Filed pursuant to 424(b)(3)
Registration #333-103799
SUPPLEMENT NO. 15
DATED APRIL 12, 2004
TO THE PROSPECTUS DATED SEPTEMBER 15, 2003
OF INLAND WESTERN RETAIL REAL ESTATE TRUST, INC.
We are providing this Supplement No. 15 to you in order to supplement our prospectus. This supplement updates information in the "Investment Objectives and Policies", "Real Property Investments" and "Plan of Distribution" sections of our prospectus.This Supplement No. 15 supplements, modifies or supersedes certain information contained in our prospectus, Supplement No. 14 dated March 25, 2004, Supplement No. 13 dated March 15, 2004, (Supplement No. 13 superseded certain information contained in our prospectus and prior supplements dated between October 23, 2003 and March 9, 2004), and must be read in conjunction with our prospectus.
Investment Objectives and Policies
Other Investments
The discussion under this section, which starts on page 93 of our prospectus, is modified and supplemented by the following:
Our advisor has informed our board of directors that it is increasingly concerned about the potential that mortgage interest rates will increase during 2004. The advisor is also developing plans to increase the yield on cash on hand, which has not yet been invested in real estate. Our board of directors, including all of the independent directors, unanimously approved a resolution for the following:
We may invest in interest rate futures, an interest rate hedging strategy designed to offset the risks of potential interest rate increases on our long-term borrowings. Should conditions warrant, this interest rate hedging strategy will be implemented over a period of time. We intend to invest in up to $100 million in interest rate futures, both five and seven year treasuries, with maturities of 90 days. Our initial cash outlay in this interest rate hedging strategy is expected to be 1-2% of the value of our investment in the interest rate futures. Risks associated with this interest rate hedging strategy are primarily associated with declines in interest rates. As rates decline, we risk having to increase our initial cash outlay, and may incur losses on our investments in interest rate futures.
- An affiliate of our advisor, Inland Investment Advisors, Inc., the investment advisor, will be managing this interest rate hedging strategy. Fees paid to the investment advisor are expected to be similar to those incurred using a third party investment advisor.
- We may also retain the investment advisor to invest up to $10 million of our cash in publicly traded investment securities. Fees paid to the investment advisor are expected to be similar to those incurred using a third party investment advisor.
- We may enter into an initial $50 million (which could increase to $100 million) twelve month credit facility with an affiliate of our advisor, Inland Real Estate Exchange Corporation (IREX) for its 1031 exchange program. IREX will use the funds to purchase real estate investments that meet the criterion consistent with our real estate investment policies.
Real Property Investments
The discussion under this section, which starts on page 98 of our prospectus, is modified and supplemented by the following information regarding properties we have acquired or intend to acquire.
Paradise Valley Marketplace, Phoenix, Arizona
On April 8, 2004, we purchased an existing shopping center known as Paradise Valley Marketplace containing 81,256 gross leasable square feet. The center is located at Tatum Boulevard and Shea Boulevard in Phoenix, Arizona.
We purchased this property from an unaffiliated third party. Our total acquisition cost was approximately $28,510,000. This amount may increase by additional costs which have not yet been finally determined. We expect any additional costs to be insignificant. Our acquisition cost was approximately $351 per square foot of leasable space. Included in the purchase price was 11,000 square feet is vacant land that has been approved for development.
We purchased this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Whole Foods Grocery Store, leases more than 10% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Whole Foods | 32,000 | 39 | 13.50 | 01/02 | 01/22 |
For federal income tax purposes, the depreciable basis in this property will be approximately $21,383,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Paradise Valley Marketplace was built in 2002. As of March 31, 2004, this property was 86% occupied, with a total 69,627 square feet leased to fifteen tenants and a parcel of land leased to one tenant under a ground lease. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
EB Gameworld | 1,015 | 11/05 | 30,450 | 30.00 |
Beauty Brands | 5,510 | 12/06 | 176,320 | 32.00 |
Verizon Wireless | 2,047 | 12/06 | 65,504 | 32.00 |
Ship Rite | 1,340 | 11/07 | 36,575 | 27.30 |
Soma Restaurant | 3,452 | 10/07 | 108,738 | 31.50 |
So-Oh! Fashion Outlet | 1,964 | 02/08 | 51,064 | 26.00 |
The Men's Wearhouse | 5,176 | 03/13 | 165,632 | 32.00 |
Mattress Authority | 2,453 | 08/08 | 73,590 | 30.00 |
Hava Java | 1,587 | 05/08 | 57,132 | 36.00 |
Kolache Factory | 2,100 | 11/08 | 71,400 | 34.00 |
Washington Mutual | 4,114 | 01/09 | 131,648 | 32.00 |
Pick Up Stix | 1,820 | 01/12 | 64,155 | 35.25 |
Platinum Dry Cleaning | 2,505 | 01/13 | 77,404 | 30.90 |
Baja Fresh | 2,544 | 12/11 | 97,079 | 38.16 |
Whole Foods | 32,000 | 01/22 | 432,000 | 13.50 |
Eckerds (Ground Lease) | 0 | 07/23 | 205,000 | N/A |
In general, each tenant will pay its proportionate share of real estate taxes, insurance and common area maintenance costs, although the leases with some tenants may provide that the tenant's liability for such expenses is limited in some way, usually so that their liability for such expenses does not exceed a specified amount.
Potential Property Acquisitions
We are currently considering acquiring the properties listed below. Our decision to acquire these properties will generally depend upon:
- no material adverse change occurring relating to these properties, the tenants or in the local economic conditions;
- our receipt of sufficient net proceeds from this offering and financing proceeds to make these acquisitions; and
- our receipt of satisfactory due diligence information including appraisals, environmental reports and lease information.
Other properties may be identified in the future that we may acquire before or instead of these properties. We cannot guarantee that we will complete these acquisitions.
In evaluating these properties as potential acquisitions and determining the appropriate amount of consideration to be paid for the properties, we have considered a variety of factors including, overall valuation of net rental income, location, demographics, quality of tenant, length of lease, price per square foot, occupancy and the fact that overall rental rate at the shopping center is comparable to market rates. We believe that these properties are well located, have acceptable roadway access, are well maintained and have been professionally managed. These properties will be subject to competition from similar shopping centers within their market area, and their economic performance could be affected by changes in local economic conditions. We did not consider any other factors materially relevant to our decision to acquire these properties.
North Rivers Town Center, Charleston, South Carolina
We anticipate purchasing a portion of a newly constructed shopping center known as North Rivers Town Center. The property we propose to acquire contains 109,887 gross leasable square feet. The center is located at Rivers Avenue and Ashley Phosphate Road in Charleston, South Carolina.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $20,100,000. This amount may increase by additional costs which have not yet been finally determined. We expect any additional costs to be insignificant. Our acquisition cost is expected to be approximately $183 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Three tenants, Bed, Bath & Beyond, Ross Dress for Less and Office Depot, each lease more than 10% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Bed, Bath & Beyond | 28,000 | 25 | 10.85 | 11/03 | 01/14 |
Ross Dress For Less | 30,187 | 27 | 11.00 | 02/04 | 01/15 |
Office Depot | 16,000 | 15 | 11.50 | 02/04 | 01/14 |
For federal income tax purposes, the depreciable basis in this property will be approximately $15,100,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
North Rivers Town Center was built during 2003 to 2004. As of March 31, 2004, this property was 100% occupied, with a total 109,887 square feet leased to fifteen tenants and a parcel of land lease to one tenant under a ground lease. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
All About Cellular | 1,400 | 01/07 | 27,300 | 19.50 |
Mattress Gallery | 2,400 | 10/08 | 52,800 | 22.00 |
Super Nails | 1,400 | 11/08 | 28,000 | 20.00 |
Gamestop | 1,750 | 11/08 | 35,000 | 20.00 |
Great Clips | 1,250 | 01/09 | 26,250 | 21.00 |
Cold Stone Creamery | 1,500 | 01/09 | 30,000 | 20.00 |
Firehouse Subs | 1,800 | 02/09 | 36,000 | 20.00 |
David's Bridal | 10,000 | 10/13 | 155,000 | 15.50 |
Office Depot | 16,000 | 01/14 | 184,000 | 11.50 |
Bed, Bath & Beyond | 28,000 | 01/14 | 303,800 | 10.85 |
Just Fresh Bakery & Cafe | 4,800 | 02/14 | 100,800 | 21.00 |
Pearle Vision | 3,000 | 02/14 | 60,000 | 20.00 |
Ross Dress For Less | 30,187 | 01/15 | 332,057 | 11.00 |
Pro Golf | 4,800 | 76,800 | 16.00 | |
Town Center Tobacco | 1,600 | 26,400 | 16.50 | |
Babies R Us (Ground Lease) | 0 | 01/14 | 160,776 | N/A |
In general, each tenant will pay its proportionate share of real estate taxes, insurance and common area maintenance costs, although the leases with some tenants may provide that the tenant's liability for such expenses is limited in some way, usually so that their liability for such expenses does not exceed a specified amount.
Watauga Pavilion, Watauga, Texas
We anticipate purchasing a newly constructed shopping center known as Watauga Pavilion, containing 205,740 gross leasable square feet. The center is located at 7600-7620 Denton Highway in Watauga, Texas.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $35,700,000. This amount may increase by additional costs which have not yet been finally determined. We expect any additional costs to be insignificant. Our acquisition cost is expected to be approximately $173 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Two tenants, Oshman's and Bed, Bath & Beyond, each lease more than 10% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Oshman's Sporting Goods | 33,000 | 16 | 10.50 | 03/04 | 01/14 |
Bed, Bath & Beyond | 24,573 | 12 | 7.50 | 12/03 | 11/13 |
For federal income tax purposes, the depreciable basis in this property will be approximately $26,800,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Watauga Pavilion was built during 2003 to 2004. As of March 31, 2004, this property was 52% occupied, with a total 130,484 square feet leased to eleven tenants and an additional 62,228 square feet leased to three tenants with lease commencement dates between April and May 2004. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Cool Cuts 4 Kids | 1,212 | 10/08 | 25,452 | 21.00 |
Beauty Brands | 6,300 | 12/08 | 138,600 | 22.00 |
Mattress Giant | 5,000 | 12/08 | 110,000 | 22.00 |
Sprint | 2,738 | 12/08 | 60,236 | 22.00 |
EB Games | 1,500 | 12/08 | 34,500 | 23.00 |
Pier One Imports | 9,359 | 11/13 | 161,256 | 17.23 |
Bed, Bath & Beyond | 24,573 | 11/13 | 184,298 | 7.50 |
Oshman's | 33,000 | 01/14 | 346,500 | 10.50 |
Half Price Books | 9,600 | 02/14 | 115,200 | 12.00 |
Cost Plus World Market | 18,120 | 02/14 | 240,090 | 13.25 |
PetSmart | 19,082 | 02/19 | 198,453 | 10.40 |
In general, each tenant will pay its proportionate share of real estate taxes, insurance and common area maintenance costs, although the leases with some tenants may provide that the tenant's liability for such expenses is limited in some way, usually so that their liability for such expenses does not exceed a specified amount.
Northpointe Plaza, Spokane, Washington
We anticipate purchasing an existing shopping center known as Northpointe Plaza, containing 378,890 gross leasable square feet. The center is located at 10100 N. Newport Highway in Spokane, Washington.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $56,100,000. This amount may increase by additional costs which have not yet been finally determined. We expect any additional costs to be insignificant. Our acquisition cost is expected to be approximately $148 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Three tenants, Safeway, Best Buy and Gart Sports, each leases more than 10% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Safeway | 47,000 | 12 | 7.82 | 11/90 | 10/10 |
Best Buy | 45,000 | 12 | 7.56 | 10/01 | 10/16 |
Gart Sports | 45,658 | 12 | 11.56 | 09/98 | 01/13 |
For federal income tax purposes, the depreciable basis in this property will be approximately $42,100,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Northpointe Plaza was built between 1991 to 1993. As of March 31, 2004, this property was 99% occupied, with a total 374,148 square feet leased to thirty-one tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Mark Webb | 1,500 | 01/09 | 23,250 | 15.50 |
Marks Hallmark | 3,401 | 01/09 | 51,015 | 15.00 |
America's Best | 4,500 | 03/09 | 67,500 | 15.00 |
Hollywood Video | 7,500 | 08/04 | 141,450 | 18.86 |
Radio Shack | 2,764 | 08/05 | 34,550 | 12.50 |
Payless Shoes | 2,992 | 11/05 | 52,659 | 17.60 |
T.J. Maxx | 24,894 | 01/06 | 186,705 | 7.50 |
Sally Beauty Supplies | 1,778 | 03/06 | 22,401 | 12.60 |
Corral West | 7,560 | 03/06 | 64,260 | 8.50 |
Great Clips | 1,600 | 05/06 | 27,104 | 16.94 |
Mother Cupboard | 1,600 | 05/06 | 25,600 | 16.00 |
Washington Mutual | 4,500 | 06/06 | 82,404 | 18.31 |
Mail Boxes, Etc. | 1,600 | 07/06 | 26,400 | 16.50 |
Fashion Bug | 9,000 | 01/07 | 81,000 | 9.00 |
Pier One Imports | 10,000 | 06/07 | 144,000 | 14.46 |
Foxy Nail | 1,840 | 10/07 | 31,284 | 17.00 |
Payday Plus | 1,250 | 06/08 | 26,400 | 21.12 |
Bath & Body Works | 2,363 | 01/10 | 38,989 | 16.50 |
Safeway | 47,000 | 10/10 | 367,386 | 7.82 |
Safeway Gas Bar | 5,032 | 01/11 | 98,000 | 19.48 |
Red Robin Restaurant | 6,469 | 11/11 | 87,808 | 13.57 |
Taco Bell | 3,000 | 05/12 | 54,996 | 18.33 |
Gart Sports | 45,658 | 01/13 | 527,592 | 11.56 |
Country Buffet | 10,172 | 01/13 | 140,373 | 13.80 |
Azteca Restaurant | 5,275 | 04/13 | 85,327 | 16.18 |
Staples | 25,540 | 07/13 | 305,793 | 11.97 |
PetSmart | 26,175 | 08/13 | 376,396 | 14.38 |
Linen 'n Things | 36,554 | 09/15 | 448,517 | 12.27 |
Best Buy | 45,000 | 10/16 | 340,000 | 7.56 |
Borders | 22,631 | 01/18 | 178,785 | 7.90 |
Apple Bees | 5,000 | 04/27 | 66,999 | 13.40 |
In general, each tenant will pay its proportionate share of real estate taxes, insurance and common area maintenance costs, although the leases with some tenants may provide that the tenant's liability for such expenses is limited in some way, usually so that their liability for such expenses does not exceed a specified amount.
Arvada Marketplace and Arvada Connection, Arvada, Colorado
We anticipate purchasing two existing shopping centers, situated directly across the street from each other, containing 358,094 total gross leasable square feet. The centers are located at 7320-7490 West 52nd Street in Arvada, Colorado.
We anticipate purchasing these two centers from one unaffiliated third party. Our total acquisition cost is expected to be approximately $51,550,000. This amount may increase by additional costs which have not yet been finally determined. We expect any additional costs to be insignificant. Our acquisition cost is expected to be approximately $144 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Three tenants, Sam's Club, Gart Sports and Office Depot, each lease more than 10% of the total gross leasable area of Arvada Marketplace and two tenants, Old Country Buffet and Pier 1 Imports, each lease more than 10% of the total gross leasable area at Arvada Connection. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Arvada Marketplace | |||||
Sam's Club | 142,491 | 48 | 8.01 | 04/01 | 03/11 |
Gart Sports | 54,903 | 18 | 7.03 | 10/93 | 01/14 |
Office Depot | 17,000 | 15 | 8.00 | 01/93 | 12/13 |
Arvada Connection | |||||
Old Country Buffet | 10,000 | 16 | 11.00 | 09/92 | 12/07 |
Pier 1 Imports | 8,068 | 13 | 17.00 | 04/88 | 04/08 |
For federal income tax purposes, the depreciable basis in this property will be approximately $38,700,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Arvada Marketplace and Arvada Connection were built between 1987 through 1990. As of March 31, 2004, Arvada Marketplace was 99% occupied, with a total 292,662 square feet leased to twenty-eight tenants and Arvada Connection was 78% occupied, with a total 47,483 square feet leased to twelve tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Arvada Marketplace | ||||
Carefree Spas & Pools | 6,367 | 06/04 | 54,120 | 8.50 |
Ted Johnson DDS | 1,564 | 10/04 | 20,301 | 12.98 |
Action Chiropractic | 1,363 | 12/04 | 23,171 | 17.00 |
Armada's Bridal | 5,155 | 05/05 | 51,550 | 10.00 |
Fast Signs | 1,600 | 06/05 | 24,000 | 15.00 |
American General Finance | 1,381 | 11/05 | 24,168 | 17.50 |
Namiko's Restaurant | 3,015 | 02/06 | 53,577 | 17.77 |
Cruise Holidays | 1,400 | 02/06 | 21,000 | 15.00 |
Citifinancial | 2,251 | 12/06 | 35,821 | 15.91 |
Schlotzsky's Deli | 1,900 | 07/07 | 26,600 | 14.00 |
Mail Boxes, Etc. | 1,375 | 12/07 | 24,063 | 17.50 |
Supercuts | 2,213 | 12/07 | 37,621 | 17.00 |
Fantastic Sam's | 1,350 | 12/07 | 22,275 | 16.50 |
Fashion Bug | 10,000 | 03/08 | 80,000 | 8.00 |
Subway | 1,230 | 10/08 | 22,140 | 18.00 |
Radio Shack | 2,740 | 10/08 | 43,858 | 16.01 |
Lone Star Steakhouse | 6,000 | 11/08 | 85,430 | 14.24 |
Tile for Less | 3,016 | 12/08 | 48,256 | 16.00 |
Elegant Nails | 1,000 | 01/09 | 17,000 | 17.00 |
Life Uniforms | 3,194 | 05/09 | 47,910 | 15.00 |
Executive Tans | 1,500 | 06/09 | 22,687 | 15.13 |
1st Cleaners | 1,400 | 04/10 | 23,800 | 17.00 |
Red Robin Burger | 7,300 | 12/10 | 201,795 | 27.64 |
Sam's Club | 142,491 | 03/11 | 1,142,063 | 8.01 |
Bennett's Bar-B-Que | 6,054 | 03/12 | 149,836 | 24.75 |
Office Depot | 17,000 | 12/13 | 136,000 | 8.00 |
Lady of America Fitness | 3,900 | 12/13 | 66,300 | 17.00 |
Gart Sports | 54,903 | 01/14 | 385,902 | 7.03 |
Arvada Connection | ||||
SAS Shoes | 2,600 | 11/04 | 28,600 | 11.00 |
Liquor Paradise | 2,600 | 04/06 | 34,450 | 13.25 |
Kwal-Howell Paint Center | 3,965 | 05/06 | 56,779 | 14.32 |
State Farm Insurance | 1,190 | 07/06 | 20,230 | 17.00 |
U-Frame-It | 1,680 | 09/06 | 24,058 | 14.32 |
Verizon Wireless | 1,400 | 10/06 | 26,600 | 19.00 |
Pier 1 Imports | 8,068 | 04/08 | 137,156 | 17.00 |
Household Finance | 1,680 | 11/07 | 25,200 | 15.00 |
Old Country Buffett | 10,000 | 12/07 | 110,000 | 11.00 |
Taco Bell | 2,240 | 12/07 | 74,347 | 33.19 |
Waldenbooks & More | 7,600 | 01/09 | 176,700 | 23.25 |
IHOP | 4,460 | 01/10 | 101.900 | 22.85 |
In general, each tenant will pay its proportionate share of real estate taxes, insurance and common area maintenance costs, although the leases with some tenants may provide that the tenant's liability for such expenses is limited in some way, usually so that their liability for such expenses does not exceed a specified amount.
The Shops at Boardwalk, Kansas City, Missouri
We anticipate purchasing a newly constructed shopping center known as The Shops at Boardwalk, containing 122,413 gross leasable square feet. The center is located at North Boardwalk Avenue and Ambassador Drive in Kansas City, Missouri.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $36,642,000. This amount may increase by additional costs which have not yet been finally determined. We expect any additional costs to be insignificant. Our acquisition cost is expected to be approximately $299 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Borders, leases more than 10% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Borders | 19,001 | 16 | 13.95 | 08/03 | 07/08 |
For federal income tax purposes, the depreciable basis in this property will be approximately $27,500,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
The Shops at Boardwalk was built during 2003 to 2004. As of March 31, 2004, this property was 73% occupied, with a total 89,408 square feet leased to twenty-one tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Noggin Noodle | 2,390 | 07/05 | 62,140 | 26.00 |
Nextel | 2,004 | 05/08 | 54,108 | 27.00 |
Electronic Boutique | 2,195 | 06/08 | 60,582 | 27.60 |
Coldwater Creek | 4,617 | 06/08 | 110,808 | 24.00 |
Jos A. Banks | 4,200 | 07/08 | 92,400 | 22.00 |
Chicos | 2,735 | 07/08 | 68,375 | 25.00 |
Borders Books | 19,001 | 07/08 | 265,063 | 13.95 |
Planet Sub | 3,147 | 07/08 | 84,969 | 27.00 |
Claire's | 1,200 | 08/08 | 36,000 | 30.00 |
Maurices | 3,784 | 08/08 | 90,816 | 24.00 |
Select Comfort | 2,158 | 10/08 | 64,740 | 30.00 |
Archivers | 5,957 | 01/09 | 119,140 | 20.00 |
Hallmark | 3,484 | 03/09 | 71,422 | 20.50 |
2nd Swing | 3,580 | 04/09 | 93,080 | 26.00 |
J. Jill | 4,085 | 07/13 | 122,550 | 30.00 |
Chipolte | 2,801 | 07/13 | 78,428 | 28.00 |
Yankee Candle | 1,925 | 07/13 | 48,125 | 25.00 |
Red Star Tavern | 7,209 | 08/13 | 209,061 | 29.00 |
Christopher & Banks | 3,500 | 08/13 | 91,000 | 26.00 |
Kirklands | 4,935 | 01/14 | 108,570 | 22.00 |
Talbots | 4,501 | 01/16 | 117,026 | 26.00 |
In general, each tenant will pay its proportionate share of real estate taxes, insurance and common area maintenance costs, although the leases with some tenants may provide that the tenant's liability for such expenses is limited in some way, usually so that their liability for such expenses does not exceed a specified amount.
Terminated Contracts
Our Board of Directors previously approved the acquisition of Shaw's Supermarket in Bristol, Connecticut. Based on information received during our due diligence process, we have decided not to acquire the property.
Plan of Distribution
The following new subsection is inserted at the end of this section on page 148 our prospectus.
Update
The following table updates shares sold in our offerings as of April 6, 2004:
Gross | Commission and fees | Net | ||
Shares | proceeds ($) | ($) (1) | proceeds ($) | |
From our advisor | 20,000 | 200,000 | - | 200,000 |
Our first offering began September 15, 2003: | 50,118,833 | 501,146,458 | 52,309,223 | 448,837,235 |
Shares sold pursuant to our distribution reinvestment program | 374,211 | 3,555,009 | - | 3,555,009 |
50,513,044 | 504,901,467 | 52,309,223 | 452,592,244 |
(1) Inland Securities Corporation serves as dealer manager of this offering and is entitled to receive selling commissions and certain other fees, as discussed further in our prospectus.