CAPITAL AUTOMOTIVE REIT, as Issuer and CAPITAL AUTOMOTIVE L.P., as Guarantor and WELLS FARGO BANK, NATIONAL ASSOCIATION, as Trustee FOURTH SUPPLEMENTAL TRUST INDENTURE Dated as of December 21, 2004 Providing for Supplemental and Modified Covenants with respect to 6.75% MONTHLY INCOME NOTES DUE 2019

Contract Categories: Business Finance - Indenture Agreements
EX-4.15 4 w06508exv4w15.htm EXHIBIT 4.15 exv4w15
 

EXHIBIT 4.15

 
 

CAPITAL AUTOMOTIVE REIT,

as Issuer

and

CAPITAL AUTOMOTIVE L.P.,

as Guarantor

and

WELLS FARGO BANK, NATIONAL ASSOCIATION,

as Trustee

FOURTH SUPPLEMENTAL TRUST INDENTURE

Dated as of December 21, 2004

Providing for Supplemental and Modified Covenants with respect to

6.75% MONTHLY INCOME NOTES DUE 2019

 
 

 


 

     THIS FOURTH SUPPLEMENTAL TRUST INDENTURE is made as of this 21st day of December, 2004 (the “Supplemental Indenture”), by and among Capital Automotive REIT, a real estate investment trust organized under the laws of the State of Maryland, as issuer (the “Company”), Capital Automotive L.P., a limited partnership organized under the laws of the State of Delaware, as guarantor (referred to herein as either the “Guarantor” or the “Partnership”) and Wells Fargo Bank, National Association, a national banking association organized under the laws of the United States of America, as trustee (the “Trustee”).

RECITALS OF THE COMPANY

     WHEREAS, the Company has heretofore entered into a Base Indenture with the Trustee, dated as of April 15, 2004, as supplemented by the First Supplemental Trust Indenture, dated as of April 15, 2004, between the Company and the Trustee (the “First Supplemental Indenture”); the Second Supplemental Trust Indenture, dated as of May 12, 2004, between the Company and the Trustee; and the Third Supplemental Trust Indenture, dated as of August 13, 2004, among the Company, the Guarantor and the Trustee (the “Third Supplemental Indenture”) (collectively, the “Indenture”), providing for the issuance from time to time of unsubordinated debentures, notes or other evidences of indebtedness in series;

     WHEREAS, the Indenture is incorporated herein by this reference;

     WHEREAS, under the Indenture, the Board of Trustees of the Company and the Guarantor may at any time, in respect of the Securities of any series, pursuant to a supplemental indenture executed by the Company, the Guarantor and the Trustee, make any provisions with respect to matters or questions arising under the Indenture which shall not be inconsistent with the provisions of the Indenture; provided, however, that no such modifications or amendment may adversely affect the interest of holders of Securities of any series then outstanding in any material respect;

     WHEREAS, the Company desires to amend the covenants relating to its 6.75% Monthly Income Notes due 2019 (the “Notes”) set forth in Article III of the First Supplemental Indenture;

     WHEREAS, all conditions necessary to authorize the execution and delivery of this Supplemental Indenture and to make it a valid and binding obligation of the Company and the Guarantor have been done or performed;

     NOW THEREFORE, for and in consideration of the agreements and obligations set forth herein and for good and valuable consideration, the sufficiency of which is hereby acknowledged, the parties hereto hereby agree as follows:

 


 

ARTICLE I

DEFINED TERMS

     The following defined terms used herein shall, unless the context otherwise requires, have the meanings specified below. Capitalized terms used and not otherwise defined herein shall have the respective meanings given them in the Indenture:

     “Secured Debt to Total Assets Ratio” means, for the period for which such ratio is being calculated, the ratio expressed as a fraction, the numerator of which is the Company’s consolidated long-term Indebtedness (less payments due within one year) secured by any Lien upon any of the property of the Company or any Subsidiary, and the denominator of which is the aggregate book value of all of the Company’s assets plus accumulated depreciation and amortization (less goodwill) as reflected on the Company’s consolidated financial statements.

     “Total Assets” as of any date means the sum of (i) the Undepreciated Real Estate Assets and (ii) all other assets of the Company and its Subsidiaries determined on a consolidated basis in accordance with GAAP (but excluding accounts receivable and intangibles).

     “Undepreciated Real Estate Assets” as of any date means the cost (original cost plus capital improvements) of the real estate assets of the Company and its Subsidiaries on such date, before depreciation and amortization, determined on a consolidated basis in accordance with GAAP.

ARTICLE II

COVENANTS

     The following covenants hereby modify and supersede the covenants contained in Article III of the First Supplemental Indenture.

           SECTION 2.1 Limitations on Incurrence of Debt.

     (a) The Company will not, and will not permit any Subsidiary to, incur additional Indebtedness if, immediately after the incurrence of such additional Indebtedness the Company’s Debt to Total Assets Ratio, calculated on a consolidated basis, would exceed sixty percent (60%), measured as of the end of the most recent fiscal year or calendar quarter.

     (b) The Company shall not, and shall not permit any Subsidiary to, incur any Indebtedness if the Company’s Debt Service Coverage Ratio for the four consecutive fiscal quarters most recently ended prior to the date on which such additional Indebtedness is to be incurred shall have been less than 1.5 to 1, calculated on a pro forma basis after giving effect to the issuance of the Notes and the application of the proceeds therefrom, and calculated on the assumption that the Notes and any other Indebtedness incurred by the Company since the first day of the four-quarter period and the application of the proceeds therefrom (including to refinance other Indebtedness since the first day of the four-quarter period) had occurred on the first day of the period.

-2-


 

     (c) The Company will not, and will not permit any Subsidiary to, incur additional Indebtedness secured by any Lien upon any of the property of the Company or any Subsidiary if, immediately after the incurrence of such additional Indebtedness the Company’s Secured Debt to Total Assets Ratio calculated on a consolidated basis, would exceed forty percent (40%), measured as of the end of the most recent fiscal year or calendar quarter.

     SECTION 2.2 Maintenance of Unencumbered Total Assets.

     The Company and its Subsidiaries shall at all times maintain Unencumbered Total Assets in an amount not less than one-hundred fifty percent (150%) of the aggregate outstanding principal amount of the Company’s and its Subsidiaries’ consolidated unsecured Indebtedness.

     SECTION 2.3 Restriction on Subsidiary Indebtedness and Preferred Stock.

     (a) The Company shall not permit the Partnership or any Subsidiary (i) to incur unsecured Indebtedness, except for Indebtedness payable to the Company or (ii) to guarantee unsecured Indebtedness, unless in each case the Notes will rank pari passu, with such Indebtedness.

     (b) The Company shall not permit the Partnership to issue, other than to the Company, preferred units of partnership interest in the Partnership, unless the Notes will rank senior to any such preferred units.

     (c) If the Partnership issues its Guarantee of the Notes in accordance with Section 3.1 of the Base Indenture, such Guarantee shall be deemed to satisfy the foregoing conditions. Notwithstanding the foregoing, the Company and the Trustee agree that the satisfaction of the provisions of the immediately preceding sentence shall not be the exclusive means of satisfying the restrictions set forth in Section 2.3(a) and 2.3(b) of this Supplemental Indenture.

     (d) The Partnership issued its Guarantee of the Notes in accordance with Section 3.1 of the Base Indenture, pursuant to the Third Supplemental Indenture.

     SECTION 2.4 Provision of Financial Information.

     (a) If the Company shall be required to file reports with the SEC pursuant to Section 13 or 15(d) of the Exchange Act, it will file such reports by the required date and, within 15 days of such date, deliver copies of all such reports to the Trustee for, and transmit a copy to, each holder of the Notes. If the Company is not required to file reports with the SEC pursuant to Section 13 or 15(d) of the Exchange Act, it will deliver to the Trustee and transmit to each holder of the Notes reports that contain substantially the same kind of information that would have been included in annual and quarterly reports filed with the SEC had the Company been required to file such reports, such information to be delivered or transmitted within 15 days after the same would have been required to be filed with the SEC had the Company been required to file such reports.

     (b) Notwithstanding the foregoing, if the Company is not required to file reports with the SEC because information about the Company is contained in the reports filed by another entity with the SEC, the delivery to the Trustee for the Notes of the reports filed by such entity with the

-4-


 

SEC and the transmittal by mail to all holders of the Notes of each annual and quarterly report filed with the SEC by such entity within the time periods set forth in the preceding sentence shall be deemed to satisfy the Company’s obligations to provide financial information under the applicable provisions of the Base Indenture.

ARTICLE III

MISCELLANEOUS PROVISIONS

     SECTION 3.1 Ratification and Incorporation of Indenture.

     As supplemented and modified by this Supplemental Indenture, the Indenture is in all respects ratified and confirmed, and the Indenture together with this Supplemental Indenture shall be read, taken and construed as one and the same instrument.

     SECTION 3.2 Governing Law.

     This Supplement shall be governed by, and construed in accordance with, the laws of the state of New York (without giving effect to the conflicts of laws principles thereof).

     SECTION 3.3 Counterparts.

     This Supplemental Indenture may be executed in any number of counterparts, each of which shall be an original; but such counterparts shall together constitute but one and the same instrument.

     SECTION 3.4 Entire Agreement.

     This Supplemental Indenture, together with the Indenture, constitutes the entire agreement between the parties hereto with respect to the subject matter hereof, and fully supersedes any prior or contemporaneous agreements relating to such subject matter.

-4-


 

 

     IN WITNESS WHEREOF, the parties hereto have caused this Supplemental Indenture to be duly executed, all as of the day and year first above written.

         
    Capital Automotive REIT,
    as Issuer
 
       
  By:   /s/ David S. Kay
       
  Name:
Title:
  David S. Kay
Senior Vice President
Chief Financial Officer and Treasurer
 
       
    Capital Automotive L.P.,
Attest:   as Guarantor, by Capital Automotive REIT,
    its general partner
             
By:
  /s/ John M. Weaver   By:   /s/ David S. Kay
           
Name:
Title:
  John M. Weaver
Senior Vice President,
General Counsel and Secretary
  Name:
Title:
  David S. Kay
Senior Vice President
Chief Financial Officer and Treasurer
         
    Wells Fargo Bank, National Association,
    as Trustee
 
       
  By:   /s/ Joseph P. O’Donnell
       
  Name:
Title:
  Joseph P. O’Donnell
Assistant Vice President

[Fourth Supplemental Trust Indenture]

 


 

Schedule III — Real Estate and Accumulated Depreciation
Capital Automotive REIT
December 31, 2004

                                                     
            Gross Amount at December 31, 2004                  
                    Building                        
City   State   Encumbrances   Land     and Improvements     Total (1) (2)     Accumulated Depreciation (3)     Date Acquired     Depreciation Life
      Automotive Retail Properties and Related Real Estate                            
Dothan
  AL         490,443       2,193,587       2,684,030       500,632       7/23/1998     30 years
Irondale
  AL         400,000       1,601,750       2,001,750       45,946       9/16/2003     45 years
Irondale
  AL         6,401,494       18,730,900       25,132,393       396,810       9/30/2003     45 years
Montgomery
  AL         2,642,944       3,230,264       5,873,208       515,945       3/3/2000     30 years
Montgomery
  AL         2,460,559       3,182,925       5,643,483       508,384       3/3/2000     30 years
Montgomery
  AL         2,847,664       3,237,409       6,085,073       511,788       9/28/2000     30 years
Bryant
  AR         836,766       1,603,687       2,440,453       42,510       1/6/2004     36 years
Goodyear
  AZ   C     1,349,267       6,125,345       7,474,612       175,790       9/19/2003     45 years
Phoenix
  AZ         33,189,647       77,127,936       110,317,583       3,826,574       9/11/2002     43 years
Tucson
  AZ   C     4,515,062       5,321,125       9,836,187       1,255,849       5/22/1998     30 years
Calabassas
  CA   D     4,422,507       3,427,410       7,849,917       210,643       7/16/2002     40 years
Clovis
  CA         2,005,992       3,109,286       5,115,278       3,351       12/3/2004     38.7 years
Duarte
  CA   A     8,018,176       9,448,336       17,466,512       797,203       8/10/2001     40 years
Fresno
  CA         2,532,898       5,911,846       8,444,745       224,393       4/1/2003     45 years
Fresno
  CA   C     2,987,833       6,007,953       8,995,787       709,272       6/27/2001     30 years
Los Angeles
  CA         4,898,755       1,950,690       6,849,445       445,197       7/22/1998     30 years
Los Angeles
  CA         2,341,054       1,502,527       3,843,580       342,914       7/22/1998     30 years
Rancho Santa Margarita
  CA   D     5,132,832       4,419,551       9,552,384       521,753       6/1/2001     30 years
Roseville
  CA   D     7,076,659       9,941,791       17,018,450       569,582       9/27/2002     40 years
San Diego
  CA               16,332,606       16,332,606       607,568       12/23/2003     28 years
San Diego
  CA               11,643,767       11,643,767       449,173       12/23/2003     27 years
San Diego
  CA               8,786,187       8,786,187       338,927       12/23/2003     27 years
San Diego
  CA               11,637,025       11,637,025       332,468       12/23/2003     32 years
San Diego
  CA         5,294,773             5,294,773             12/23/2003      
San Diego
  CA         2,791,440       2,085,135       4,876,575       108,570       12/23/2003     20 years
San Diego
  CA               1,323,273       1,323,273       51,006       12/23/2003     27 years
San Diego
  CA               1,278,792       1,278,792       47,530       12/23/2003     28 years
San Rafael
  CA         2,864,359       3,492,409       6,356,768       705,757       1/14/1999     20 years
Santa Monica
  CA   C     3,833,129       2,885,258       6,718,388       492,900       11/10/1999     30 years
Santa Monica
  CA   C     2,562,559       353,329       2,915,888       60,360       11/10/1999     30 years
Centennial
  CO         16,989,544       11,164,414       28,153,958       39,873       11/12/2004     35 years
Denver
  CO   C     1,993,036       7,243,001       9,236,037       1,765,817       3/31/1998     30 years
Englewood
  CO         2,851,414       2,670,841       5,522,255       186,402       3/29/2002     40 years
Lakewood
  CO   C     2,737,284       4,299,889       7,037,174       897,475       12/30/1998     30 years
Parker
  CO         3,412,525       2,758,206       6,170,730       14,734       10/29/2004     39 years
Fairfield
  CT         4,700,277       2,002,683       6,702,960       36,344       10/29/2004     7 years
Fairfield
  CT         2,242,266       2,605,058       4,847,323       21,709       10/29/2004     25 years
Fairfield
  CT         2,066,565       1,663,330       3,729,895       15,066       10/29/2004     23 years

 


 

                                                     
            Gross Amount at December 31, 2004                  
                    Building                        
City   State   Encumbrances   Land     and Improvements     Total (1) (2)     Accumulated Depreciation (3)     Date Acquired     Depreciation Life
Fairfield
  CT         337,379             337,379             10/29/2004      
Fairfield
  CT         3,829,586       896,931       4,726,517       18,686       10/29/2004     10 years
Fairfield
  CT         2,071,536       1,759,041       3,830,577       15,933       10/29/2004     23 years
Clearwater
  FL   A     4,115,410       6,633,002       10,748,412       559,659       8/10/2001     40 years
Clearwater
  FL   C     4,136,070       3,915,854       8,051,924       863,180       9/18/1998     30 years
Clearwater
  FL   C     331,082       316,218       647,300       69,705       9/18/1998     30 years
Dade City
  FL         548,395       1,088,504       1,636,899       195,023       8/13/1999     30 years
Dade City
  FL         247,301             247,301             8/13/1999      
Daytona Beach
  FL         922,825       1,262,355       2,185,180       226,172       8/13/1999     30 years
Deland
  FL         1,248,734       2,705,218       3,953,952       484,685       8/13/1999     30 years
Fort Myers
  FL         1,550,567       1,467,684       3,018,251       250,729       11/4/1999     30 years
Fort Myers
  FL         4,277,225       1,873,800       6,151,025       320,107       11/4/1999     30 years
Fort Myers
  FL         2,745,372       5,517,908       8,263,280       795,246       11/4/1999     30 years
Fort Myers
  FL         836,830       359,379       1,196,208       51,042       9/15/2000     30 years
Fort Pierce
  FL         1,495,661             1,495,661             12/22/2003      
Hollywood
  FL         2,061,645       1,314,700       3,376,345       253,810       3/5/1999     30 years
Jacksonville
  FL         1,277,870       3,518,923       4,796,793       158,090       6/13/2003     30 years
Jacksonville
  FL         918,559             918,559             6/13/2003      
Jacksonville
  FL   C     1,154,281       2,116,261       3,270,543       408,556       3/25/1999     30 years
Jacksonville
  FL   C     860,346       1,678,422       2,538,768       286,730       11/15/1999     30 years
Kissimmee
  FL   D     3,818,537       5,447,520       9,266,057       277,868       12/16/2002     40 years
Miami
  FL         3,279,263       2,562,606       5,841,869       574,868       8/27/1998     30 years
Miami
  FL         958,959       913,176       1,872,135       204,852       8/27/1998     30 years
Miami
  FL         2,560,916       2,430,812       4,991,727       545,303       8/27/1998     30 years
New Smyrna
  FL         1,443,980       2,392,446       3,836,427       428,646       8/13/1999     30 years
New Smyrna
  FL         336,834       505,236       842,070       90,521       8/13/1999     30 years
New Smyrna
  FL         1,354,320       6,571,096       7,925,416       1,168,687       8/13/1999     30 years
Orlando
  FL         3,176,981       8,057,039       11,234,019       360,834       3/31/2003     40 years
Orlando
  FL         2,119,228       6,422,433       8,541,661       448,176       3/29/2002     40 years
Orlando
  FL         987,116       2,354,020       3,341,136       164,234       3/29/2002     40 years
Pensacola
  FL         943,985       2,846,715       3,790,700       457,966       9/1/1999     30 years
Pensacola
  FL         382,789       195,813       578,602       27,345       9/20/2000     30 years
Port Orange
  FL         426,576       202,295       628,870       36,244       8/13/1999     30 years
Sanford
  FL         3,933,243       4,988,785       8,922,029       129,897       12/22/2003     40 years
Sanford
  FL         2,407,453       2,227,831       4,635,284       155,428       3/29/2002     40 years
St. Augustine
  FL         3,103,266             3,103,266             12/21/2004      
West Palm Beach
  FL         3,068,333       12,766,151       15,834,484       691,434       5/27/2003     30 years
West Palm Beach
  FL         3,676,218       5,960,098       9,636,315       261,720       5/27/2003     37 years
Atlanta
  GA         4,758,385       10,531,834       15,290,219       1,918,311       8/13/1999     30 years
Chamblee
  GA   C     3,249,737       2,844,383       6,094,119       660,236       6/17/1998     30 years
Doraville
  GA   C     1,046,022       2,218,718       3,264,740       75,386       9/3/2003     38 years
Duluth
  GA   C     3,050,226       1,243,894       4,294,119       288,732       6/17/1998     30 years
Duluth
  GA         3,291,271       1,515,620       4,806,891       271,549       8/13/1999     30 years
Roswell
  GA   C     2,956,057       3,061,851       6,017,908       698,791       7/23/1998     30 years

 


 

                                                     
            Gross Amount at December 31, 2004                  
                    Building                        
City   State   Encumbrances   Land     and Improvements     Total (1) (2)     Accumulated Depreciation (3)     Date Acquired     Depreciation Life
Smyrna
  GA         8,523,094       10,021,636       18,544,730       120,630       4/30/2003     45 years
Boise
  ID   C     2,588,238       7,227,467       9,815,705       1,705,768       5/6/1998     30 years
Belleville
  IL   D     658,019       2,127,238       2,785,257       375,221       9/10/1999     30 years
Glencoe
  IL         4,962,292       6,066,610       11,028,902       73,024       6/29/2004     45 years
Oaklawn
  IL   C     5,731,030       3,891,068       9,622,097       90,059       12/22/2003     45 years
O’Fallon
  IL   D     5,672,561       7,595,913       13,268,473       1,403,134       6/30/1999     30 years
O’Fallon
  IL   D     1,816,149       2,310,324       4,126,473       426,768       6/30/1999     30 years
O’Fallon
  IL   D     851,782       2,189,609       3,041,391       331,483       6/8/2000     30 years
O’Fallon
  IL         1,027,623       1,674,119       2,701,741       253,443       6/8/2000     30 years
O’Fallon
  IL         1,460,261       2,255,120       3,715,381       328,872       8/24/2000     30 years
Schaumberg
  IL         5,706,349       19,769,678       25,476,027       695,767       11/5/2003     45 years
Decatur
  IN   C     1,207,661       4,039,303       5,246,964       454,995       6/17/1998     45 years
Elkhart
  IN   D     396,639       2,307,567       2,704,206       296,786       11/5/1998     30 years
Evansville
  IN   C     795,030       1,939,090       2,734,119       450,098       6/17/1998     30 years
Fort Wayne
  IN   C     547,361       2,203,906       2,751,267       511,569       6/17/1998     30 years
Fort Wayne
  IN   C     385,416       1,508,703       1,894,119       493,471       6/17/1998     20 years
Fort Wayne
  IN   C     1,499,957       5,211,666       6,711,623       1,209,729       6/17/1998     30 years
Fort Wayne
  IN   C     263,895       1,158,798       1,422,693       268,979       6/17/1998     30 years
Fort Wayne
  IN   C     1,115,426       4,299,643       5,415,069       981,286       7/23/1998     30 years
Fort Wayne
  IN   C     1,226,279       5,453,191       6,679,470       828,986       7/23/1998     44 years
Fort Wayne
  IN   C     345,079       863,130       1,208,208       159,439       6/9/1999     30 years
Fort Wayne
  IN   C     634,218       2,585,702       3,219,921       362,717       8/9/1999     30 years
Indianapolis
  IN   D     1,093,642       8,439,598       9,533,240       1,207,331       9/29/2000     30 years
Merrillville
  IN   D     3,170,759       4,146,378       7,317,137       237,553       9/27/2002     40 years
Mishawake
  IN   D     2,961,641       5,038,044       7,999,685       838,829       11/5/1998     30 years
Mishawake
  IN   D     5,191,365       7,608,289       12,799,654       1,538,615       11/5/1998     30 years
Mishawake
  IN   D     1,478,648       920,266       2,398,914       195,665       11/5/1998     30 years
Bossier City
  LA         406,884       409,627       816,511       95,083       6/4/1998     30 years
Harvey
  LA   C     5,187,029       4,397,058       9,584,087       751,164       11/12/1999     30 years
Harvey
  LA         2,951,396       2,387,074       5,338,470       407,792       11/12/1999     30 years
Harvey
  LA   C     1,076,066       2,542,908       3,618,974       321,395       3/27/2001     30 years
Shreveport
  LA   D     536,735       1,380,648       1,917,383       309,720       8/27/1998     30 years
Shreveport
  LA   D     497,268       967,075       1,464,344       208,590       8/27/1998     30 years
Shreveport
  LA   C     123,612       470,906       594,518       109,306       6/4/1998     30 years
Shreveport
  LA   C     2,236,421       4,792,478       7,028,899       1,112,427       6/4/1998     30 years
Shreveport
  LA         1,470,535       1,931,846       3,402,381       448,419       6/4/1998     30 years
Shreveport
  LA   C     876,554       1,289,605       2,166,159       294,951       6/4/1998     30 years
Shreveport
  LA         431,668       1,119,668       1,551,336       96,152       6/4/1998     33 years
Shreveport
  LA         107,274       96,415       203,689       4,878       4/29/2004     14 years
Baltimore
  MD         4,073,450       2,456,344       6,529,794       51,171       6/30/2004     26 years
Baltimore
  MD         2,375,581       2,779,213       5,154,794       37,632       6/30/2004     40 years
Bowie
  MD   C     3,600,517       504,858       4,105,375       125,043       2/19/1998     30 years
Cumberland
  MD         420,138       1,380,454       1,800,592       2,739       12/28/2004     21 years
Ellicott City
  MD         2,733,120       3,171,674       5,904,794       50,526       6/30/2004     34 years

 


 

                                                     
            Gross Amount at December 31, 2004                  
                    Building                        
City   State   Encumbrances   Land     and Improvements     Total (1) (2)     Accumulated Depreciation (3)     Date Acquired     Depreciation Life
Gaithersburg
  MD   B     6,810,506       4,998,589       11,809,095       1,238,051       2/19/1998     30 years
Glen Burnie
  MD         2,517,699       3,387,095       5,904,794       49,583       6/30/2004     37 years
Laurel
  MD   A     2,663,093       5,682,919       8,346,012       479,496       8/10/2001     40 years
Marlow Heights
  MD   C     2,005,304       2,358,089       4,363,393       584,051       2/19/1998     30 years
Marlow Heights
  MD   C     614,767       98,007       712,774       24,274       2/19/1998     30 years
Marlow Heights
  MD   C     888,234       683,156       1,571,390       169,204       2/19/1998     30 years
Marlow Heights
  MD   C     771,065       2,934,756       3,705,821       726,881       2/19/1998     30 years
Marlow Heights
  MD   C     1,177,402       933,763       2,111,165       320,981       2/19/1998     20 years
Salisbury
  MD   C     220,415       230,757       451,172       57,154       2/27/1998     30 years
Salisbury
  MD   C     1,122,544       166,184       1,288,728       57,126       2/27/1998     20 years
Salisbury
  MD   C     634,419       197,652       832,071       48,955       2/27/1998     30 years
Salisbury
  MD   C     428,563       159,768       588,331       39,571       2/27/1998     30 years
Salisbury
  MD   C     406,556       163,715       570,271       40,549       2/27/1998     30 years
Salisbury
  MD   C     246,923       167,699       414,622       41,535       2/27/1998     30 years
Salisbury
  MD   C     649,805       696,792       1,346,597       172,582       12/27/1998     30 years
Silver Spring
  MD         16,241,860       9,325,618       25,567,478       256,339       3/31/2004     28.8 years
Towson
  MD         2,788,867       2,615,927       5,404,794       35,422       6/30/2004     40 years
Waldorf
  MD         1,827,322       2,063,909       3,891,231       369,784       8/13/1999     30 years
Waldorf
  MD   D     3,329,652       3,978,480       7,308,132       938,969       5/22/1998     30 years
Westminster
  MD         3,080,570       4,699,223       7,779,794       68,792       6/30/2004     37 years
White Marsh
  MD   A     4,113,653       9,303,360       13,417,014       784,971       8/10/2001     40 years
Ann Arbor
  MI         1,643,608       2,838,618       4,482,226       51,253       6/28/2004     30 years
Bloomfield Hills
  MI   E     1,403,970       16,055,554       17,459,524       418,083       12/19/2003     40 years
Bloomfield Hills
  MI   D     2,590,944       2,825,318       5,416,262       144,116       12/16/2002     40 years
Detroit
  MI         1,397,901       2,128,351       3,526,252       148,541       3/29/2002     40 years
Lansing
  MI         1,590,820       3,425,117       5,015,937       239,045       3/29/2002     40 years
Plymouth
  MI         4,533,623       4,542,676       9,076,299       317,041       3/29/2002     40 years
Southfield
  MI         450,132       677,970       1,128,102       47,317       3/29/2002     40 years
Waterford Township
  MI   C     2,196,553       4,228,223       6,424,776       110,085       12/19/2003     40 years
Ballwin
  MO   F     4,202,430       6,803,935       11,006,365       132,311       2/9/2004     45 years
Yazoo City
  MS   C     938,446       1,647,795       2,586,241       102,934       8/1/2003     22 years
Charlotte
  NC         6,119,289       5,082,461       11,201,750       910,608       8/13/1999     30 years
Charlotte
  NC         520,786       557,672       1,078,458       99,916       8/13/1999     30 years
Charlotte
  NC         2,999,555       3,435,802       6,435,357       600,495       8/13/1999     30 years
Charlotte
  NC         1,913,965       2,760,055       4,674,020       482,593       8/13/1999     30 years
Cornelius
  NC         1,010,854       2,535,582       3,546,437       454,292       8/13/1999     30 years
Cornelius
  NC         537,636       653,550       1,191,186       117,094       8/13/1999     30 years
Cornelius
  NC         999,449       3,797,984       4,797,433       543,323       9/15/2000     30 years
Durham
  NC         9,294,285             9,294,285             5/2/2003      
Greensboro
  NC   D     5,592,703       7,674,657       13,267,359       439,694       9/27/2002     40 years
Matthews
  NC         1,191,844       544,452       1,736,296       1,512       12/30/2004     15 years
Monroe
  NC         1,095,932       2,666,403       3,762,335       477,730       8/13/1999     30 years
Pineville
  NC         3,615,632       2,425,505       6,041,136       169,223       3/29/2002     40 years
Burlington
  NJ   D     636,471       1,795,592       2,432,063       341,661       4/7/1999     30 years

 


 

                                                 
            Gross Amount at December 31, 2004                
                    Building                      
City   State   Encumbrances   Land     and Improvements     Total (1) (2)     Accumulated Depreciation (3)     Date Acquired   Depreciation Life
 
Burlington
  NJ   D     2,541,193       3,858,601       6,399,794       229,104     1/22/2001   40 years
Pleasantville
  NJ   D     1,297,432       1,258,745       2,556,177       239,511     4/7/1999   30 years
Washington Township
  NJ         20,975,431       13,158,084       34,133,515           6/30/2004    
Albuquerque
  NM   C     3,132,901       2,254,275       5,387,175       403,891     8/6/1999   30 years
Albuquerque
  NM   C     2,518,774       2,891,422       5,410,196       485,970     12/16/1999   30 years
Las Vegas
  NV   C     5,540,606       8,697,735       14,238,341       2,052,769     5/19/1998   30 years
Las Vegas
  NV   D     4,723,556       7,532,353       12,255,909       525,696     3/29/2002   40 years
Brockport
  NY   D     356,033       2,164,438       2,520,471       417,857     3/25/1999   30 years
Brockport
  NY   D     30,639       26,769       57,407       5,168     3/25/1999   30 years
Brockport
  NY         406,164       198,179       604,343           10/20/2004    
Bedford
  OH         73,602       1,429,246       1,502,847       256,073     8/13/1999   30 years
Bedford
  OH         5,479,675       3,369,828       8,849,503       50,673     6/30/2004   36 years
Cincinnati
  OH         1,013,496       1,404,046       2,417,542       274,959     2/1/1999   30 years
Cincinnati
  OH         457,295       961,450       1,418,745       188,284     2/1/1999   30 years
Cincinnati
  OH         515,525       1,201,554       1,717,078       235,304     2/1/1999   30 years
Cleveland
  OH         448,136       1,069,248       1,517,384       191,573     8/13/1999   30 years
Cleveland
  OH         3,103,384       5,405,895       8,509,280       50,679     8/25/2004   40 years
Cleveland Heights
  OH   D     818,578       4,279,543       5,098,121       926,664     10/28/1998   30 years
Columbus
  OH         2,092,735       3,808,952       5,901,687       682,437     8/13/1999   30 years
Columbus
  OH         1,470,122       3,253,940       4,724,062       582,997     8/13/1999   30 years
Columbus
  OH         2,125,937       2,598,124       4,724,062       465,497     8/13/1999   30 years
Columbus
  OH         1,331,040       2,978,417       4,309,458       291,524     8/13/1999   36 years
Columbus
  OH         1,331,040       1,626,584       2,957,624       291,430     8/13/1999   30 years
Cuyahoga Falls
  OH         432,246       1,334,192       1,766,438       239,043     8/13/1999   30 years
Dublin
  OH   D     2,632,072       3,804,024       6,436,095       435,931     12/15/2000   30 years
Dublin
  OH   D     4,210,209       9,823,821       14,034,031       914,161     3/1/2002   30 years
Dublin
  OH         477,985       2,039,312       2,517,297       57,451     1/28/2004   34 years
North Olmstead
  OH   D     1,974,998       3,187,807       5,162,804       690,266     10/28/1998   30 years
Worthington
  OH   C     1,892,661       5,929,240       7,821,901       557,631     9/17/2001   35 years
Ada
  OK         237,123       2,797,228       3,034,351       583,868     12/7/1998   30 years
Ardmore
  OK         205,101       1,816,079       2,021,180       379,072     12/29/1998   30 years
McAlester
  OK         356,120       3,678,231       4,034,351       767,761     12/7/1998   30 years
Oklahoma City
  OK   C     1,129,351       8,477,273       9,606,624       1,802,612     11/25/1998   30 years
Oklahoma City
  OK   D     1,503,248       5,512,677       7,015,925       505,329     10/16/2001   35 years
Tulsa
  OK   C     1,077,838       5,258,691       6,336,529       1,097,653     12/11/1998   30 years
Tulsa
  OK         2,878,551       4,990,840       7,869,392       140,465     12/19/2003   37 years
Grants Pass
  OR   C     1,248,419       1,371,522       2,619,941       253,350     6/22/1999   30 years
Medford
  OR   C     1,360,759       1,503,668       2,864,427       277,761     6/22/1999   30 years
Medford
  OR   C     414,453       781,560       1,196,013       144,372     6/22/1999   30 years
Medford
  OR   C     2,033,425       2,710,753       4,744,178       500,736     6/22/1999   30 years
Medford
  OR   C     2,102,213       3,130,794       5,233,007       578,327     6/22/1999   30 years
Medford
  OR   C     1,182,429       557,500       1,739,929       102,983     6/22/1999   30 years
Medford
  OR   C     1,376,508       4,338,136       5,714,644       524,192     5/3/2001   30 years
Philadelphia
  PA   C     3,006,604       8,082       3,014,686       2,002     2/19/1998   30 years

 


 

                                                 
            Gross Amount at December 31, 2004                
                    Building                      
City   State   Encumbrances   Land     and Improvements     Total (1) (2)     Accumulated Depreciation (3)     Date Acquired   Depreciation Life
 
Wilkes-Barre
  PA         9,175,567       15,879,894       25,055,460       220,554     7/30/2004   33 years
Warwick
  RI         14,628,204       23,759,874       38,388,078       531,571     4/28/2003   33.5 years
Warwick
  RI         2,180,022       2,345,595       4,525,618       72,521     4/28/2003   15 years
West Warwick
  RI         387,685       622,337       1,010,022       42,492     4/28/2003   25 years
Columbia
  SC         1,351,718       2,287,864       3,639,582       409,909     8/13/1999   30 years
Columbia
  SC         2,834,839       7,376,480       10,211,319       139,797     12/23/2003   45 years
Florence
  SC         1,300,237       4,002,699       5,302,937       717,150     8/13/1999   30 years
Fort Mill
  SC         1,405,770       3,318,291       4,724,062       594,527     8/13/1999   30 years
Fort Mill
  SC         1,371,061       9,924,174       11,295,235       1,337,007     12/19/2000   30 years
Greenville
  SC   A     5,418,789       7,546,222       12,965,012       636,713     8/10/2001   40 years
Greenville
  SC         1,664,632       2,771,664       4,436,296       458,018     8/13/1999   30 years
Greenville
  SC         1,684,188       1,409,824       3,094,013       252,594     8/13/1999   30 years
North Charleston
  SC         4,273,963       952,326       5,226,289       170,625     8/17/1999   30 years
Chattanooga
  TN         452,668       1,490,413       1,943,081       267,037     8/13/1999   30 years
Chattanooga
  TN         1,433,676       1,752,271       3,185,947       313,949     8/13/1999   30 years
Chattanooga
  TN         934,434       2,225,656       3,160,090       414,887     8/13/1999   30 years
Chattanooga
  TN         592,846       724,346       1,317,192       129,779     8/13/1999   30 years
Cleveland
  TN         581,158       1,891,855       2,473,013       338,957     8/13/1999   30 years
Cleveland
  TN         687,598       840,154       1,527,752       150,528     8/13/1999   30 years
Memphis
  TN         7,033,876       7,688,034       14,721,910       177,947     12/22/2003   45 years
Nashville
  TN   D     1,035,227       9,509,150       10,544,377       1,281,094     12/14/2000   30 years
Nashville
  TN   A     4,915,601       7,748,510       12,664,112       653,781     8/10/2001   40 years
Nashville
  TN         1,783,949       4,412,096       6,196,045       307,928     3/29/2002   40 years
Nashville
  TN         1,784,203       3,708,640       5,492,843       243,379     5/20/2002   40 years
Amarillo
  TX   C     1,235,516       3,181,296       4,416,812       787,944     2/25/1998   30 years
Amarillo
  TX   C     1,324,616       3,400,896       4,725,512       842,334     2/25/1998   30 years
Amarillo
  TX   C     871,516       2,245,296       3,116,812       556,115     2/25/1998   30 years
Amarillo
  TX   C     283,516       733,295       1,016,811       181,623     2/25/1998   30 years
Atlanta
  TX   D     459,509       2,571,824       3,031,333       475,073     6/30/1999   30 years
Austin
  TX   C     1,590,983       3,201,370       4,792,353       618,042     3/24/1999   30 years
Austin
  TX         779,333             779,333           3/24/1999    
Baytown
  TX         974,936       1,099,469       2,074,405       196,988     8/13/1999   30 years
Baytown
  TX         500,776       1,442,373       1,943,149       258,425     8/13/1999   30 years
Baytown
  TX         2,105,575       14,301,756       16,407,331       1,926,764     12/19/2000   30 years
Bedford
  TX   C     2,915,133       10,864,456       13,779,588       1,641,234     10/12/1999   30 years
Carrolton
  TX         1,760,053       4,676,768       6,436,821       656,047     10/6/2000   30 years
Dallas
  TX         1,605,078       1,294,922       2,900,000       190,814     1/8/1999   30 years
Dallas
  TX   C     528,767       1,574,618       2,103,385       347,097     9/28/1998   30 years
Dallas
  TX         12,868,137       2,100,011       14,968,148       69,397     1/30/2004   29 years
Fort Worth
  TX         1,153,524       2,204,966       3,358,490       290,933     1/23/2001   30 years
Fort Worth
  TX         2,756,582       5,832,981       8,589,563       297,701     12/23/2002   40 years
Garland
  TX         1,641,315       4,585,544       6,226,858       291,373     6/28/2002   40 years
Houston
  TX         1,782,548             1,782,548           3/31/2003    
Houston
  TX   C     9,086,654       10,719,435       19,806,090       2,362,908     9/28/1998   30 years

 


 

                                                 
            Gross Amount at December 31, 2004                
                    Building                      
City   State   Encumbrances   Land     and Improvements     Total (1) (2)     Accumulated Depreciation (3)     Date Acquired   Depreciation Life
 
Houston
  TX   A     1,092,952       3,383,459       4,476,412       285,479     8/10/2001   40 years
Houston
  TX   D     2,016,154       3,024,231       5,040,384       264,620     5/6/2002   30 years
Houston
  TX   C     1,496,005       2,538,835       4,034,841       529,886     12/30/1998   30 years
Houston
  TX   C     2,336,436       2,098,715       4,435,152       438,032     12/31/1998   30 years
Houston
  TX         1,132,586             1,132,586           12/30/1998    
Houston
  TX   C     1,219,635       4,531,450       5,751,085       811,885     8/25/1999   30 years
Houston
  TX   C     1,236,831       1,218,208       2,455,040       254,240     12/30/1998   30 years
Houston
  TX   C     4,100,143       5,557,985       9,658,129       1,103,863     1/6/1999   30 years
Houston
  TX   C     216,378       951,547       1,167,925       188,967     1/6/1999   30 years
Houston
  TX   C     223,233       632,551       855,784       125,613     1/6/1999   30 years
Houston
  TX   C     3,151,187       5,632,950       8,784,137       1,118,750     1/6/1999   30 years
Houston
  TX         2,150,619       571,686       2,722,304       64,315     8/28/2001   30 years
Houston
  TX   D     1,152,119       5,266,973       6,419,092       446,230     6/24/2002   30 years
Houston
  TX   D     2,048,579       2,268,891       4,317,470       192,225     6/24/2002   30 years
Houston
  TX   D     1,433,342       4,385,556       5,818,898       251,256     9/16/2002   40 years
Houston
  TX         1,933,792       5,294,222       7,228,013       145,391     10/17/2003   44 years
Houston
  TX         902,168       2,419,499       3,321,667       2,878     12/16/2004   40 years
Houston
  TX         295,410       246,345       541,755       642     12/16/2004   16 years
Houston
  TX   C     2,094,123       2,469,920       4,564,043       476,832     3/25/1999   30 years
Houston
  TX   D     7,285,191       11,151,887       18,437,078       2,458,234     9/1/1998   30 years
Houston
  TX   D     3,679,246       8,185,594       11,864,840       1,625,750     1/22/1999   30 years
Houston
  TX   D     1,194,529       3,473,983       4,668,512       765,778     9/1/1998   30 years
Houston
  TX         1,065,719       1,455,407       2,521,126       272,889     5/17/1999   30 years
Houston
  TX         1,673,876       2,750,896       4,424,772       169,065     7/10/2002   40 years
Houston
  TX         1,472,051       4,441,852       5,913,904       282,243     6/28/2002   40 years
Houston
  TX   C     1,686,196       4,531,854       6,218,050       250,196     10/10/2002   40 years
Houston
  TX         4,985,549       6,215,450       11,201,000       1,113,602     8/13/1999   30 years
Houston
  TX         3,339,559       2,604,323       5,943,882       181,760     3/29/2002   40 years
Houston
  TX         165,804       90,102       255,906       6,288     3/29/2002   40 years
Houston
  TX   D     5,518,922       11,227,130       16,746,052       572,902     12/16/2002   40 years
Irving
  TX   C     1,944,648       2,359,288       4,303,936       61,409     3/31/2003   40 years
Irving
  TX         4,293,209       2,584,008       6,877,217       158,809     7/3/2002   40 years
Irving
  TX         3,800,769       3,350,437       7,151,207       205,912     7/3/2002   40 years
Irving
  TX         1,692,863       3,851,859       5,544,723       236,729     7/3/2002   40 years
Jersey Village
  TX   C     5,450,422       9,607,541       15,057,963       770,605     10/31/2001   40 years
Jersey Village
  TX         1,175,332       211,272       1,386,604       584     12/30/2004   15 years
League City
  TX         1,665,071       3,356,924       5,021,995       275,959     7/27/2000   30 years
Plano
  TX   C     1,796,831       2,766,815       4,563,646       95,064     3/31/2003   40 years
Plano
  TX   A     3,083,307       3,400,604       6,483,912       286,926     8/10/2001   40 years
Plano
  TX   C     7,318,505       6,483,194       13,801,699       1,429,104     9/28/1998   30 years
Plano
  TX   C     2,331,099       2,139,854       4,470,953       413,111     3/25/1999   30 years
Richardson
  TX         6,843,575       4,773,825       11,617,400       855,310     8/13/1999   30 years
Round Rock
  TX   C     1,017,942       5,309,017       6,326,959       431,850     1/13/1999   30 years
Round Rock
  TX         763,882             763,882           1/13/1999    

 


 

                                                 
            Gross Amount at December 31, 2004                
                    Building                      
City   State   Encumbrances   Land     and Improvements     Total (1) (2)     Accumulated Depreciation (3)     Date Acquired   Depreciation Life
 
San Angelo
  TX   D     1,597,006       2,672,092       4,269,097       589,015     9/11/1998   30 years
San Angelo
  TX   D     788,552       2,015,676       2,804,228       444,320     9/11/1998   30 years
San Angelo
  TX   D     282,954       1,267,274       1,550,228       279,348     9/11/1998   30 years
San Antonio
  TX   D     1,057,102       759,909       1,817,011       170,470     8/24/1998   30 years
San Antonio
  TX   D     1,331,537       1,184,692       2,516,228       265,761     8/24/1998   30 years
San Antonio
  TX   D     3,495,048       5,024,374       8,519,421       1,127,114     8/24/1998   30 years
San Antonio
  TX   D     1,964,831       2,051,398       4,016,229       460,189     8/24/1998   30 years
San Antonio
  TX   D     2,239,624       3,326,606       5,566,230       746,256     8/24/1998   30 years
Sulpher Springs
  TX         266,308       1,121,394       1,387,702       364,950     10/23/1998   20 years
Taylor
  TX   C     114,807       1,167,895       1,282,702       243,707     12/30/1998   30 years
Texarkana
  TX   D     142,496       169,189       311,684       37,954     8/28/1998   30 years
Texarkana
  TX   D     1,006,979       1,040,405       2,047,384       229,339     9/16/1998   30 years
The Meadows
  TX         3,013,604       3,266,078       6,279,682       585,172     8/13/1999   30 years
Salt Lake City
  UT   C     3,439,460       1,549,000       4,988,460       264,621     11/5/1999   30 years
Salt Lake City
  UT   C     463,711             463,711           11/5/1999    
Salt Lake City
  UT   C     1,135,915       5,127,546       6,263,460       875,956     11/5/1999   30 years
Salt Lake City
  UT   C     3,078,497       1,434,963       4,513,460       245,140     11/5/1999   30 years
Annandale
  VA   C     4,026,275       2,405,880       6,432,155       595,889     2/19/1998   30 years
Arlington
  VA   B     4,956,272       1,783,436       6,739,708       441,721     2/19/1998   30 years
Arlington
  VA   B     4,874,676       493,251       5,367,927       122,169     2/19/1998   30 years
Arlington
  VA   B     4,894,106       15,114       4,909,220       3,743     2/19/1998   30 years
Ashland
  VA         1,704,577       2,722,411       4,426,988       42,129     6/29/2004   35 years
Chantilly
  VA   C     3,367,127       4,308,211       7,675,338       1,067,058     2/19/1998   30 years
Chantilly
  VA   C     2,017,383       1,422,902       3,440,285       352,425     2/19/1998   30 years
Chantilly
  VA   C     2,456,523       4,537,147       6,993,670       110,125     2/19/1998   40 years
Chesapeake
  VA   C     2,684,078       4,319,163       7,003,241       1,069,771     2/27/1998   30 years
Chesapeake
  VA         729,567             729,567           2/27/1998    
Fairfax
  VA         2,062,679       2,421,474       4,484,153       433,848     8/13/1999   30 years
Fairfax
  VA         963,849       2,836,114       3,799,963       511,616     8/13/1999   30 years
Fredericksburg
  VA   C     1,631,722       3,248,564       4,880,286       694,268     2/19/1998   30 years
Midlothian
  VA         6,686,067       6,849,516       13,535,583       123,668     6/29/2004   30 years
Norfolk
  VA         2,604,806       5,411,569       8,016,376       108,561     6/16/2004   27 years
Springfield
  VA   C     4,221,356       2,107,330       6,328,686       521,944     2/19/1998   30 years
Sterling
  VA         2,504,082       14,551,379       17,055,460       1,365,572     3/1/2001   32 years
Sterling
  VA   A     5,588,529       10,396,812       15,985,341       877,231     8/10/2001   40 years
Tyson’s Corner
  VA   B     19,396,815       4,446,289       23,843,104       1,101,258     2/19/1998   30 years
Tyson’s Corner
  VA   B     9,281,370       2,167,729       11,449,099       536,906     2/19/1998   30 years
Tyson’s Corner
  VA   B     665,989       419,089       1,085,078       103,800     2/19/1998   30 years
Vienna
  VA               17,160,427       17,160,427       47,668     12/23/2004   21 years
Vienna
  VA               16,916,817       16,916,817       46,991     12/23/2004   23 years
Vienna
  VA               3,346,790       3,346,790       9,297     12/23/2004   26 years
 
                                               
 
 
            866,480,456       1,330,843,276       2,197,323,733       143,885,669          
 

 


 

                                                 
            Gross Amount at December 31, 2004                
                    Building                      
City   State   Encumbrances   Land     and Improvements     Total (1) (2)     Accumulated Depreciation (3)     Date Acquired   Depreciation Life
 


A.   Properties are secured by variable rate debt due 8/10/13
 
B.   Properties are secured by 7.59% fixed rate debt due 12/1/08
 
C.   Properties are secured by Triple Net Lease Mortgage Notes, Series 2002
 
D.   Properties are secured by Triple Net Lease Mortgage Notes, Series 2003-1
 
E.   Property is secured by 5.84% fixed rate debt due 2/1/14
 
F.   Property is secured by variable rate debt due 10/31/14
 
1.   The aggregate cost of land, buildings and improvements on a Federal Income Tax basis is $2,080,417,385 (unaudited) at December 31, 2004.
 
2.   Reconciliation of Real Estate Properties
         
Balance at January 1, 2002
  $ 1,229,693,704  
Acquisitions, including WIP costs
    352,155,187  
Dispositions
    (7,695,765 )
 
     
Balance at December 31, 2002
    1,574,153,126  
Acquisitions, including WIP costs
    302,642,419  
Dispositions
    (1,985,228 )
 
     
Balance at December 31, 2003
    1,874,810,317  
Acquisitions, including WIP costs
    420,417,906  
Dispositions
    (97,904,490 )
 
     
Balance at December 31, 2004
  $ 2,197,323,733  
 
     

3.   Reconciliation of Accumulated Depreciation

         
Balance at January 1, 2002
  $ 59,789,321  
2002 depreciation expense, net of retirements
    25,733,997  
 
     
Balance at December 31, 2002
    85,523,318  
2003 depreciation expense, net of retirements
    30,723,270  
 
     
Balance at December 31, 2003
    116,246,588  
2004 depreciation expense, net of retirements
    27,639,081  
 
     
Balance at December 31, 2004
  $ 143,885,669