

12/19/01

 

300

 

Manchester

 

CT

 

458,386

 

458,639

 

None

 

None

 

458,386

 

458,639

 

917,025

 

92,491

 

 

 

12/19/01

 

300

 

Unionville

 

CT

 

167,740

 

316,672

 

None

 

None

 

167,740

 

316,672

 

484,412

 

63,861

 

 

 

12/19/01

 

300

 

Waterbury

 

CT

 

521,021

 

705,163

 

None

 

None

 

521,021

 

705,163

 

1,226,184

 

142,206

 

 

 

12/19/01

 

300

 

Casselberry

 

FL

 

403,900

 

897,075

 

None

 

134

 

403,900

 

897,209

 

1,301,109

 

594,063

 

 

 

12/29/89

 

300

 

Chipley

 

FL

 

270,439

 

502,655

 

None

 

None

 

270,439

 

502,655

 

773,094

 

108,065

 

 

 

08/31/01

 

300

 

DeFuniak

 

FL

 

269,554

 

501,010

 

None

 

None

 

269,554

 

501,010

 

770,564

 

107,712

 

 

 

08/31/01

 

300

 

Jacksonville

 

FL

 

150,210

 

693,445

 

None

 

None

 

150,210

 

693,445

 

843,655

 

610,856

 

 

 

09/13/85

 

300

 

 

F-31



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jacksonville

 

FL

 

143,299

 

664,373

 

None

 

None

 

143,299

 

664,373

 

807,672

 

579,046

 

 

 

12/13/85

 

300

 

Jacksonville

 

FL

 

1,451,180

 

682,518

 

None

 

None

 

1,451,180

 

682,518

 

2,133,698

 

7,699

 

08/04/06

 

05/09/06

 

300

 

Land O’ Lakes

 

FL

 

770,136

 

1,190,937

 

None

 

None

 

770,136

 

1,190,937

 

1,961,073

 

42,371

 

10/21/05

 

03/24/05

 

300

 

New Port Ritchey

 

FL

 

929,402

 

1,376,357

 

None

 

None

 

929,402

 

1,376,357

 

2,305,759

 

3,680

 

11/13/06

 

08/01/06

 

300

 

Orlando

 

FL

 

209,800

 

972,679

 

None

 

463

 

209,800

 

973,142

 

1,182,942

 

823,137

 

 

 

08/15/86

 

300

 

Orlando

 

FL

 

230,000

 

1,066,339

 

None

 

461

 

230,000

 

1,066,800

 

1,296,800

 

931,791

 

 

 

11/18/85

 

300

 

Orlando

 

FL

 

600,000

 

949,489

 

None

 

None

 

600,000

 

949,489

 

1,549,489

 

289,815

 

05/27/99

 

12/18/98

 

300

 

Orlando

 

FL

 

1,135,310

 

1,143,599

 

None

 

None

 

1,135,310

 

1,143,599

 

2,278,909

 

113

 

In Progress

 

06/30/06

 

300

 

Oviedo

 

FL

 

456,108

 

847,515

 

None

 

None

 

456,108

 

847,515

 

1,303,623

 

38,138

 

 

 

11/21/05

 

300

 

Oviedo

 

FL

 

204,200

 

911,338

 

None

 

None

 

204,200

 

911,338

 

1,115,538

 

247,735

 

 

 

08/24/99

 

300

 

Palm Bay

 

FL

 

330,000

 

556,668

 

None

 

None

 

330,000

 

556,668

 

886,668

 

173,616

 

02/17/99

 

12/29/98

 

300

 

Panama City

 

FL

 

202,047

 

375,424

 

None

 

None

 

202,047

 

375,424

 

577,471

 

3,129

 

 

 

10/12/06

 

300

 

Albany

 

GA

 

326,690

 

607,247

 

None

 

None

 

326,690

 

607,247

 

933,937

 

25,301

 

 

 

12/21/05

 

300

 

Americus

 

GA

 

709,624

 

1,319,578

 

None

 

None

 

709,624

 

1,319,578

 

2,029,202

 

6,597

 

 

 

11/01/06

 

300

 

Augusta

 

GA

 

827,895

 

1,539,237

 

None

 

None

 

827,895

 

1,539,237

 

2,367,132

 

7,695

 

 

 

11/01/06

 

300

 

Gainesville

 

GA

 

952,660

 

1,770,931

 

None

 

None

 

952,660

 

1,770,931

 

2,723,591

 

8,853

 

 

 

11/01/06

 

300

 

Garden City

 

GA

 

197,225

 

438,043

 

32,125

 

11,190

 

197,225

 

481,358

 

678,583

 

307,662

 

 

 

04/20/89

 

300

 

Hinesville

 

GA

 

172,611

 

383,376

 

None

 

3,845

 

172,611

 

387,221

 

559,832

 

285,323

 

 

 

12/22/87

 

300

 

Lagrange

 

GA

 

853,599

 

1,586,959

 

None

 

None

 

853,599

 

1,586,959

 

2,440,558

 

7,934

 

 

 

11/01/06

 

300

 

Lithonia

 

GA

 

89,220

 

413,647

 

None

 

1,243

 

89,220

 

414,890

 

504,110

 

377,760

 

 

 

01/04/85

 

300

 

Norcross

 

GA

 

827,707

 

1,538,875

 

None

 

None

 

827,707

 

1,538,875

 

2,366,582

 

7,693

 

 

 

11/01/06

 

300

 

Savannah

 

GA

 

719,188

 

1,337,352

 

None

 

None

 

719,188

 

1,337,352

 

2,056,540

 

6,686

 

 

 

11/01/06

 

300

 

Snellville

 

GA

 

710,600

 

1,321,389

 

None

 

None

 

710,600

 

1,321,389

 

2,031,989

 

6,606

 

 

 

11/01/06

 

300

 

Statesboro

 

GA

 

926,462

 

1,722,290

 

None

 

None

 

926,462

 

1,722,290

 

2,648,752

 

8,610

 

 

 

11/01/06

 

300

 

Statesboro

 

GA

 

201,250

 

446,983

 

None

 

3,503

 

201,250

 

450,486

 

651,736

 

299,168

 

 

 

11/14/89

 

300

 

Stone Mountain

 

GA

 

215,940

 

1,001,188

 

51,876

 

1,889

 

215,940

 

1,054,953

 

1,270,893

 

879,279

 

 

 

10/30/86

 

300

 

Thomasville

 

GA

 

300,211

 

558,074

 

None

 

None

 

300,211

 

558,074

 

858,285

 

23,253

 

 

 

12/21/05

 

300

 

Thomasville

 

GA

 

894,504

 

1,662,939

 

None

 

None

 

894,504

 

1,662,939

 

2,557,443

 

8,313

 

 

 

11/01/06

 

300

 

Valdosta

 

GA

 

901,658

 

1,676,225

 

None

 

None

 

901,658

 

1,676,225

 

2,577,883

 

8,380

 

 

 

11/01/06

 

300

 

Warner Robins

 

GA

 

896,841

 

1,667,267

 

None

 

None

 

896,841

 

1,667,267

 

2,564,108

 

8,335

 

 

 

11/01/06

 

300

 

Washington

 

GA

 

292,628

 

543,862

 

None

 

None

 

292,628

 

543,862

 

836,490

 

116,925

 

 

 

08/31/01

 

300

 

Waycross

 

GA

 

223,475

 

415,563

 

None

 

None

 

223,475

 

415,563

 

639,038

 

17,315

 

 

 

12/21/05

 

300

 

Waycross

 

GA

 

956,765

 

1,778,566

 

None

 

None

 

956,765

 

1,778,566

 

2,735,331

 

8,892

 

 

 

11/01/06

 

300

 

Altoona

 

IA

 

654,179

 

1,285,639

 

None

 

None

 

654,179

 

1,285,639

 

1,939,818

 

72,368

 

06/13/05

 

12/30/04

 

300

 

Ankeny

 

IA

 

100,000

 

349,218

 

25,075

 

555

 

100,000

 

374,848

 

474,848

 

358,390

 

 

 

07/28/83

 

180

 

Burlington

 

IA

 

653,057

 

1,214,571

 

None

 

None

 

653,057

 

1,214,571

 

1,867,628

 

6,072

 

 

 

11/01/06

 

300

 

Cedar Falls

 

IA

 

208,411

 

387,971

 

None

 

None

 

208,411

 

387,971

 

596,382

 

16,164

 

 

 

12/21/05

 

300

 

Cedar Rapids

 

IA

 

125,076

 

233,206

 

None

 

None

 

125,076

 

233,206

 

358,282

 

9,716

 

 

 

12/21/05

 

300

 

Cedar Rapids

 

IA

 

822,331

 

1,528,939

 

None

 

None

 

822,331

 

1,528,939

 

2,351,270

 

7,643

 

 

 

11/01/06

 

300

 

Clive

 

IA

 

840,697

 

1,563,046

 

None

 

None

 

840,697

 

1,563,046

 

2,403,743

 

7,814

 

 

 

11/01/06

 

300

 

Fort Dodge

 

IA

 

388,815

 

722,573

 

None

 

None

 

388,815

 

722,573

 

1,111,388

 

8,430

 

 

 

09/14/06

 

300

 

Oelwein

 

IA

 

84,244

 

157,375

 

None

 

None

 

84,244

 

157,375

 

241,619

 

6,556

 

 

 

12/21/05

 

300

 

Urbandale

 

IA

 

395,896

 

735,724

 

None

 

None

 

395,896

 

735,724

 

1,131,620

 

8,583

 

 

 

09/14/06

 

300

 

Waterloo

 

IA

 

263,555

 

490,374

 

None

 

None

 

263,555

 

490,374

 

753,929

 

17,164

 

 

 

02/28/06

 

300

 

Boise

 

ID

 

190,894

 

423,981

 

None

 

250

 

190,894

 

424,231

 

615,125

 

308,481

 

 

 

05/17/88

 

300

 

Boise

 

ID

 

161,352

 

334,041

 

None

 

250

 

161,352

 

334,291

 

495,643

 

237,648

 

 

 

10/07/88

 

300

 

Nampa

 

ID

 

74,156

 

343,820

 

None

 

250

 

74,156

 

344,070

 

418,226

 

286,129

 

 

 

12/31/86

 

300

 

Rexburg

 

ID

 

90,760

 

420,787

 

None

 

11,524

 

90,760

 

432,311

 

523,071

 

368,256

 

 

 

11/25/85

 

300

 

Alton

 

IL

 

225,785

 

419,315

 

None

 

747

 

225,785

 

420,062

 

645,847

 

298,619

 

 

 

10/18/88

 

300

 

 

F-32



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Centralia

 

IL

 

225,966

 

420,573

 

None

 

None

 

225,966

 

420,573

 

646,539

 

17,523

 

 

 

12/21/05

 

300

 

Champaign

 

IL

 

805,888

 

1,498,402

 

None

 

None

 

805,888

 

1,498,402

 

2,304,290

 

7,491

 

 

 

11/01/06

 

300

 

Effingham

 

IL

 

783,528

 

1,456,874

 

None

 

None

 

783,528

 

1,456,874

 

2,240,402

 

7,283

 

 

 

11/01/06

 

300

 

Fairview Heights

 

IL

 

660,652

 

1,227,321

 

None

 

None

 

660,652

 

1,227,321

 

1,887,973

 

55,229

 

 

 

11/21/05

 

300

 

Lincoln

 

IL

 

206,532

 

383,970

 

None

 

None

 

206,532

 

383,970

 

590,502

 

82,548

 

 

 

08/31/01

 

300

 

Marion

 

IL

 

831,323

 

1,545,566

 

None

 

None

 

831,323

 

1,545,566

 

2,376,889

 

7,727

 

 

 

11/01/06

 

300

 

Moline

 

IL

 

781,044

 

1,452,262

 

None

 

None

 

781,044

 

1,452,262

 

2,233,306

 

7,260

 

 

 

11/01/06

 

300

 

Mt Vernon

 

IL

 

883,110

 

1,641,741

 

None

 

None

 

883,110

 

1,641,741

 

2,524,851

 

8,207

 

 

 

11/01/06

 

300

 

Oswego

 

IL

 

953,394

 

1,208,677

 

None

 

None

 

953,394

 

1,208,677

 

2,162,071

 

47,848

 

06/15/05

 

06/24/05

 

300

 

Peoria

 

IL

 

662,460

 

1,060,577

 

None

 

None

 

662,460

 

1,060,577

 

1,723,037

 

82,035

 

10/13/04

 

06/15/04

 

300

 

Rock Island

 

IL

 

138,463

 

258,066

 

None

 

None

 

138,463

 

258,066

 

396,529

 

10,752

 

 

 

12/21/05

 

300

 

Springfield

 

IL

 

846,830

 

1,574,436

 

None

 

None

 

846,830

 

1,574,436

 

2,421,266

 

7,871

 

 

 

11/01/06

 

300

 

Swansea

 

IL

 

890,625

 

1,655,705

 

None

 

None

 

890,625

 

1,655,705

 

2,546,330

 

8,277

 

 

 

11/01/06

 

300

 

Anderson

 

IN

 

831,077

 

1,545,131

 

None

 

None

 

831,077

 

1,545,131

 

2,376,208

 

7,724

 

 

 

11/01/06

 

300

 

Anderson

 

IN

 

197,523

 

438,706

 

None

 

315

 

197,523

 

439,021

 

636,544

 

317,612

 

 

 

03/25/88

 

300

 

Elkhart

 

IN

 

496,306

 

922,168

 

None

 

None

 

496,306

 

922,168

 

1,418,474

 

41,498

 

 

 

11/21/05

 

300

 

Elkhart

 

IN

 

835,890

 

1,554,059

 

None

 

None

 

835,890

 

1,554,059

 

2,389,949

 

7,769

 

 

 

11/01/06

 

300

 

Evansville

 

IN

 

136,738

 

254,864

 

None

 

None

 

136,738

 

254,864

 

391,602

 

10,618

 

 

 

12/21/05

 

300

 

Jasper

 

IN

 

129,919

 

242,199

 

None

 

None

 

129,919

 

242,199

 

372,118

 

10,091

 

 

 

12/21/05

 

300

 

Kokomo

 

IN

 

417,330

 

775,555

 

None

 

None

 

417,330

 

775,555

 

1,192,885

 

24,559

 

 

 

03/28/06

 

300

 

Marion

 

IN

 

426,384

 

792,314

 

None

 

None

 

426,384

 

792,314

 

1,218,698

 

33,013

 

 

 

12/13/05

 

300

 

Marion

 

IN

 

685,194

 

1,274,206

 

None

 

None

 

685,194

 

1,274,206

 

1,959,400

 

6,370

 

 

 

11/01/06

 

300

 

Michigan City

 

IN

 

840,998

 

1,563,545

 

None

 

None

 

840,998

 

1,563,545

 

2,404,543

 

7,816

 

 

 

11/01/06

 

300

 

Muncie

 

IN

 

136,400

 

632,380

 

8,000

 

13,335

 

136,400

 

653,715

 

790,115

 

557,284

 

 

 

03/18/86

 

300

 

Muncie

 

IN

 

644,177

 

1,196,786

 

None

 

None

 

644,177

 

1,196,786

 

1,840,963

 

53,855

 

 

 

11/21/05

 

300

 

Muncie

 

IN

 

67,156

 

149,157

 

None

 

151

 

67,156

 

149,308

 

216,464

 

109,455

 

 

 

03/30/88

 

300

 

New Castle

 

IN

 

246,192

 

320,572

 

None

 

163

 

246,192

 

320,735

 

566,927

 

245,278

 

 

 

01/07/87

 

300

 

Newburgh

 

IN

 

161,193

 

300,280

 

None

 

None

 

161,193

 

300,280

 

461,473

 

12,511

 

 

 

12/21/05

 

300

 

South Bend

 

IN

 

133,200

 

617,545

 

None

 

19,347

 

133,200

 

636,892

 

770,092

 

549,002

 

 

 

04/28/86

 

300

 

Terre Haute

 

IN

 

767,189

 

1,426,532

 

None

 

None

 

767,189

 

1,426,532

 

2,193,721

 

7,131

 

 

 

11/01/06

 

300

 

Valparaiso

 

IN

 

365,612

 

679,507

 

None

 

None

 

365,612

 

679,507

 

1,045,119

 

26,048

 

 

 

01/11/06

 

300

 

Washington

 

IN

 

155,856

 

290,368

 

None

 

None

 

155,856

 

290,368

 

446,224

 

12,098

 

 

 

12/21/05

 

300

 

Westfield

 

IN

 

213,341

 

477,300

 

None

 

None

 

213,341

 

477,300

 

690,641

 

316,870

 

 

 

12/21/89

 

300

 

Chanute

 

KS

 

330,852

 

615,008

 

None

 

None

 

330,852

 

615,008

 

945,860

 

7,175

 

 

 

09/14/06

 

300

 

Derby

 

KS

 

96,060

 

445,359

 

None

 

None

 

96,060

 

445,359

 

541,419

 

390,480

 

 

 

10/29/85

 

300

 

El Dorado

 

KS

 

87,400

 

405,206

 

None

 

7,558

 

87,400

 

412,764

 

500,164

 

349,084

 

 

 

04/10/86

 

300

 

Fort Scott

 

KS

 

269,301

 

500,698

 

None

 

None

 

269,301

 

500,698

 

769,999

 

5,841

 

 

 

09/14/06

 

300

 

Parsons

 

KS

 

318,516

 

592,099

 

None

 

None

 

318,516

 

592,099

 

910,615

 

6,908

 

 

 

09/14/06

 

300

 

Shawnee

 

KS

 

953,916

 

1,773,245

 

None

 

None

 

953,916

 

1,773,245

 

2,727,161

 

8,865

 

 

 

11/01/06

 

300

 

Wichita

 

KS

 

98,000

 

454,350

 

None

 

241

 

98,000

 

454,591

 

552,591

 

384,453

 

 

 

08/08/86

 

300

 

Wichita

 

KS

 

787,377

 

1,463,936

 

None

 

None

 

787,377

 

1,463,936

 

2,251,313

 

7,318

 

 

 

11/01/06

 

300

 

Bowling Green

 

KY

 

685,246

 

1,273,002

 

None

 

None

 

685,246

 

1,273,002

 

1,958,248

 

57,285

 

 

 

11/21/05

 

300

 

Hazard

 

KY

 

243,836

 

453,025

 

None

 

None

 

243,836

 

453,025

 

696,861

 

5,285

 

 

 

09/14/06

 

300

 

Hopkinsville

 

KY

 

801,532

 

1,490,241

 

None

 

None

 

801,532

 

1,490,241

 

2,291,773

 

7,450

 

 

 

11/01/06

 

300

 

Lexington

 

KY

 

655,085

 

1,216,983

 

None

 

None

 

655,085

 

1,216,983

 

1,872,068

 

54,764

 

 

 

11/21/05

 

300

 

Lexington

 

KY

 

122,200

 

490,200

 

None

 

None

 

122,200

 

490,200

 

612,400

 

408,341

 

 

 

12/03/86

 

300

 

Louisville

 

KY

 

821,990

 

1,528,277

 

None

 

None

 

821,990

 

1,528,277

 

2,350,267

 

7,640

 

 

 

11/01/06

 

300

 

Madisonville

 

KY

 

422,501

 

784,831

 

None

 

None

 

422,501

 

784,831

 

1,207,332

 

9,156

 

 

 

09/14/06

 

300

 

Middlesboro

 

KY

 

859,709

 

1,598,327

 

None

 

None

 

859,709

 

1,598,327

 

2,458,036

 

7,990

 

 

 

11/01/06

 

300

 

 

F-33



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Murray

 

KY

 

831,246

 

1,545,422

 

None

 

None

 

831,246

 

1,545,422

 

2,376,668

 

7,726

 

 

 

11/01/06

 

300

 

Paducah

 

KY

 

673,551

 

1,251,276

 

None

 

None

 

673,551

 

1,251,276

 

1,924,827

 

56,307

 

 

 

11/21/05

 

300

 

Richmond

 

KY

 

913,770

 

1,698,726

 

None

 

None

 

913,770

 

1,698,726

 

2,612,496

 

8,492

 

 

 

11/01/06

 

300

 

Alexandria

 

LA

 

143,000

 

662,985

 

None

 

15,164

 

143,000

 

678,149

 

821,149

 

587,984

 

 

 

01/17/86

 

300

 

Alexandria

 

LA

 

1,270,223

 

2,361,174

 

None

 

None

 

1,270,223

 

2,361,174

 

3,631,397

 

11,805

 

 

 

11/01/06

 

300

 

Bossier City

 

LA

 

172,269

 

320,497

 

None

 

None

 

172,269

 

320,497

 

492,766

 

3,739

 

 

 

09/14/06

 

300

 

Hammond

 

LA

 

1,011,084

 

1,879,972

 

None

 

None

 

1,011,084

 

1,879,972

 

2,891,056

 

9,399

 

 

 

11/01/06

 

300

 

Houma

 

LA

 

1,061,671

 

1,973,864

 

None

 

None

 

1,061,671

 

1,973,864

 

3,035,535

 

9,868

 

 

 

11/01/06

 

300

 

Jennings

 

LA

 

107,120

 

496,636

 

None

 

156

 

107,120

 

496,792

 

603,912

 

435,518

 

 

 

10/17/85

 

300

 

Jonesboro

 

LA

 

163,651

 

304,492

 

None

 

None

 

163,651

 

304,492

 

468,143

 

3,552

 

 

 

09/14/06

 

300

 

Morgan City

 

LA

 

832,895

 

1,548,993

 

None

 

None

 

832,895

 

1,548,993

 

2,381,888

 

7,744

 

 

 

11/01/06

 

300

 

Natchitoches

 

LA

 

291,675

 

541,890

 

None

 

None

 

291,675

 

541,890

 

833,565

 

116,504

 

 

 

08/31/01

 

300

 

New Iberia

 

LA

 

917,582

 

1,706,269

 

None

 

None

 

917,582

 

1,706,269

 

2,623,851

 

8,530

 

 

 

11/01/06

 

300

 

Opelousas

 

LA

 

949,157

 

1,764,908

 

None

 

None

 

949,157

 

1,764,908

 

2,714,065

 

8,823

 

 

 

11/01/06

 

300

 

Pineville

 

LA

 

1,136,612

 

2,113,040

 

None

 

None

 

1,136,612

 

2,113,040

 

3,249,652

 

10,564

 

 

 

11/01/06

 

300

 

Ruston

 

LA

 

170,274

 

316,792

 

None

 

None

 

170,274

 

316,792

 

487,066

 

3,696

 

 

 

09/14/06

 

300

 

Ruston

 

LA

 

982,427

 

1,826,696

 

None

 

None

 

982,427

 

1,826,696

 

2,809,123

 

9,132

 

 

 

11/01/06

 

300

 

Shreveport

 

LA

 

359,268

 

667,417

 

None

 

None

 

359,268

 

667,417

 

1,026,685

 

143,492

 

 

 

08/31/01

 

300

 

Shreveport

 

LA

 

154,671

 

287,815

 

None

 

None

 

154,671

 

287,815

 

442,486

 

3,358

 

 

 

09/14/06

 

300

 

Shreveport

 

LA

 

200,033

 

372,059

 

None

 

None

 

200,033

 

372,059

 

572,092

 

4,341

 

 

 

09/14/06

 

300

 

Shreveport

 

LA

 

259,987

 

483,401

 

None

 

None

 

259,987

 

483,401

 

743,388

 

5,640

 

 

 

09/14/06

 

300

 

Shreveport

 

LA

 

269,130

 

500,382

 

None

 

None

 

269,130

 

500,382

 

769,512

 

5,838

 

 

 

09/14/06

 

300

 

Vivian

 

LA

 

135,568

 

252,338

 

None

 

None

 

135,568

 

252,338

 

387,906

 

2,944

 

 

 

09/14/06

 

300

 

Winnfield

 

LA

 

145,973

 

271,661

 

None

 

None

 

145,973

 

271,661

 

417,634

 

3,169

 

 

 

09/14/06

 

300

 

Zachary

 

LA

 

898,306

 

1,670,527

 

None

 

None

 

898,306

 

1,670,527

 

2,568,833

 

8,351

 

 

 

11/01/06

 

300

 

Attleboro

 

MA

 

369,815

 

693,655

 

None

 

None

 

369,815

 

693,655

 

1,063,470

 

139,886

 

 

 

12/19/01

 

300

 

Brockton

 

MA

 

298,359

 

272,297

 

None

 

None

 

298,359

 

272,297

 

570,656

 

54,912

 

 

 

12/19/01

 

300

 

Hanover

 

MA

 

397,203

 

281,202

 

None

 

None

 

397,203

 

281,202

 

678,405

 

56,708

 

 

 

12/19/01

 

300

 

Palmer

 

MA

 

141,524

 

598,480

 

None

 

None

 

141,524

 

598,480

 

740,004

 

120,692

 

 

 

12/19/01

 

300

 

Peabody

 

MA

 

529,555

 

222,590

 

None

 

None

 

529,555

 

222,590

 

752,145

 

44,887

 

 

 

12/19/01

 

300

 

Pittsfield

 

MA

 

286,241

 

950,022

 

None

 

None

 

286,241

 

950,022

 

1,236,263

 

191,586

 

 

 

12/19/01

 

300

 

South Weymouth

 

MA

 

351,472

 

296,284

 

None

 

None

 

351,472

 

296,284

 

647,756

 

59,749

 

 

 

12/19/01

 

300

 

Springfield

 

MA

 

280,920

 

337,325

 

None

 

None

 

280,920

 

337,325

 

618,245

 

68,026

 

 

 

12/19/01

 

300

 

Springfield

 

MA

 

230,030

 

865,572

 

None

 

None

 

230,030

 

865,572

 

1,095,602

 

174,555

 

 

 

12/19/01

 

300

 

Springfield

 

MA

 

227,207

 

958,444

 

None

 

None

 

227,207

 

958,444

 

1,185,651

 

193,285

 

 

 

12/19/01

 

300

 

Stoneham

 

MA

 

397,544

 

191,717

 

None

 

None

 

397,544

 

191,717

 

589,261

 

38,661

 

 

 

12/19/01

 

300

 

Swansea

 

MA

 

173,853

 

488,699

 

None

 

None

 

173,853

 

488,699

 

662,552

 

98,553

 

 

 

12/19/01

 

300

 

Westboro

 

MA

 

335,191

 

424,534

 

None

 

None

 

335,191

 

424,534

 

759,725

 

85,613

 

 

 

12/19/01

 

300

 

Weymouth

 

MA

 

360,727

 

194,556

 

None

 

None

 

360,727

 

194,556

 

555,283

 

39,234

 

 

 

12/19/01

 

300

 

La Plata

 

MD

 

120,140

 

557,000

 

38,400

 

466

 

120,140

 

595,866

 

716,006

 

488,195

 

 

 

12/03/85

 

300

 

Comstock Park

 

MI

 

810,477

 

1,506,864

 

None

 

None

 

810,477

 

1,506,864

 

2,317,341

 

7,533

 

 

 

11/01/06

 

300

 

Flint

 

MI

 

827,853

 

 

None

 

None

 

827,853

 

 

827,853

 

 

 

 

04/13/95

 

300

 

Flint

 

MI

 

885,144

 

1,645,531

 

None

 

None

 

885,144

 

1,645,531

 

2,530,675

 

8,226

 

 

 

11/01/06

 

300

 

Lansing

 

MI

 

873,536

 

1,623,973

 

None

 

None

 

873,536

 

1,623,973

 

2,497,509

 

8,119

 

 

 

11/01/06

 

300

 

Saginaw

 

MI

 

766,531

 

1,425,263

 

None

 

None

 

766,531

 

1,425,263

 

2,191,794

 

7,125

 

 

 

11/01/06

 

300

 

Taylor

 

MI

 

847,070

 

1,574,821

 

None

 

None

 

847,070

 

1,574,821

 

2,421,891

 

7,873

 

 

 

11/01/06

 

300

 

Westland

 

MI

 

869,530

 

1,616,568

 

None

 

None

 

869,530

 

1,616,568

 

2,486,098

 

8,082

 

 

 

11/01/06

 

300

 

Roseville

 

MN

 

281,600

 

1,305,560

 

None

 

189

 

281,600

 

1,305,749

 

1,587,349

 

1,192,194

 

 

 

12/18/84

 

300

 

Belton

 

MO

 

89,328

 

418,187

 

22,270

 

15,404

 

89,328

 

455,861

 

545,189

 

392,738

 

 

 

12/18/84

 

300

 

 

F-34



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolivar

 

MO

 

237,094

 

440,596

 

None

 

None

 

237,094

 

440,596

 

677,690

 

94,724

 

 

 

08/31/01

 

300

 

Bridgeton

 

MO

 

743,559

 

1,382,610

 

None

 

None

 

743,559

 

1,382,610

 

2,126,169

 

6,912

 

 

 

11/01/06

 

300

 

Buffalo

 

MO

 

159,346

 

296,519

 

None

 

None

 

159,346

 

296,519

 

455,865

 

3,459

 

 

 

09/14/06

 

300

 

Cape Girardeau

 

MO

 

450,078

 

836,372

 

None

 

None

 

450,078

 

836,372

 

1,286,450

 

32,061

 

 

 

01/11/06

 

300

 

Cape Girardeau

 

MO

 

745,915

 

1,386,950

 

None

 

None

 

745,915

 

1,386,950

 

2,132,865

 

6,934

 

 

 

11/01/06

 

300

 

Carthage

 

MO

 

85,020

 

394,175

 

None

 

321

 

85,020

 

394,496

 

479,516

 

343,726

 

 

 

12/03/85

 

300

 

Farmington

 

MO

 

780,812

 

1,451,767

 

None

 

None

 

780,812

 

1,451,767

 

2,232,579

 

7,258

 

 

 

11/01/06

 

300

 

Festus

 

MO

 

808,595

 

1,503,364

 

None

 

None

 

808,595

 

1,503,364

 

2,311,959

 

7,516

 

 

 

11/01/06

 

300

 

Fulton

 

MO

 

210,199

 

466,861

 

None

 

179

 

210,199

 

467,040

 

677,239

 

354,954

 

 

 

07/30/87

 

300

 

Hazelwood

 

MO

 

157,117

 

725,327

 

(104,329

)

25,367

 

157,117

 

646,365

 

803,482

 

632,523

 

 

 

08/28/85

 

300

 

Jefferson City

 

MO

 

713,088

 

1,325,993

 

None

 

None

 

713,088

 

1,325,993

 

2,039,081

 

6,629

 

 

 

11/01/06

 

300

 

Joplin

 

MO

 

301,207

 

559,953

 

None

 

None

 

301,207

 

559,953

 

861,160

 

6,533

 

 

 

09/14/06

 

300

 

Joplin

 

MO

 

281,001

 

522,428

 

None

 

None

 

281,001

 

522,428

 

803,429

 

6,095

 

 

 

09/14/06

 

300

 

Mountain Grove

 

MO

 

219,704

 

408,591

 

None

 

None

 

219,704

 

408,591

 

628,295

 

4,767

 

 

 

09/14/06

 

300

 

Mt. Vernon

 

MO

 

160,000

 

282,586

 

None

 

None

 

160,000

 

282,586

 

442,586

 

103,134

 

 

 

11/20/97

 

300

 

Nevada

 

MO

 

222,552

 

494,296

 

None

 

1,780

 

222,552

 

496,076

 

718,628

 

377,419

 

 

 

07/30/87

 

300

 

Nevada

 

MO

 

290,795

 

540,616

 

None

 

None

 

290,795

 

540,616

 

831,411

 

6,307

 

 

 

09/14/06

 

300

 

Nixa

 

MO

 

251,387

 

467,430

 

None

 

None

 

251,387

 

467,430

 

718,817

 

5,453

 

 

 

09/14/06

 

300

 

Ozark

 

MO

 

140,000

 

292,482

 

None

 

None

 

140,000

 

292,482

 

432,482

 

106,746

 

 

 

11/20/97

 

300

 

Poplar Bluff

 

MO

 

774,256

 

1,439,603

 

None

 

None

 

774,256

 

1,439,603

 

2,213,859

 

7,197

 

 

 

11/01/06

 

300

 

Raymore

 

MO

 

726,583

 

1,351,055

 

None

 

None

 

726,583

 

1,351,055

 

2,077,638

 

6,754

 

 

 

11/01/06

 

300

 

Sedalia

 

MO

 

269,798

 

599,231

 

11,556

 

None

 

269,798

 

610,787

 

880,585

 

412,743

 

 

 

07/31/89

 

300

 

Sedalia

 

MO

 

696,604

 

1,295,380

 

None

 

None

 

696,604

 

1,295,380

 

1,991,984

 

6,476

 

 

 

11/01/06

 

300

 

Springfield

 

MO

 

251,381

 

467,418

 

None

 

None

 

251,381

 

467,418

 

718,799

 

5,453

 

 

 

09/14/06

 

300

 

Springfield

 

MO

 

225,939

 

420,162

 

None

 

None

 

225,939

 

420,162

 

646,101

 

3,501

 

 

 

10/12/06

 

300

 

St. Charles

 

MO

 

695,121

 

1,001,878

 

None

 

1,338

 

695,121

 

1,003,216

 

1,698,337

 

442,306

 

12/22/95

 

03/16/95

 

300

 

St. Charles

 

MO

 

175,413

 

809,791

 

None

 

10,337

 

175,413

 

820,128

 

995,541

 

725,111

 

 

 

08/28/85

 

300

 

St. Joseph

 

MO

 

960,412

 

1,785,308

 

None

 

None

 

960,412

 

1,785,308

 

2,745,720

 

8,925

 

 

 

11/01/06

 

300

 

St. Robert

 

MO

 

329,242

 

611,728

 

None

 

None

 

329,242

 

611,728

 

940,970

 

131,518

 

 

 

08/31/01

 

300

 

St. Robert

 

MO

 

744,158

 

1,383,694

 

None

 

None

 

744,158

 

1,383,694

 

2,127,852

 

6,917

 

 

 

11/01/06

 

300

 

Sullivan

 

MO

 

85,500

 

396,400

 

(40,743

)

14,003

 

85,500

 

369,660

 

455,160

 

347,524

 

 

 

12/27/84

 

300

 

Webb City

 

MO

 

337,647

 

627,628

 

None

 

None

 

337,647

 

627,628

 

965,275

 

7,322

 

 

 

09/14/06

 

300

 

Biloxi

 

MS

 

414,902

 

770,725

 

None

 

None

 

414,902

 

770,725

 

1,185,627

 

8,992

 

 

 

09/14/06

 

300

 

Canton

 

MS

 

163,193

 

303,268

 

None

 

None

 

163,193

 

303,268

 

466,461

 

3,538

 

 

 

09/14/06

 

300

 

Carthage

 

MS

 

157,803

 

293,257

 

None

 

None

 

157,803

 

293,257

 

451,060

 

3,421

 

 

 

09/14/06

 

300

 

Columbus

 

MS

 

720,310

 

1,339,963

 

None

 

None

 

720,310

 

1,339,963

 

2,060,273

 

6,699

 

 

 

11/01/06

 

300

 

Columbus

 

MS

 

128,409

 

238,775

 

None

 

None

 

128,409

 

238,775

 

367,184

 

9,949

 

 

 

12/21/05

 

300

 

Columbus

 

MS

 

117,411

 

218,350

 

None

 

None

 

117,411

 

218,350

 

335,761

 

9,098

 

 

 

12/21/05

 

300

 

Corinth

 

MS

 

285,607

 

530,598

 

None

 

None

 

285,607

 

530,598

 

816,205

 

6,190

 

 

 

09/14/06

 

300

 

Corinth

 

MS

 

867,086

 

1,612,029

 

None

 

None

 

867,086

 

1,612,029

 

2,479,115

 

8,059

 

 

 

11/01/06

 

300

 

Flowood

 

MS

 

154,733

 

287,549

 

None

 

None

 

154,733

 

287,549

 

442,282

 

3,355

 

 

 

09/14/06

 

300

 

Forest

 

MS

 

106,457

 

198,007

 

None

 

None

 

106,457

 

198,007

 

304,464

 

8,250

 

 

 

12/21/05

 

300

 

Fulton

 

MS

 

239,686

 

445,337

 

None

 

None

 

239,686

 

445,337

 

685,023

 

95,745

 

 

 

08/31/01

 

300

 

Gautier

 

MS

 

241,995

 

449,607

 

None

 

None

 

241,995

 

449,607

 

691,602

 

5,245

 

 

 

09/14/06

 

300

 

Greenville

 

MS

 

311,324

 

578,378

 

None

 

None

 

311,324

 

578,378

 

889,702

 

124,349

 

 

 

08/31/01

 

300

 

Greenwood

 

MS

 

177,329

 

329,520

 

None

 

None

 

177,329

 

329,520

 

506,849

 

3,844

 

 

 

09/14/06

 

300

 

Hattiesburg

 

MS

 

856,070

 

1,592,088

 

None

 

None

 

856,070

 

1,592,088

 

2,448,158

 

7,959

 

 

 

11/01/06

 

300

 

Hernando

 

MS

 

137,898

 

256,282

 

None

 

None

 

137,898

 

256,282

 

394,180

 

2,990

 

 

 

09/14/06

 

300

 

Houston

 

MS

 

226,962

 

421,695

 

None

 

None

 

226,962

 

421,695

 

648,657

 

4,920

 

 

 

09/14/06

 

300

 

 

F-35



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indianola

 

MS

 

270,639

 

502,822

 

None

 

None

 

270,639

 

502,822

 

773,461

 

108,104

 

 

 

08/31/01

 

300

 

Iuka

 

MS

 

139,243

 

258,779

 

None

 

None

 

139,243

 

258,779

 

398,022

 

3,019

 

 

 

09/14/06

 

300

 

Jackson

 

MS

 

237,982

 

442,154

 

None

 

None

 

237,982

 

442,154

 

680,136

 

5,158

 

 

 

09/14/06

 

300

 

Jackson

 

MS

 

352,003

 

653,900

 

None

 

None

 

352,003

 

653,900

 

1,005,903

 

5,449

 

 

 

10/12/06

 

300

 

Kosciusko

 

MS

 

311,422

 

578,550

 

None

 

None

 

311,422

 

578,550

 

889,972

 

6,750

 

 

 

09/14/06

 

300

 

Laurel

 

MS

 

778,938

 

1,448,844

 

None

 

None

 

778,938

 

1,448,844

 

2,227,782

 

7,243

 

 

 

11/01/06

 

300

 

Magee

 

MS

 

264,395

 

491,206

 

None

 

None

 

264,395

 

491,206

 

755,601

 

5,731

 

 

 

09/14/06

 

300

 

Meridian

 

MS

 

867,613

 

1,613,525

 

None

 

None

 

867,613

 

1,613,525

 

2,481,138

 

8,066

 

 

 

11/01/06

 

300

 

Moss Point

 

MS

 

287,821

 

534,713

 

None

 

None

 

287,821

 

534,713

 

822,534

 

6,238

 

 

 

09/14/06

 

300

 

Natchez

 

MS

 

402,589

 

747,934

 

None

 

None

 

402,589

 

747,934

 

1,150,523

 

1,247

 

 

 

12/21/06

 

300

 

Newton

 

MS

 

284,350

 

528,311

 

None

 

None

 

284,350

 

528,311

 

812,661

 

113,584

 

 

 

08/31/01

 

300

 

Olive Branch

 

MS

 

332,234

 

617,192

 

None

 

None

 

332,234

 

617,192

 

949,426

 

7,201

 

 

 

09/14/06

 

300

 

Oxford

 

MS

 

164,058

 

304,873

 

None

 

None

 

164,058

 

304,873

 

468,931

 

3,557

 

 

 

09/14/06

 

300

 

Oxford

 

MS

 

297,182

 

552,097

 

None

 

None

 

297,182

 

552,097

 

849,279

 

4,601

 

 

 

10/12/06

 

300

 

Pearl

 

MS

 

334,822

 

621,994

 

None

 

None

 

334,822

 

621,994

 

956,816

 

133,726

 

 

 

08/31/01

 

300

 

Philadelphia

 

MS

 

292,868

 

543,912

 

None

 

None

 

292,868

 

543,912

 

836,780

 

6,346

 

 

 

09/14/06

 

300

 

Pontotoc

 

MS

 

285,006

 

529,492

 

None

 

None

 

285,006

 

529,492

 

814,498

 

6,177

 

 

 

09/14/06

 

300

 

Starkville

 

MS

 

175,436

 

326,005

 

None

 

None

 

175,436

 

326,005

 

501,441

 

3,803

 

 

 

09/14/06

 

300

 

Tupelo

 

MS

 

166,869

 

310,095

 

None

 

None

 

166,869

 

310,095

 

476,964

 

3,618

 

 

 

09/14/06

 

300

 

Tupelo

 

MS

 

225,934

 

419,857

 

None

 

None

 

225,934

 

419,857

 

645,791

 

4,898

 

 

 

09/28/06

 

300

 

Vicksburg

 

MS

 

275,895

 

512,632

 

None

 

None

 

275,895

 

512,632

 

788,527

 

5,981

 

 

 

09/28/06

 

300

 

Vicksburg

 

MS

 

698,189

 

1,298,881

 

None

 

None

 

698,189

 

1,298,881

 

1,997,070

 

6,493

 

 

 

11/01/06

 

300

 

West Point

 

MS

 

87,859

 

163,468

 

None

 

None

 

87,859

 

163,468

 

251,327

 

6,811

 

 

 

12/21/05

 

300

 

Wiggins

 

MS

 

268,104

 

498,095

 

None

 

None

 

268,104

 

498,095

 

766,199

 

5,811

 

 

 

09/14/06

 

300

 

Albemarle

 

NC

 

721,392

 

1,341,825

 

None

 

None

 

721,392

 

1,341,825

 

2,063,217

 

6,708

 

 

 

11/01/06

 

300

 

Asheville

 

NC

 

838,421

 

1,558,792

 

None

 

None

 

838,421

 

1,558,792

 

2,397,213

 

7,793

 

 

 

11/01/06

 

300

 

Fayetteville

 

NC

 

116,240

 

590,854

 

None

 

111

 

116,240

 

590,965

 

707,205

 

493,793

 

 

 

12/20/84

 

300

 

Forest City

 

NC

 

872,424

 

1,621,940

 

None

 

None

 

872,424

 

1,621,940

 

2,494,364

 

8,108

 

 

 

11/01/06

 

300

 

Goldsboro

 

NC

 

811,502

 

1,509,029

 

None

 

None

 

811,502

 

1,509,029

 

2,320,531

 

7,544

 

 

 

11/01/06

 

300

 

Kernersville

 

NC

 

836,896

 

1,556,334

 

None

 

None

 

836,896

 

1,556,334

 

2,393,230

 

7,780

 

 

 

11/01/06

 

300

 

Roanoke Rapids

 

NC

 

834,223

 

1,551,226

 

None

 

None

 

834,223

 

1,551,226

 

2,385,449

 

7,755

 

 

 

11/01/06

 

300

 

Salisbury

 

NC

 

777,412

 

1,445,863

 

None

 

None

 

777,412

 

1,445,863

 

2,223,275

 

7,228

 

 

 

11/01/06

 

300

 

Sylva

 

NC

 

919,724

 

1,709,783

 

None

 

None

 

919,724

 

1,709,783

 

2,629,507

 

8,548

 

 

 

11/01/06

 

300

 

Wilkesboro

 

NC

 

183,050

 

406,562

 

None

 

None

 

183,050

 

406,562

 

589,612

 

309,039

 

 

 

07/24/87

 

300

 

Winston Salem

 

NC

 

126,423

 

235,323

 

None

 

None

 

126,423

 

235,323

 

361,746

 

9,805

 

 

 

12/21/05

 

300

 

Winston-Salem

 

NC

 

353,239

 

656,427

 

None

 

None

 

353,239

 

656,427

 

1,009,666

 

141,126

 

 

 

08/31/01

 

300

 

Devils Lake

 

ND

 

150,390

 

279,798

 

None

 

None

 

150,390

 

279,798

 

430,188

 

11,658

 

 

 

12/21/05

 

300

 

Fargo

 

ND

 

217,057

 

403,609

 

None

 

None

 

217,057

 

403,609

 

620,666

 

16,817

 

 

 

12/21/05

 

300

 

Jamestown

 

ND

 

136,523

 

254,045

 

None

 

None

 

136,523

 

254,045

 

390,568

 

10,585

 

 

 

12/21/05

 

300

 

Minot

 

ND

 

153,870

 

286,260

 

None

 

None

 

153,870

 

286,260

 

440,130

 

11,928

 

 

 

12/21/05

 

300

 

Bellevue

 

NE

 

 

1,004,384

 

None

 

None

 

 

1,004,384

 

1,004,384

 

46,424

 

08/01/05

 

02/24/05

 

300

 

Omaha

 

NE

 

444,460

 

825,938

 

None

 

None

 

444,460

 

825,938

 

1,270,398

 

31,661

 

 

 

01/11/06

 

300

 

Omaha

 

NE

 

592,716

 

1,009,253

 

None

 

None

 

592,716

 

1,009,253

 

1,601,969

 

58,198

 

05/05/05

 

12/21/04

 

300

 

Papillion

 

NE

 

654,788

 

908,685

 

None

 

None

 

654,788

 

908,685

 

1,563,473

 

56,739

 

03/09/05

 

01/12/05

 

300

 

Keene

 

NH

 

253,769

 

310,470

 

None

 

None

 

253,769

 

310,470

 

564,239

 

62,610

 

 

 

12/19/01

 

300

 

Laconia

 

NH

 

330,520

 

467,594

 

None

 

None

 

330,520

 

467,594

 

798,114

 

94,296

 

 

 

12/19/01

 

300

 

Manchester

 

NH

 

266,337

 

486,676

 

None

 

None

 

266,337

 

486,676

 

753,013

 

98,145

 

 

 

12/19/01

 

300

 

North Conway

 

NH

 

473,031

 

607,020

 

None

 

None

 

473,031

 

607,020

 

1,080,051

 

122,414

 

 

 

12/19/01

 

300

 

Rochester

 

NH

 

262,059

 

695,771

 

None

 

None

 

262,059

 

695,771

 

957,830

 

140,312

 

 

 

12/19/01

 

300

 

 

F-36



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bloomfield

 

NJ

 

556,520

 

260,498

 

None

 

None

 

556,520

 

260,498

 

817,018

 

52,532

 

 

 

12/19/01

 

300

 

Bricktown

 

NJ

 

297,264

 

243,581

 

None

 

None

 

297,264

 

243,581

 

540,845

 

49,121

 

 

 

12/19/01

 

300

 

Fairlawn

 

NJ

 

341,922

 

198,320

 

None

 

None

 

341,922

 

198,320

 

540,242

 

39,993

 

 

 

12/19/01

 

300

 

Hackettstown

 

NJ

 

307,186

 

525,142

 

None

 

None

 

307,186

 

525,142

 

832,328

 

105,902

 

 

 

12/19/01

 

300

 

Hillsdale

 

NJ

 

398,221

 

204,106

 

None

 

None

 

398,221

 

204,106

 

602,327

 

41,160

 

 

 

12/19/01

 

300

 

Midland Park

 

NJ

 

476,002

 

254,594

 

None

 

None

 

476,002

 

254,594

 

730,596

 

51,341

 

 

 

12/19/01

 

300

 

Morris Plains

 

NJ

 

366,982

 

188,123

 

None

 

None

 

366,982

 

188,123

 

555,105

 

37,936

 

 

 

12/19/01

 

300

 

Albuquerque

 

NM

 

732,059

 

1,036,922

 

None

 

None

 

732,059

 

1,036,922

 

1,768,981

 

48,096

 

06/21/05

 

01/19/05

 

300

 

Carmel

 

NY

 

266,619

 

707,819

 

None

 

None

 

266,619

 

707,819

 

974,438

 

142,742

 

 

 

12/19/01

 

300

 

East Northport

 

NY

 

459,700

 

459,699

 

None

 

None

 

459,700

 

459,699

 

919,399

 

51,333

 

 

 

03/10/04

 

300

 

Fulton

 

NY

 

294,009

 

653,006

 

3,800

 

2,102

 

294,009

 

658,908

 

952,917

 

487,126

 

 

 

12/24/87

 

300

 

Glenville

 

NY

 

156,724

 

246,502

 

None

 

None

 

156,724

 

246,502

 

403,226

 

49,710

 

 

 

12/19/01

 

300

 

Middletown

 

NY

 

242,459

 

796,905

 

None

 

None

 

242,459

 

796,905

 

1,039,364

 

160,708

 

 

 

12/19/01

 

300

 

Mineola

 

NY

 

560,740

 

408,558

 

None

 

None

 

560,740

 

408,558

 

969,298

 

45,622

 

 

 

03/10/04

 

300

 

Mt. Kisco

 

NY

 

164,973

 

385,189

 

None

 

None

 

164,973

 

385,189

 

550,162

 

77,678

 

 

 

12/19/01

 

300

 

Watertown

 

NY

 

139,199

 

645,355

 

None

 

None

 

139,199

 

645,355

 

784,554

 

545,221

 

 

 

08/18/86

 

300

 

Akron

 

OH

 

723,347

 

17

 

None

 

67

 

723,347

 

84

 

723,431

 

59

 

 

 

12/22/94

 

300

 

Marion

 

OH

 

739,651

 

1,375,342

 

None

 

None

 

739,651

 

1,375,342

 

2,114,993

 

6,875

 

 

 

11/01/06

 

300

 

Mt. Vernon

 

OH

 

726,626

 

1,351,151

 

None

 

None

 

726,626

 

1,351,151

 

2,077,777

 

6,755

 

 

 

11/01/06

 

300

 

Sandusky

 

OH

 

824,270

 

1,532,494

 

None

 

None

 

824,270

 

1,532,494

 

2,356,764

 

7,661

 

 

 

11/01/06

 

300

 

Stow

 

OH

 

317,546

 

712,455

 

None

 

1,904

 

317,546

 

714,359

 

1,031,905

 

530,966

 

 

 

12/31/87

 

300

 

Wooster

 

OH

 

763,642

 

1,419,896

 

None

 

None

 

763,642

 

1,419,896

 

2,183,538

 

7,098

 

 

 

11/01/06

 

300

 

Bixby

 

OK

 

145,791

 

271,272

 

None

 

None

 

145,791

 

271,272

 

417,063

 

11,303

 

 

 

12/21/05

 

300

 

Broken Arrow

 

OK

 

245,000

 

369,002

 

None

 

None

 

245,000

 

369,002

 

614,002

 

133,453

 

 

 

12/12/97

 

300

 

Checotah

 

OK

 

153,232

 

285,092

 

None

 

None

 

153,232

 

285,092

 

438,324

 

11,879

 

 

 

12/21/05

 

300

 

Idabel

 

OK

 

214,244

 

398,545

 

None

 

None

 

214,244

 

398,545

 

612,789

 

85,678

 

 

 

08/31/01

 

300

 

Norman (6)

 

OK

 

734,335

 

335,097

 

None

 

78,328

 

734,335

 

413,425

 

1,147,760

 

18,687

 

09/29/95

 

06/05/95

 

300

 

Oklahoma City

 

OK

 

1,165,405

 

2,165,989

 

None

 

None

 

1,165,405

 

2,165,989

 

3,331,394

 

10,829

 

 

 

11/01/06

 

300

 

Oklahoma City

 

OK

 

759,826

 

 

None

 

8

 

759,826

 

8

 

759,834

 

2

 

 

 

07/06/95

 

300

 

Owasso

 

OK

 

327,043

 

607,645

 

None

 

None

 

327,043

 

607,645

 

934,688

 

130,640

 

 

 

08/31/01

 

300

 

Tahlequah

 

OK

 

224,982

 

418,341

 

None

 

None

 

224,982

 

418,341

 

643,323

 

17,431

 

 

 

12/21/05

 

300

 

Tulsa

 

OK

 

295,993

 

549,981

 

None

 

None

 

295,993

 

549,981

 

845,974

 

118,242

 

 

 

08/31/01

 

300

 

Tulsa

 

OK

 

1,021,904

 

1,899,486

 

None

 

None

 

1,021,904

 

1,899,486

 

2,921,390

 

9,496

 

 

 

11/01/06

 

300

 

Tulsa

 

OK

 

490,000

 

910,004

 

None

 

None

 

490,000

 

910,004

 

1,400,004

 

34,883

 

 

 

01/24/06

 

300

 

Tulsa

 

OK

 

360,500

 

669,605

 

None

 

None

 

360,500

 

669,605

 

1,030,105

 

16,740

 

 

 

05/10/06

 

300

 

Hermiston

 

OR

 

85,560

 

396,675

 

7,975

 

156

 

85,560

 

404,806

 

490,366

 

363,608

 

 

 

12/18/84

 

300

 

Lake Oswego

 

OR

 

175,899

 

815,508

 

None

 

3

 

175,899

 

815,511

 

991,410

 

760,811

 

 

 

05/16/84

 

300

 

Salem

 

OR

 

198,540

 

440,964

 

None

 

3

 

198,540

 

440,967

 

639,507

 

302,349

 

 

 

05/23/89

 

300

 

Gettysburg

 

PA

 

289,040

 

809,676

 

None

 

None

 

289,040

 

809,676

 

1,098,716

 

163,283

 

 

 

12/19/01

 

300

 

Indiana

 

PA

 

828,653

 

1,540,630

 

None

 

None

 

828,653

 

1,540,630

 

2,369,283

 

7,702

 

 

 

11/01/06

 

300

 

Lancaster

 

PA

 

170,304

 

413,960

 

None

 

None

 

170,304

 

413,960

 

584,264

 

83,480

 

 

 

12/19/01

 

300

 

Lancaster

 

PA

 

276,251

 

460,784

 

None

 

None

 

276,251

 

460,784

 

737,035

 

92,923

 

 

 

12/19/01

 

300

 

Lansdale

 

PA

 

255,864

 

256,229

 

None

 

None

 

255,864

 

256,229

 

512,093

 

51,671

 

 

 

12/19/01

 

300

 

Warminster

 

PA

 

294,111

 

343,494

 

None

 

None

 

294,111

 

343,494

 

637,605

 

69,270

 

 

 

12/19/01

 

300

 

Westerly

 

RI

 

485,230

 

569,890

 

None

 

None

 

485,230

 

569,890

 

1,055,120

 

114,926

 

 

 

12/19/01

 

300

 

Aiken

 

SC

 

240,937

 

447,656

 

None

 

None

 

240,937

 

447,656

 

688,593

 

5,223

 

 

 

09/14/06

 

300

 

Gaffney

 

SC

 

727,738

 

1,353,238

 

None

 

None

 

727,738

 

1,353,238

 

2,080,976

 

6,765

 

 

 

11/01/06

 

300

 

Lancaster

 

SC

 

778,616

 

1,448,099

 

None

 

None

 

778,616

 

1,448,099

 

2,226,715

 

7,239

 

 

 

11/01/06

 

300

 

Rock Hill

 

SC

 

826,216

 

1,536,499

 

None

 

None

 

826,216

 

1,536,499

 

2,362,715

 

7,681

 

 

 

11/01/06

 

300

 

 

F-37



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chamberlain

 

SD

 

139,587

 

259,627

 

None

 

None

 

139,587

 

259,627

 

399,214

 

10,817

 

 

 

12/21/05

 

300

 

Madison

 

SD

 

112,143

 

208,660

 

None

 

None

 

112,143

 

208,660

 

320,803

 

8,694

 

 

 

12/21/05

 

300

 

Rapid City

 

SD

 

197,967

 

368,047

 

None

 

None

 

197,967

 

368,047

 

566,014

 

15,335

 

 

 

12/21/05

 

300

 

Spearfish

 

SD

 

142,114

 

264,320

 

None

 

None

 

142,114

 

264,320

 

406,434

 

11,013

 

 

 

12/21/05

 

300

 

Watertown

 

SD

 

197,559

 

367,289

 

None

 

None

 

197,559

 

367,289

 

564,848

 

15,303

 

 

 

12/21/05

 

300

 

Winner

 

SD

 

115,591

 

215,063

 

None

 

None

 

115,591

 

215,063

 

330,654

 

8,960

 

 

 

12/21/05

 

300

 

Antioch

 

TN

 

147,915

 

274,858

 

None

 

None

 

147,915

 

274,858

 

422,773

 

2,290

 

 

 

10/02/06

 

300

 

Bartlett

 

TN

 

152,469

 

283,343

 

None

 

None

 

152,469

 

283,343

 

435,812

 

3,306

 

 

 

09/14/06

 

300

 

Brownsville

 

TN

 

289,379

 

538,081

 

None

 

None

 

289,379

 

538,081

 

827,460

 

115,679

 

 

 

08/31/01

 

300

 

Chattanooga

 

TN

 

827,594

 

1,538,633

 

None

 

None

 

827,594

 

1,538,633

 

2,366,227

 

7,692

 

 

 

11/01/06

 

300

 

Chattanooga

 

TN

 

933,003

 

1,734,392

 

None

 

None

 

933,003

 

1,734,392

 

2,667,395

 

8,671

 

 

 

11/01/06

 

300

 

Columbia

 

TN

 

410,242

 

762,036

 

None

 

None

 

410,242

 

762,036

 

1,172,278

 

6,350

 

 

 

10/02/06

 

300

 

Dyersburg

 

TN

 

695,135

 

1,292,644

 

None

 

None

 

695,135

 

1,292,644

 

1,987,779

 

6,462

 

 

 

11/01/06

 

300

 

Greeneville

 

TN

 

936,669

 

1,741,253

 

None

 

None

 

936,669

 

1,741,253

 

2,677,922

 

8,705

 

 

 

11/01/06

 

300

 

Henderson

 

TN

 

155,954

 

289,815

 

None

 

None

 

155,954

 

289,815

 

445,769

 

3,381

 

 

 

09/14/06

 

300

 

Hermitage

 

TN

 

350,983

 

651,997

 

None

 

None

 

350,983

 

651,997

 

1,002,980

 

5,433

 

 

 

10/02/06

 

300

 

Jackson

 

TN

 

126,158

 

234,594

 

None

 

None

 

126,158

 

234,594

 

360,752

 

9,774

 

 

 

12/21/05

 

300

 

Johnson City

 

TN

 

881,225

 

1,638,285

 

None

 

None

 

881,225

 

1,638,285

 

2,519,510

 

8,190

 

 

 

11/01/06

 

300

 

Kingsport

 

TN

 

786,332

 

1,462,055

 

None

 

None

 

786,332

 

1,462,055

 

2,248,387

 

7,309

 

 

 

11/01/06

 

300

 

Manchester

 

TN

 

245,370

 

455,856

 

None

 

None

 

245,370

 

455,856

 

701,226

 

3,799

 

 

 

10/02/06

 

300

 

Martin

 

TN

 

173,616

 

322,616

 

None

 

None

 

173,616

 

322,616

 

496,232

 

3,764

 

 

 

09/14/06

 

300

 

Mcminnville

 

TN

 

340,428

 

632,468

 

None

 

None

 

340,428

 

632,468

 

972,896

 

1,054

 

 

 

12/21/06

 

300

 

Mcminnville

 

TN

 

703,355

 

1,307,903

 

None

 

None

 

703,355

 

1,307,903

 

2,011,258

 

6,538

 

 

 

11/01/06

 

300

 

Memphis

 

TN

 

405,274

 

1,060,680

 

None

 

36,538

 

405,274

 

1,097,218

 

1,502,492

 

517,417

 

06/30/95

 

03/17/95

 

300

 

Memphis

 

TN

 

148,386

 

275,760

 

None

 

None

 

148,386

 

275,760

 

424,146

 

3,217

 

 

 

09/14/06

 

300

 

Memphis

 

TN

 

254,423

 

472,680

 

None

 

None

 

254,423

 

472,680

 

727,103

 

3,939

 

 

 

10/12/06

 

300

 

Memphis

 

TN

 

871,951

 

1,621,017

 

None

 

None

 

871,951

 

1,621,017

 

2,492,968

 

8,104

 

 

 

11/01/06

 

300

 

Milan

 

TN

 

138,159

 

256,766

 

None

 

None

 

138,159

 

256,766

 

394,925

 

2,996

 

 

 

09/14/06

 

300

 

Millington

 

TN

 

285,613

 

530,630

 

None

 

None

 

285,613

 

530,630

 

816,243

 

114,083

 

 

 

08/31/01

 

300

 

Morristown

 

TN

 

182,935

 

340,274

 

None

 

None

 

182,935

 

340,274

 

523,209

 

14,178

 

 

 

12/21/05

 

300

 

Murfreesboro

 

TN

 

411,504

 

764,386

 

None

 

None

 

411,504

 

764,386

 

1,175,890

 

6,370

 

 

 

10/02/06

 

300

 

Murfreesboro

 

TN

 

383,266

 

712,027

 

None

 

None

 

383,266

 

712,027

 

1,095,293

 

1,187

 

 

 

12/21/06

 

300

 

Nashville

 

TN

 

432,494

 

803,361

 

None

 

None

 

432,494

 

803,361

 

1,235,855

 

6,695

 

 

 

10/02/06

 

300

 

Nashville

 

TN

 

376,568

 

699,513

 

None

 

None

 

376,568

 

699,513

 

1,076,081

 

5,829

 

 

 

10/02/06

 

300

 

Nashville

 

TN

 

244,470

 

454,180

 

None

 

None

 

244,470

 

454,180

 

698,650

 

3,785

 

 

 

10/02/06

 

300

 

Newport

 

TN

 

640,841

 

1,191,858

 

None

 

None

 

640,841

 

1,191,858

 

1,832,699

 

5,958

 

 

 

11/01/06

 

300

 

Ripley

 

TN

 

231,552

 

430,232

 

None

 

None

 

231,552

 

430,232

 

661,784

 

92,497

 

 

 

08/31/01

 

300

 

Sevierville

 

TN

 

423,790

 

787,301

 

None

 

None

 

423,790

 

787,301

 

1,211,091

 

9,185

 

 

 

09/28/06

 

300

 

Shelbyville

 

TN

 

341,251

 

633,911

 

None

 

None

 

341,251

 

633,911

 

975,162

 

5,283

 

 

 

10/02/06

 

300

 

Trenton

 

TN

 

174,379

 

324,032

 

None

 

None

 

174,379

 

324,032

 

498,411

 

3,780

 

 

 

09/14/06

 

300

 

Allen

 

TX

 

165,000

 

306,771

 

None

 

None

 

165,000

 

306,771

 

471,771

 

91,520

 

07/09/99

 

05/28/99

 

300

 

Austin

 

TX

 

1,049,946

 

1,952,028

 

None

 

None

 

1,049,946

 

1,952,028

 

3,001,974

 

9,759

 

 

 

11/01/06

 

300

 

Austin

 

TX

 

699,395

 

1,152,009

 

None

 

None

 

699,395

 

1,152,009

 

1,851,404

 

33,169

 

02/15/06

 

09/15/05

 

300

 

Austin

 

TX

 

976,803

 

1,213,148

 

None

 

None

 

976,803

 

1,213,148

 

2,189,951

 

5,853

 

10/23/06

 

06/19/06

 

300

 

Bedford

 

TX

 

919,303

 

98,231

 

None

 

None

 

919,303

 

98,231

 

1,017,534

 

98,231

 

 

 

12/27/94

 

300

 

Cedar Park

 

TX

 

634,489

 

1,512,494

 

None

 

None

 

634,489

 

1,512,494

 

2,146,983

 

25,890

 

06/06/06

 

01/13/06

 

300

 

Crockett

 

TX

 

90,780

 

420,880

 

None

 

28

 

90,780

 

420,908

 

511,688

 

366,377

 

 

 

12/17/85

 

300

 

Dallas

 

TX

 

742,507

 

 

None

 

399

 

742,507

 

399

 

742,906

 

142

 

 

 

04/13/95

 

300

 

Dallas

 

TX

 

242,025

 

479,170

 

None

 

None

 

242,025

 

479,170

 

721,195

 

292,173

 

 

 

06/25/91

 

300

 

 

F-38



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

El Campo

 

TX

 

98,060

 

454,631

 

None

 

141

 

98,060

 

454,772

 

552,832

 

397,261

 

 

 

11/25/85

 

300

 

Ennis

 

TX

 

173,250

 

384,793

 

None

 

4

 

173,250

 

384,797

 

558,047

 

286,128

 

 

 

12/28/87

 

300

 

Fort Worth

 

TX

 

223,195

 

492,067

 

None

 

None

 

223,195

 

492,067

 

715,262

 

310,417

 

 

 

06/26/91

 

300

 

Fort Worth

 

TX

 

423,281

 

382,059

 

None

 

None

 

423,281

 

382,059

 

805,340

 

181,478

 

 

 

02/10/95

 

300

 

Gainesville

 

TX

 

89,220

 

413,644

 

20,713

 

143

 

89,220

 

434,500

 

523,720

 

383,791

 

 

 

12/18/84

 

300

 

Georgetown

 

TX

 

870,981

 

1,177,824

 

None

 

None

 

870,981

 

1,177,824

 

2,048,805

 

23,090

 

06/02/06

 

01/13/06

 

300

 

Greenville

 

TX

 

909,311

 

1,690,848

 

None

 

None

 

909,311

 

1,690,848

 

2,600,159

 

8,453

 

 

 

11/01/06

 

300

 

Hillsboro

 

TX

 

75,992

 

352,316

 

6,801

 

305

 

75,992

 

359,422

 

435,414

 

328,012

 

 

 

08/01/84

 

300

 

Houston

 

TX

 

1,096,376

 

2,300,690

 

None

 

102,871

 

1,096,376

 

2,403,561

 

3,499,937

 

857,376

 

 

 

09/05/97

 

300

 

Houston

 

TX

 

989,152

 

1,838,713

 

None

 

None

 

989,152

 

1,838,713

 

2,827,865

 

9,192

 

 

 

11/01/06

 

300

 

Houston

 

TX

 

194,994

 

386,056

 

None

 

None

 

194,994

 

386,056

 

581,050

 

235,396

 

 

 

06/25/91

 

300

 

Houston

 

TX

 

184,175

 

364,636

 

None

 

None

 

184,175

 

364,636

 

548,811

 

222,336

 

 

 

06/25/91

 

300

 

Irving

 

TX

 

1,500,411

 

2,156

 

None

 

None

 

1,500,411

 

2,156

 

1,502,567

 

334

 

 

 

02/05/03

 

300

 

Killeen

 

TX

 

1,327,348

 

2,467,204

 

None

 

None

 

1,327,348

 

2,467,204

 

3,794,552

 

12,335

 

 

 

11/01/06

 

300

 

Killeen

 

TX

 

262,500

 

583,014

 

None

 

14,398

 

262,500

 

597,412

 

859,912

 

455,650

 

 

 

05/29/87

 

300

 

Live Oak

 

TX

 

727,956

 

1,214,835

 

None

 

None

 

727,956

 

1,214,835

 

1,942,791

 

52,926

 

09/27/05

 

06/01/05

 

300

 

Longview

 

TX

 

1,231,857

 

2,289,864

 

None

 

None

 

1,231,857

 

2,289,864

 

3,521,721

 

11,448

 

 

 

11/01/06

 

300

 

Lufkin

 

TX

 

105,904

 

490,998

 

None

 

5

 

105,904

 

491,003

 

596,907

 

431,009

 

 

 

10/08/85

 

300

 

Lufkin

 

TX

 

128,842

 

239,585

 

None

 

None

 

128,842

 

239,585

 

368,427

 

9,983

 

 

 

12/21/05

 

300

 

Lumberton

 

TX

 

111,146

 

206,720

 

None

 

None

 

111,146

 

206,720

 

317,866

 

8,613

 

 

 

12/21/05

 

300

 

Mesquite

 

TX

 

729,596

 

120,820

 

None

 

None

 

729,596

 

120,820

 

850,416

 

120,820

 

 

 

12/23/94

 

300

 

Mesquite

 

TX

 

984,909

 

1,831,246

 

None

 

None

 

984,909

 

1,831,246

 

2,816,155

 

9,155

 

 

 

11/01/06

 

300

 

Mesquite

 

TX

 

134,940

 

625,612

 

None

 

106

 

134,940

 

625,718

 

760,658

 

538,654

 

 

 

03/20/86

 

300

 

Mexia

 

TX

 

93,620

 

434,046

 

None

 

30

 

93,620

 

434,076

 

527,696

 

377,839

 

 

 

12/18/85

 

300

 

New Braunfels

 

TX

 

185,500

 

411,997

 

None

 

476

 

185,500

 

412,473

 

597,973

 

318,883

 

 

 

03/26/87

 

300

 

New Braunfels

 

TX

 

860,262

 

1,168,757

 

None

 

None

 

860,262

 

1,168,757

 

2,029,019

 

34,165

 

02/14/06

 

10/12/05

 

300

 

Orange

 

TX

 

93,560

 

433,768

 

18,143

 

481

 

93,560

 

452,392

 

545,952

 

378,661

 

 

 

12/10/85

 

300

 

Palestine

 

TX

 

825,066

 

1,534,394

 

None

 

None

 

825,066

 

1,534,394

 

2,359,460

 

7,671

 

 

 

11/01/06

 

300

 

Plano

 

TX

 

2,420,222

 

769

 

None

 

None

 

2,420,222

 

769

 

2,420,991

 

138

 

03/12/03

 

06/27/02

 

300

 

Porter

 

TX

 

227,067

 

333,031

 

None

 

None

 

227,067

 

333,031

 

560,098

 

158,190

 

 

 

02/09/95

 

300

 

San Antonio

 

TX

 

835,431

 

1,185,257

 

None

 

None

 

835,431

 

1,185,257

 

2,020,688

 

45,210

 

12/02/05

 

06/24/05

 

300

 

San Antonio

 

TX

 

690,443

 

1,109,136

 

None

 

None

 

690,443

 

1,109,136

 

1,799,579

 

44,897

 

10/24/05

 

06/27/05

 

300

 

San Antonio

 

TX

 

835,586

 

1,214,755

 

None

 

None

 

835,586

 

1,214,755

 

2,050,341

 

11,023

 

In Progress

 

05/09/06

 

300

 

Santa Fe

 

TX

 

304,414

 

623,331

 

None

 

None

 

304,414

 

623,331

 

927,745

 

219,147

 

 

 

03/23/98

 

300

 

Sealy

 

TX

 

197,871

 

391,753

 

None

 

None

 

197,871

 

391,753

 

589,624

 

238,870

 

 

 

06/25/91

 

300

 

Stafford

 

TX

 

214,024

 

423,733

 

None

 

None

 

214,024

 

423,733

 

637,757

 

258,370

 

 

 

06/26/91

 

300

 

Temple

 

TX

 

797,574

 

1,187,508

 

None

 

None

 

797,574

 

1,187,508

 

1,985,082

 

16,604

 

In Progress

 

04/07/06

 

300

 

Temple

 

TX

 

302,505

 

291,414

 

None

 

None

 

302,505

 

291,414

 

593,919

 

138,421

 

 

 

02/09/95

 

300

 

Texarkana

 

TX

 

311,263

 

578,266

 

None

 

None

 

311,263

 

578,266

 

889,529

 

124,324

 

 

 

08/31/01

 

300

 

Vidor

 

TX

 

146,291

 

271,990

 

None

 

None

 

146,291

 

271,990

 

418,281

 

11,333

 

 

 

12/21/05

 

300

 

Waxahachie

 

TX

 

326,935

 

726,137

 

None

 

17,025

 

326,935

 

743,162

 

1,070,097

 

545,305

 

 

 

12/29/87

 

300

 

Waxahachie

 

TX

 

1,035,794

 

1,925,746

 

None

 

None

 

1,035,794

 

1,925,746

 

2,961,540

 

9,627

 

 

 

11/01/06

 

300

 

Cedar City

 

UT

 

130,000

 

296,544

 

10,839

 

1,714

 

130,000

 

309,097

 

439,097

 

300,443

 

 

 

08/04/83

 

180

 

Sandy

 

UT

 

635,945

 

884,792

 

None

 

148

 

635,945

 

884,940

 

1,520,885

 

390,902

 

 

 

12/22/95

 

300

 

Bluefield

 

VA

 

845,277

 

1,571,754

 

None

 

None

 

845,277

 

1,571,754

 

2,417,031

 

7,858

 

 

 

11/01/06

 

300

 

Colonial Heights

 

VA

 

350,000

 

425,146

 

None

 

None

 

350,000

 

425,146

 

775,146

 

68,732

 

 

 

12/26/02

 

300

 

Danville

 

VA

 

751,055

 

1,396,772

 

None

 

None

 

751,055

 

1,396,772

 

2,147,827

 

6,983

 

 

 

11/01/06

 

300

 

Martinsville

 

VA

 

833,114

 

1,549,167

 

None

 

None

 

833,114

 

1,549,167

 

2,382,281

 

7,745

 

 

 

11/01/06

 

300

 

Staunton

 

VA

 

867,684

 

1,613,368

 

None

 

None

 

867,684

 

1,613,368

 

2,481,052

 

8,066

 

 

 

11/01/06

 

300

 

 

F-39



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suffolk

 

VA

 

816,986

 

1,519,214

 

None

 

None

 

816,986

 

1,519,214

 

2,336,200

 

7,595

 

 

 

11/01/06

 

300

 

Bennington

 

VT

 

118,823

 

673,551

 

None

 

None

 

118,823

 

673,551

 

792,374

 

135,831

 

 

 

12/19/01

 

300

 

Oak Harbor

 

WA

 

275,940

 

612,874

 

27,215

 

15,303

 

275,940

 

655,392

 

931,332

 

485,337

 

 

 

07/16/87

 

300

 

Spokane

 

WA

 

479,531

 

646,719

 

None

 

None

 

479,531

 

646,719

 

1,126,250

 

227,377

 

 

 

03/27/98

 

300

 

Tacoma

 

WA

 

198,857

 

921,947

 

None

 

1,860

 

198,857

 

923,807

 

1,122,664

 

861,530

 

 

 

05/29/84

 

300

 

Grafton

 

WI

 

149,778

 

332,664

 

None

 

None

 

149,778

 

332,664

 

482,442

 

249,560

 

 

 

10/29/87

 

300

 

Green Bay

 

WI

 

308,131

 

572,756

 

None

 

None

 

308,131

 

572,756

 

880,887

 

21,956

 

 

 

01/11/06

 

300

 

Sturgeon Bay

 

WI

 

214,865

 

477,221

 

16,764

 

11,465

 

214,865

 

505,450

 

720,315

 

358,508

 

 

 

12/01/87

 

300

 

Parkersburg

 

WV

 

722,732

 

1,343,920

 

None

 

None

 

722,732

 

1,343,920

 

2,066,652

 

6,718

 

 

 

11/01/06

 

300

 

Laramie

 

WY

 

210,000

 

466,417

 

None

 

None

 

210,000

 

466,417

 

676,417

 

305,485

 

 

 

03/12/90

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sporting Goods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchorage

 

AK

 

1,486,000

 

5,045,244

 

None

 

None

 

1,486,000

 

5,045,244

 

6,531,244

 

1,051,084

 

 

 

10/17/01

 

300

 

Fresno

 

CA

 

1,650,000

 

3,321,244

 

None

 

None

 

1,650,000

 

3,321,244

 

4,971,244

 

691,917

 

 

 

10/17/01

 

300

 

Daytona Beach

 

FL

 

608,790

 

2,557,564

 

None

 

None

 

608,790

 

2,557,564

 

3,166,354

 

316,951

 

09/10/03

 

04/18/03

 

300

 

Fort Meyers

 

FL

 

1,695,000

 

2,025,554

 

None

 

None

 

1,695,000

 

2,025,554

 

3,720,554

 

421,987

 

 

 

10/17/01

 

300

 

Gainesville

 

FL

 

1,296,000

 

2,234,554

 

None

 

None

 

1,296,000

 

2,234,554

 

3,530,554

 

465,528

 

 

 

10/17/01

 

300

 

Melbourne

 

FL

 

994,000

 

4,076,554

 

None

 

None

 

994,000

 

4,076,554

 

5,070,554

 

849,278

 

 

 

10/17/01

 

300

 

Orlando

 

FL

 

1,197,000

 

2,573,554

 

None

 

None

 

1,197,000

 

2,573,554

 

3,770,554

 

536,153

 

 

 

10/17/01

 

300

 

Geneva

 

IL

 

2,082,000

 

1,838,888

 

None

 

None

 

2,082,000

 

1,838,888

 

3,920,888

 

383,096

 

 

 

10/17/01

 

300

 

Bowie

 

MD

 

2,084,000

 

3,046,888

 

None

 

None

 

2,084,000

 

3,046,888

 

5,130,888

 

634,762

 

 

 

10/17/01

 

300

 

Glendale

 

NY

 

5,559,686

 

4,447,566

 

None

 

None

 

5,559,686

 

4,447,566

 

10,007,252

 

363,218

 

 

 

12/29/04

 

300

 

Mechanicsburg

 

PA

 

2,101,415

 

3,902,912

 

None

 

None

 

2,101,415

 

3,902,912

 

6,004,327

 

800,096

 

 

 

11/08/01

 

300

 

El Paso

 

TX

 

700,000

 

2,501,244

 

None

 

None

 

700,000

 

2,501,244

 

3,201,244

 

521,084

 

 

 

10/17/01

 

300

 

Fredericksburg

 

VA

 

1,941,000

 

2,979,888

 

None

 

None

 

1,941,000

 

2,979,888

 

4,920,888

 

620,804

 

 

 

10/17/01

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Theaters

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fairbanks

 

AK

 

2,586,879

 

9,575

 

None

 

None

 

2,586,879

 

9,575

 

2,596,454

 

2,314

 

 

 

09/27/00

 

300

 

Huntsville

 

AL

 

2,810,868

 

14,308

 

None

 

None

 

2,810,868

 

14,308

 

2,825,176

 

3,458

 

 

 

09/27/00

 

300

 

Naples

 

FL

 

2,618,441

 

8,979,199

 

None

 

None

 

2,618,441

 

8,979,199

 

11,597,640

 

2,259,745

 

 

 

09/27/00

 

300

 

Chamblee

 

GA

 

4,329,404

 

14,942

 

None

 

None

 

4,329,404

 

14,942

 

4,344,346

 

3,422

 

 

 

09/27/00

 

300

 

Edwardsville

 

IL

 

4,270,500

 

9,070,885

 

None

 

None

 

4,270,500

 

9,070,885

 

13,341,385

 

468,653

 

 

 

09/28/05

 

300

 

Lake in the Hills

 

IL

 

3,297,566

 

9,364,286

 

None

 

None

 

3,297,566

 

9,364,286

 

12,661,852

 

483,812

 

 

 

09/28/05

 

300

 

Marion

 

IL

 

832,500

 

3,499,885

 

None

 

None

 

832,500

 

3,499,885

 

4,332,385

 

180,818

 

 

 

09/28/05

 

300

 

Mattoon

 

IL

 

543,183

 

5,110,193

 

None

 

None

 

543,183

 

5,110,193

 

5,653,376

 

264,017

 

 

 

09/28/05

 

300

 

Pekin

 

IL

 

1,575,231

 

9,183,100

 

None

 

None

 

1,575,231

 

9,183,100

 

10,758,331

 

474,450

 

 

 

09/28/05

 

300

 

Rockford

 

IL

 

4,270,500

 

16,675,954

 

(1,779

)

None

 

4,270,500

 

16,674,175

 

20,944,675

 

861,581

 

 

 

09/28/05

 

300

 

Springfield

 

IL

 

3,151,838

 

10,404,452

 

None

 

None

 

3,151,838

 

10,404,452

 

13,556,290

 

537,554

 

 

 

09/28/05

 

300

 

Bloomington

 

IN

 

2,498,642

 

7,934,745

 

None

 

None

 

2,498,642

 

7,934,745

 

10,433,387

 

409,952

 

 

 

09/28/05

 

300

 

Columbus

 

IN

 

1,999,812

 

7,234,361

 

None

 

None

 

1,999,812

 

7,234,361

 

9,234,173

 

373,766

 

 

 

09/28/05

 

300

 

Indianapolis

 

IN

 

2,700,395

 

15,344,815

 

None

 

None

 

2,700,395

 

15,344,815

 

18,045,210

 

792,806

 

 

 

09/28/05

 

300

 

Terre Haute

 

IN

 

1,249,321

 

9,835,885

 

None

 

None

 

1,249,321

 

9,835,885

 

11,085,206

 

508,178

 

 

 

09/28/05

 

300

 

Coon Rapids

 

MN

 

2,460,040

 

14,964,514

 

None

 

None

 

2,460,040

 

14,964,514

 

17,424,554

 

773,157

 

 

 

09/28/05

 

300

 

Inver Grove

 

MN

 

2,863,272

 

15,274,237

 

None

 

None

 

2,863,272

 

15,274,237

 

18,137,509

 

789,159

 

 

 

09/28/05

 

300

 

Poplar Bluff

 

MO

 

1,106,618

 

4,872,502

 

None

 

None

 

1,106,618

 

4,872,502

 

5,979,120

 

251,736

 

 

 

09/28/05

 

300

 

Rockaway

 

NJ

 

8,634,576

 

14,679,204

 

None

 

None

 

8,634,576

 

14,679,204

 

23,313,780

 

86,735

 

In Progress

 

04/13/05

 

300

 

Binghamton

 

NY

 

2,700,000

 

5,570,505

 

None

 

None

 

2,700,000

 

5,570,505

 

8,270,505

 

287,809

 

 

 

09/29/05

 

300

 

Akron

 

OH

 

1,511,018

 

1,386

 

None

 

None

 

1,511,018

 

1,386

 

1,512,404

 

335

 

 

 

09/27/00

 

300

 

Columbus

 

OH

 

2,103,351

 

5,161,550

 

None

 

None

 

2,103,351

 

5,161,550

 

7,264,901

 

851,643

 

 

 

11/01/02

 

300

 

 

F-40



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hillsboro

 

OR

 

4,915,032

 

16,377

 

None

 

None

 

4,915,032

 

16,377

 

4,931,409

 

3,958

 

 

 

09/27/00

 

300

 

Portland

 

OR

 

2,793,001

 

9,942

 

None

 

None

 

2,793,001

 

9,942

 

2,802,943

 

2,403

 

 

 

09/27/00

 

300

 

Fort Worth

 

TX

 

2,280,000

 

2,802,189

 

None

 

None

 

2,280,000

 

2,802,189

 

5,082,189

 

51,373

 

 

 

07/26/06

 

300

 

Laredo

 

TX

 

2,161,477

 

4,566,592

 

None

 

None

 

2,161,477

 

4,566,592

 

6,728,069

 

41,772

 

10/01/06

 

08/09/05

 

300

 

Longview

 

TX

 

2,887,500

 

5,363,826

 

None

 

None

 

2,887,500

 

5,363,826

 

8,251,326

 

223,493

 

 

 

12/21/05

 

300

 

Waco

 

TX

 

1,013,706

 

5,880,539

 

None

 

None

 

1,013,706

 

5,880,539

 

6,894,245

 

49,005

 

 

 

10/06/06

 

300

 

Glen Allen

 

VA

 

1,314,065

 

9,748,457

 

None

 

None

 

1,314,065

 

9,748,457

 

11,062,522

 

2,453,325

 

 

 

09/27/00

 

300

 

Sterling

 

VA

 

4,546,305

 

33,325

 

None

 

None

 

4,546,305

 

33,325

 

4,579,630

 

7,492

 

 

 

09/27/00

 

300

 

Marysville

 

WA

 

1,988,142

 

 

None

 

None

 

1,988,142

 

 

1,988,142

 

 

 

 

07/27/00

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Travel Plazas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore

 

MD

 

1,740,080

 

4,580,068

 

None

 

None

 

1,740,080

 

4,580,068

 

6,320,148

 

626,657

 

12/24/03

 

04/01/03

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Video Rental

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Birmingham

 

AL

 

392,795

 

865,115

 

None

 

None

 

392,795

 

865,115

 

1,257,910

 

321,475

 

 

 

09/30/97

 

300

 

Southington

 

CT

 

399,562

 

1,009,125

 

None

 

None

 

399,562

 

1,009,125

 

1,408,687

 

324,606

 

 

 

12/29/98

 

300

 

Port St. Lucie

 

FL

 

612,695

 

701,759

 

None

 

4

 

612,695

 

701,763

 

1,314,458

 

223,573

 

12/09/98

 

09/08/98

 

300

 

Tampa

 

FL

 

401,874

 

933,768

 

None

 

None

 

401,874

 

933,768

 

1,335,642

 

337,711

 

 

 

12/23/97

 

300

 

Atlanta

 

GA

 

652,551

 

763,360

 

None

 

None

 

652,551

 

763,360

 

1,415,911

 

245,568

 

 

 

12/18/98

 

300

 

Brunswick

 

GA

 

290,369

 

788,880

 

None

 

None

 

290,369

 

788,880

 

1,079,249

 

285,306

 

 

 

12/31/97

 

300

 

Norcross

 

GA

 

431,284

 

724,037

 

None

 

None

 

431,284

 

724,037

 

1,155,321

 

266,623

 

 

 

10/01/97

 

300

 

Plainfield

 

IN

 

453,645

 

908,485

 

None

 

None

 

453,645

 

908,485

 

1,362,130

 

325,426

 

 

 

01/30/98

 

300

 

Topeka

 

KS

 

285,802

 

966,286

 

None

 

None

 

285,802

 

966,286

 

1,252,088

 

349,472

 

 

 

12/19/97

 

300

 

Wichita

 

KS

 

289,714

 

797,856

 

None

 

None

 

289,714

 

797,856

 

1,087,570

 

259,318

 

 

 

11/23/98

 

300

 

Winchester

 

KY

 

355,474

 

929,177

 

None

 

None

 

355,474

 

929,177

 

1,284,651

 

317,465

 

 

 

06/30/98

 

300

 

Warren

 

MI

 

356,348

 

903,351

 

None

 

None

 

356,348

 

903,351

 

1,259,699

 

323,594

 

 

 

01/09/98

 

300

 

Centerville

 

OH

 

601,408

 

758,192

 

None

 

None

 

601,408

 

758,192

 

1,359,600

 

259,046

 

 

 

06/30/98

 

300

 

Dayton

 

OH

 

401,723

 

698,872

 

None

 

None

 

401,723

 

698,872

 

1,100,595

 

238,779

 

 

 

06/29/98

 

300

 

Forest Park

 

OH

 

328,187

 

921,232

 

None

 

None

 

328,187

 

921,232

 

1,249,419

 

336,232

 

 

 

11/14/97

 

300

 

Franklin

 

OH

 

337,572

 

777,943

 

None

 

None

 

337,572

 

777,943

 

1,115,515

 

281,279

 

 

 

12/30/97

 

300

 

Springboro

 

OH

 

261,916

 

897,489

 

None

 

None

 

261,916

 

897,489

 

1,159,405

 

297,676

 

 

 

09/21/98

 

300

 

Tulsa (8)

 

OK

 

318,441

 

1,004,663

 

(174,000

)

None

 

318,441

 

830,663

 

1,149,104

 

373,341

 

 

 

09/26/97

 

300

 

Bartlett

 

TN

 

420,000

 

674,437

 

None

 

1,757

 

420,000

 

676,194

 

1,096,194

 

205,319

 

05/12/99

 

02/23/99

 

300

 

Clarksville

 

TN

 

499,885

 

840,869

 

None

 

None

 

499,885

 

840,869

 

1,340,754

 

276,093

 

 

 

10/02/98

 

300

 

Columbia

 

TN

 

466,469

 

716,723

 

None

 

None

 

466,469

 

716,723

 

1,183,192

 

266,326

 

 

 

09/26/97

 

300

 

Hendersonville

 

TN

 

333,677

 

938,592

 

None

 

None

 

333,677

 

938,592

 

1,272,269

 

339,456

 

 

 

12/10/97

 

300

 

Jackson

 

TN

 

381,076

 

857,261

 

27,890

 

None

 

381,076

 

885,151

 

1,266,227

 

319,112

 

 

 

09/26/97

 

300

 

Memphis

 

TN

 

381,265

 

900,580

 

None

 

None

 

381,265

 

900,580

 

1,281,845

 

316,643

 

 

 

03/31/98

 

300

 

Murfreesboro

 

TN

 

406,056

 

886,293

 

None

 

None

 

406,056

 

886,293

 

1,292,349

 

329,350

 

 

 

09/26/97

 

300

 

Murfreesboro

 

TN

 

385,437

 

782,396

 

None

 

None

 

385,437

 

782,396

 

1,167,833

 

243,818

 

 

 

03/11/99

 

300

 

Smyrna

 

TN

 

302,372

 

836,214

 

None

 

None

 

302,372

 

836,214

 

1,138,586

 

310,745

 

 

 

09/02/97

 

300

 

Austin

 

TX

 

407,910

 

885,113

 

None

 

None

 

407,910

 

885,113

 

1,293,023

 

320,113

 

 

 

12/01/97

 

300

 

Beaumont

 

TX

 

326,041

 

834,895

 

None

 

57

 

326,041

 

834,952

 

1,160,993

 

309,376

 

 

 

09/05/97

 

300

 

Hurst

 

TX

 

373,084

 

871,163

 

None

 

None

 

373,084

 

871,163

 

1,244,247

 

294,743

 

 

 

07/29/98

 

300

 

Lubbock

 

TX

 

266,805

 

857,492

 

None

 

None

 

266,805

 

857,492

 

1,124,297

 

321,493

 

 

 

08/29/97

 

300

 

Woodway

 

TX

 

372,487

 

835,198

 

None

 

None

 

372,487

 

835,198

 

1,207,685

 

302,063

 

 

 

12/16/97

 

300

 

Hampton

 

VA

 

373,499

 

836,071

 

None

 

None

 

373,499

 

836,071

 

1,209,570

 

302,377

 

 

 

12/19/97

 

300

 

Virginia Beach

 

VA

 

551,588

 

797,260

 

None

 

None

 

551,588

 

797,260

 

1,348,848

 

282,930

 

 

 

02/23/98

 

300

 

 

F-41



 

 

 

 

 

 

 

 

 

Cost Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

 

 

 

Subsequent

 

Gross Amount at Which Carried

 

 

 

 

 

 

 

which

 

 

 

 

 

Initial Cost to Company

 

to Acquisition

 

at Close of Period (Notes 2, 3, 5, 6, 7 and 8)

 

 

 

 

 

 

 

depreciation

 

 

 

 

 

 

 

Buildings,

 

 

 

 

 

Buildings,

 

 

 

 

 

 

 

 

 

in latest

 

 

 

 

 

 

 

Improvements

 

 

 

 

 

Improvements

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

and

 

 

 

 

 

and

 

 

 

Accumulated

 

 

 

 

 

Statement

 

Description

 

 

 

 

 

Acquisition

 

 

 

Carrying

 

 

 

Acquisition

 

 

 

Depreciation

 

Date of

 

Date

 

is Computed

 

(Note 1)

 

 

 

Land

 

Fees

 

Improvements

 

Costs

 

Land

 

Fees

 

Total

 

(Note 4)

 

Construction

 

Acquired

 

(in Months)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Escondido

 

CA

 

 

 

13,900

 

None

 

 

13,900

 

13,900

 

4,054

 

 

 

08/01/92

 

300

 

Escondido

 

CA

 

1,949,375

 

4,222,854

 

None

 

None

 

1,949,375

 

4,222,854

 

6,172,229

 

26

 

In Progress

 

01/18/06

 

300

 

San Diego

 

CA

 

5,797,411

 

15,473,497

 

208,470

 

75,947

 

5,797,411

 

15,757,914

 

21,555,325

 

10,373,675

 

01/20/89

 

08/05/87

 

300

 

San Diego

 

CA

 

2,485,160

 

8,697,822

 

232,338

 

78,491

 

2,485,160

 

9,008,651

 

11,493,811

 

8,944,890

 

01/23/89

 

09/19/86

 

300

 

San Diego

 

CA

 

3,745,000

 

8,885,351

 

113,731

 

35,308

 

3,745,000

 

9,034,390

 

12,779,390

 

7,065,643

 

03/08/86

 

03/25/86

 

300

 

Deerfield Beach

 

FL

 

475,000

 

871,738

 

None

 

21,257

 

475,000

 

892,995

 

1,367,995

 

291,299

 

 

 

01/29/99

 

300

 

Venice

 

FL

 

259,686

 

362,562

 

4,535

 

None

 

259,686

 

367,097

 

626,783

 

148,400

 

 

 

11/26/96

 

300

 

Goshen

 

IN

 

115,000

 

533,165

 

10,000

 

6,280

 

115,000

 

549,445

 

664,445

 

455,035

 

 

 

07/07/86

 

300

 

Humble

 

TX

 

106,000

 

545,518

 

38,793

 

16,638

 

106,000

 

600,949

 

706,949

 

530,998

 

 

 

03/25/86

 

300

 

N. Richland Hills

 

TX

 

238,000

 

528,608

 

4,810

 

6,959

 

238,000

 

540,377

 

778,377

 

380,411

 

 

 

09/26/88

 

300

 

Crest Net Lease

 

 

 

41,537,800

 

95,968,311

 

 

 

41,537,800

 

95,968,311

 

137,506,111

 

 

 

 

 

 

 

 

Miscellaneous Investments

 

 

 

 

 

557,030

 

 

93,853

 

 

650,883

 

650,883

 

440,766

 

 

 

 

 

 

 

 

 

 

 

1,000,762,304

 

1,876,409,365

 

2,943,174

 

2,295,611

 

1,000,762,304

 

1,881,648,150

 

2,882,410,454

 

397,329,170

 

 

 

 

 

 

 

 


Note 1.                   One thousand nine hundred forty-eight of the properties are single-tenant retail outlets.

One property located in Sheboygan, WI, one property located in Lenexa, KS, one property located in Humble, TX, one property in Escondido, CA and three other properties located in San Diego, CA are multi-tenant commercial properties.

All properties were acquired on an all cash basis except one; no encumbrances were outstanding for the periods presented.

 

Note 2.                   The aggregate cost for federal income tax purposes is $2,676,881,911.

 

Note 3.                   The following is a reconciliation of total real estate carrying value for the years ended December 31:

 

 

 

2006

 

2005

 

2004

 

Balance at Beginning of Period

 

2,143,854,136

 

1,709,223,380

 

1,596,275,850

 

 

 

 

 

 

 

 

 

Additions During Period:

 

 

 

 

 

 

 

Acquisitions

 

769,925,390

 

486,552,718

 

215,313,869

 

Less amounts allocated to intangible assets that are included in Other Assets on our Consolidated Balance Sheets

 

(937,030

)

(11,274,335

)

 

Equipment

 

4,810

 

3,400

 

 

Improvements, Etc.

 

198,488

 

1,013,284

 

788,394

 

Other (Leasing Costs)

 

760,443

 

570,665

 

323,271

 

 

 

 

 

 

 

 

 

Total Additions

 

769,952,101

 

476,865,732

 

216,425,534

 

 

 

 

 

 

 

 

 

Deductions During Period:

 

 

 

 

 

 

 

Cost of Real Estate Sold

 

30,791,949

 

43,572,231

 

100,947,611

 

Less amounts allocated to intangible assets that are included in Other Assets on our Consolidated Balance Sheets

 

(205,399

)

(1,575,831

)

0

 

Cost of Equipment Sold

 

0

 

0

 

40,718

 

Releasing costs

 

146,340

 

52,147

 

116,750

 

Other (including Provisions for Impairment)

 

662,893

 

186,429

 

2,372,925

 

 

 

 

 

 

 

 

 

Total Deductions

 

31,395,783

 

42,234,976

 

103,478,004

 

 

 

 

 

 

 

 

 

Balance at Close of Period

 

2,882,410,454

 

2,143,854,136

 

1,709,223,380

 

 

F-42



 

Note 4.                   The following is a reconciliation of accumulated depreciation for the years ended:

 

Balance at Beginning of Period

 

341,808,533

 

302,513,558

 

275,630,524

 

 

 

 

 

 

 

 

 

Additions During Period - Provision for Depreciation

 

58,602,612

 

45,880,667

 

40,613,476

 

 

 

 

 

 

 

 

 

Deductions During Period:

 

 

 

 

 

 

 

Accumulated depreciation of real estate and equipment sold

 

3,081,975

 

6,585,692

 

13,730,442

 

 

 

 

 

 

 

 

 

Balance at Close of Period

 

397,329,170

 

341,808,533

 

302,513,558

 

 

Note 5.                   In 2006, provisions for impairment were recorded on four properties.

In 2005, provisions for impairment were recorded on four properties.

In 2004, provisions for impairment were recorded on six properties.

 

Note 6.                   In 2005, at the end of a land lease to a restaurant tenant in Norman, OK, we acquired a builidng with a fair market value of $335,097. This building was previously owned by the tenant and we acquired it in a nonmonetary transaction.

 

Note 7.                   In 2005, in accordance with FASB 143 and FASB interpretation No. 47, we recorded in aggregate $401,923 to two buildings for the fair value of a legal obligations to peform asset-retirement activities that are conditional on future events. These two properties are reported in the drug store industry and are located in Girard, PA and Slippery Rock, PA.

 

Note 8.                   In 2006, we reduced the value of one building by $174,000 due to damage to the building, in the video rental industry.

 

See report of Independent registered public accounting firm.

 

F-43