Filed pursuant to 424(b)(3)
Registration #333-103799
SUPPLEMENT NO. 35
DATED OCTOBER 4, 2004
TO THE PROSPECTUS DATED SEPTEMBER 15, 2003
OF INLAND WESTERN RETAIL REAL ESTATE TRUST, INC.
We are providing this Supplement No. 35 to you in order to supplement our prospectus. This supplement updates information in the "Real Property Investments" and "Plan of Distribution" sections of our prospectus.This Supplement No. 35 supplements, modifies or supersedes certain information contained in our prospectus, Supplement No. 34 dated September 27, 2004, and Supplement No. 33 dated September 15, 2004, (Supplement No. 33 superseded certain information contained in our prospectus and prior supplements dated between October 23, 2003 and September 10, 2004), and must be read in conjunction with our prospectus.
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.
GMAC Insurance Office Building, Winston-Salem, North Carolina
On September 29, 2004, we purchased a commercial office complex, containing approximately 501,064 of gross leasable square feet. The property is comprised of an 18-story office building, a six-story office building and various parcels of land that are used as surface and deck parking lots. The complex is located at 500 West 5th Street in Winston-Salem, North Carolina.
We purchased this property from an unaffiliated third party. Our total acquisition cost was approximately $60,000,000. 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 $120 per square foot of leasable space.
We purchased this property with our own funds. On September 29, 2004, we obtained financing in the amount of $33,000,000. The loan requires interest only payments at an annual interest rate of 4.61% and matures October 2009.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenant would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, GMAC Insurance, leases 100% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis over the next ten years.
|
|
| Base Rent |
|
|
| Approximate |
| Per Square |
|
|
| GLA Leased | % of Total | Foot Per | Lease | Term |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
GMAC Insurance | 501,064 | 100 | 10.31 | 10/04 | 09/09 |
|
|
| 10.51 | 10/09 | 09/10 |
|
|
| 10.72 | 10/10 | 09/11 |
|
|
| 10.93 | 10/11 | 09/12 |
|
|
| 11.14 | 10/12 | 09/13 |
|
|
| 11.36 | 10/13 | 09/14 |
For federal income tax purposes, the depreciable basis in this property is approximately $45,000,000. 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.
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 the properties, the tenants or in the local economic conditions;
- our receipts of sufficient net proceeds from this offering and financing proceeds to make these acquisition; 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 each property, 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.
Publix Shopping Center, Mt. Pleasant, South Carolina
We anticipate purchasing a newly constructed shopping center known as Publix Shopping Center, containing 63,864 gross leasable square feet. The center is located at US Highway 17 and Park West Boulevard in Mt. Pleasant, South Carolina.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $12,101,000. These amounts 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 $189 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Publix, leases more than 10% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
|
|
| Base Rent |
|
|
| Approximate |
| Per Square |
|
|
| GLA Leased | % of Total | Foot Per | Lease | Term |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
|
|
|
|
|
|
Publix | 44,840 | 70 | 11.50 | 04/04 | 04/24 |
For federal income tax purposes, the depreciable basis in this property will be approximately $9,076,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Publix Center is newly constructed and was completed during 2004. As of October 1, 2004, the property was 92% leased to 10 tenants. The following table sets forth certain information with respect to those leases:
| Approximate GLA Leased |
| Current Annual | Base Rent Per Square Foot |
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
|
|
|
|
|
O'Neill Liquor | 1,418 | 04/09 | 28,324 | 19.97 |
Zone 3 Entertainment | 3,750 | 04/09 | 67,500 | 18.00 |
Lady Fitness | 1,507 | 05/09 | 28,633 | 19.00 |
Dry Cleaner | 1,000 | 05/09 | 19,500 | 19.50 |
Cellular Wireless | 1,000 | 06/09 | 21,500 | 21.50 |
Pak Mail | 1,000 | 06/09 | 21,500 | 21.50 |
Chinese Restaurant | 1,656 | 07/09 | 33,120 | 20.00 |
Chiropractor | 1,412 | 07/09 | 27,534 | 19.50 |
Nail Salon | 1,000 | 07/09 | 20,000 | 20.00 |
Publix | 44,840 | 04/24 | 515,660 | 11.50 |
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.
Oswego Commons, Oswego, Illinois
We anticipate purchasing a portion of an existing shopping center known as Oswego Commons. This transaction is comprised of 188,150 gross leasable square feet. The center is located at 3080 Route 34 in Oswego, Illinois.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $35,022,000. 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 $186 per square foot of leasable space.
We anticipate purchasing this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Three tenants, Dominick's, T.J. Maxx and OfficeMax, each lease more than 10% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
|
|
| Base Rent |
|
|
| Approximate |
| Per Square |
|
|
| GLA Leased | % of Total | Foot Per | Lease | Term |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
|
|
|
|
|
|
Dominick's | 65,844 | 35 | 12.21 | 03/02 | 03/22 |
|
|
|
|
|
|
T.J. Maxx | 28,144 | 15 | 10.20 | 10/02 | 09/12 |
|
|
|
|
|
|
OfficeMax | 20,015 | 11 | 14.00 | 11/03 | 10/18 |
For federal income tax purposes, the depreciable basis in this property will be approximately $26,267,000 When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Oswego Commons was constructed in phases from 2002 to 2004. As of October 1, 2004, this property was 98% occupied, with a total 183,950 square feet leased to 21 tenants. The following table sets forth certain information with respect to those leases:
| Approximate GLA Leased |
| Current Annual | Base Rent Per Square Foot |
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
|
|
|
|
|
3 Day Blinds | 1,802 | 09/07 | 44,100 | 24.47 |
Quizno's | 1,612 | 09/07 | 36,864 | 22.87 |
Lee Nails | 919 | 10/07 | 22,938 | 24.96 |
EB Games | 2,015 | 01/08 | 47,352 | 23.50 |
All Cleaners | 1,100 | 01/08 | 28,920 | 26.29 |
Lemstone | 2,334 | 10/08 | 44,340 | 19.00 |
American Mattress | 4,200 | 03/09 | 92,400 | 22.00 |
Oreck | 1,500 | 05/09 | 34,500 | 23.00 |
Hallmark | 4,413 | 01/10 | 72,240 | 16.37 |
T-Mobile | 1,920 | 12/11 | 57,900 | 30.16 |
Great Clips | 1,163 | 07/12 | 27,660 | 23.78 |
Panera Bread | 4,200 | 09/12 | 96,600 | 23.00 |
T.J. Maxx | 28,144 | 09/12 | 287,000 | 10.20 |
Coldstone Creamery | 1,400 | 01/13 | 33,600 | 24.00 |
Payless Shoes | 2,496 | 02/13 | 52,416 | 21.00 |
Famous Footwear | 9,773 | 03/13 | 134,376 | 13.75 |
Party City | 12,012 | 03/13 | 176,448 | 14.69 |
Petco | 13,788 | 10/13 | 181,308 | 13.15 |
Zales Jewelry | 3,300 | 04/14 | 79,200 | 24.00 |
OfficeMax | 20,015 | 10/18 | 280,200 | 14.00 |
Dominick's | 65,844 | 03/22 | 804,000 | 12.21 |
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.
Casa Paloma Shopping Center, Chandler, Arizona
We anticipate purchasing an existing shopping center known as Casa Paloma Shopping Center, containing 130,096 gross leasable square feet. The center is located at 7131 W. Ray Road in Chandler, Arizona.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $43,136,000. 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 $332 per square foot of leasable space.
We anticipate purchasing this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Two tenants, AJ's Fine Foods and Creative Leather, each lease more than 10% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
|
|
| Base Rent |
|
|
| Approximate |
| Per Square |
|
|
| GLA Leased | % of Total | Foot Per | Lease | Term |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
|
|
|
|
|
|
AJ's Fine Foods | 26,500 | 20 | 11.20 | 04/00 | 04/25 |
|
|
|
|
|
|
Creative Leather | 13,249 | 10 | 15.50 | 03/00 | 05/10 |
For federal income tax purposes, the depreciable basis in this property will be approximately $32,352,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Casa Paloma Shopping Center was built in 2000. As of October 1, 2004, this property was 92% occupied, with a total 120,298 square feet leased to 25 tenants. The following table sets forth certain information with respect to those leases:
| Approximate GLA Leased |
| Current Annual | Base Rent Per Square Foot |
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
|
|
|
|
|
Billy Lewis | 2,089 | 03/05 | 59,056 | 28.27 |
Banana Republic | 7,000 | 04/05 | 88,000 | 12.57 |
Thomas Kinkade Gallery | 1,200 | 05/05 | 44,400 | 37.00 |
ALLTEL | 2,731 | 06/05 | 104,488 | 38.26 |
Coffin & Trout Fine Jewelers | 3,525 | 07/05 | 147,979 | 41.98 |
Cold Stone Creamery | 1,205 | 07/05 | 45,573 | 37.82 |
Valley Nails | 1,225 | 03/06 | 44,174 | 36.06 |
The Gap & Gap Kids | 9,000 | 03/06 | 180,000 | 20.00 |
Paris Paris | 1,200 | 07/08 | 39,600 | 33.00 |
Polka Dot Dreams | 1,178 | 12/08 | 41,230 | 35.00 |
Bath & Body Works | 2,400 | 01/09 | 61,800 | 25.75 |
Ritz Camera | 2,744 | 02/09 | 80,948 | 29.50 |
T-Mobile | 1,500 | 04/09 | 51,000 | 34.00 |
Rolf's Salon | 2,400 | 01/10 | 82,800 | 34.50 |
Chico's | 2,000 | 01/10 | 65,280 | 32.64 |
White House/Black Market (Chico's) | 1,500 | 01/10 | 48,960 | 32.64 |
Showcase Home Entertainment (Tweeter) | 12,000 | 02/10 | 216,000 | 18.00 |
Sur La Table | 5,903 | 03/10 | 171,718 | 29.09 |
Tomaso's Restaurant | 6,794 | 05/10 | 165,502 | 24.36 |
Creative Leather | 13,249 | 05/10 | 205,360 | 15.50 |
Pei Wei Asian Diner (PF Chang's) | 2,800 | 06/10 | 95,200 | 34.00 |
Talbots | 4,091 | 01/11 | 109,434 | 26.75 |
Ann Taylor | 3,964 | 01/11 | 122,884 | 31.00 |
Bistro Isabele | 2,100 | 10/11 | 50,400 | 24.00 |
AJ's Fine Foods | 26,500 | 04/25 | 296,800 | 11.20 |
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.
Denton Crossing, Denton, Texas
We anticipate purchasing a shopping center that is in the final phase of construction, and which is known as Denton Crossing, that will contain 329,663 gross leasable square feet when completed. The center is located at 1800 S. Loop 288 in Denton, Texas.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $63,763,000. These amounts 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 $193 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Oshman's Sporting Goods, leases more than 10% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
|
|
| Base Rent |
|
|
| Approximate |
| Per Square |
|
|
| GLA Leased | % of Total | Foot Per | Lease | Term |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Oshman's Sporting Goods | 50,000 | 15 | 10.00 | 11/03 | 01/14 |
For federal income tax purposes, the depreciable basis in this property will be approximately $47,883,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Denton Crossing was constructed during 2003 and 2004. The property is currently leasing up the remaining vacancies and certain tenants have executed lease for retail space within the shopping center. As of October 1, 2004, the property was 85% leased to 33 tenants. The following table sets forth certain information with respect to those leases:
| Approximate GLA Leased |
| Current Annual | Base Rent Per Square Foot |
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
|
|
|
|
|
Dress Barn | 8,000 | 12/08 | 120,000 | 15.00 |
Lane Bryant | 5,000 | 10/08 | 95,000 | 19.00 |
Chipolte Mexican Grill | 2,578 | 12/08 | 61,872 | 24.00 |
Advance America | 1,440 | 12/08 | 34,560 | 24.00 |
Happy Nails | 1,300 | 12/08 | 27,235 | 20.95 |
Fantasy Nail | 1,200 | 12/08 | 27,600 | 23.00 |
Sally Beauty | 1,600 | 01/09 | 35,200 | 22.00 |
H & R Block | 2,000 | 01/09 | 47,000 | 23.50 |
Roly Poly | 1,200 | 01/09 | 29,100 | 24.25 |
Wing Pit | 1,807 | 03/09 | 45,175 | 25.00 |
Mattress Firm | 6,000 | 05/09 | 147,000 | 24.50 |
Mattress Giant | 4,553 | 05/09 | 104,719 | 23.00 |
T-Mobile | 1,873 | 06/09 | 45,345 | 24.21 |
Old Navy | 14,800 | 07/09 | 206,460 | 13.95 |
Wells Fargo Bank | 1,818 | 08/09 | 45,450 | 25.00 |
Sport Clips | 1,458 | 08/09 | 31,493 | 21.60 |
Rice Boxx Asian Cafe | 2,504 | 09/09 | 65,104 | 23.50 |
Thai Restaurant * | 2,000 | 09/09 | 46,000 | 25.00 |
Motherhood Maternity * | 1,800 | 09/09 | 41,400 | 23.00 |
New York Subway | 1,500 | 09/09 | 33,750 | 22.50 |
Carvel Ice Cream * | 1,207 | 09/09 | 30,175 | 25.00 |
T.J. Maxx | 28,000 | 09/13 | 259,000 | 9.25 |
Best Buy | 30,571 | 10/13 | 360,126 | 11.78 |
Famous Footwear | 10,000 | 10/13 | 145,000 | 14.50 |
Aveda * | 2,000 | 12/13 | 47,000 | 23.50 |
Hollywood Video | 6,350 | 01/14 | 125,984 | 19.84 |
Cost Plus World Market | 18,300 | 01/14 | 228,750 | 12.50 |
Oshman's Sporting Goods | 50,000 | 01/14 | 500,000 | 10.00 |
Bed, Bath & Beyond | 24,000 | 01/14 | 234,000 | 9.75 |
Michaels | 21,163 | 02/14 | 222,212 | 10.50 |
Pier 1 Imports | 9,500 | 02/14 | 152,000 | 16.00 |
Chaucers * | 10,000 | 09/14 | 170,000 | 17.00 |
Kirkland * | 5,000 | 09/14 | 115,000 | 23.00 |
* Lease term information is based on the estimated date the tenant begins occupancy and is not currently available.
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.
Magnolia Square, Houma, Louisiana
We anticipate purchasing a shopping center being built and which will be known as Magnolia Square, containing 115,746 gross leasable square feet. The center is located at Martin Luther King Boulevard in Houma, Louisiana.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $18,552,000. These amounts 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 $160 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Three tenants, Circuit City, Ross Stores and PETsMART, will lease more than 10% of the total gross leasable area of the property. The lease term will be determined in accordance with the tenant's commencement date. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
|
|
|
| Base Rent |
|
| Approximate |
| Per Square |
|
| GLA Leased | % of Total | Foot Per |
| Lessee * | (Sq. Ft.) | GLA | Annum ($) |
|
|
|
|
|
| Circuit City | 20,000 | 17 | 13.85 |
|
|
|
|
|
| Ross Stores | 30,186 | 26 | 9.25 |
|
|
|
|
|
| PETsMART | 20,030 | 17 | 12.50 |
* Lease term information is based on the date the tenant begins occupancy and is not currently available.
For federal income tax purposes, the depreciable basis in this property will be approximately $13,914,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Magnolia Square is being constructed during 2004. The property is currently leasing up the remaining vacancies and certain tenants have executed lease for retail space within the shopping center. As of August 1, 2004, the property was 90% leased to nine tenants. The following table sets forth certain information with respect to those leases:
| Approximate GLA Leased | Current Annual | Base Rent Per Square Foot |
Lessee | (Sq. Ft.) | Rent ($) | Per Annum ($) |
|
|
|
|
Circuit City | 20,000 | 277,000 | 13.85 |
Ross Dress for Less | 30,186 | 279,221 | 9.25 |
PETsMART | 20,030 | 250,375 | 12.50 |
Dress Barn | 7,700 | 109,725 | 14.25 |
Chuck E. Cheese | 7,000 | 126,000 | 18.00 |
Sally Beauty Supplies | 1,600 | 26,000 | 16.25 |
Dollar Tree | 10,030 | 72,718 | 7.25 |
Starbucks | 1,600 | 39,600 | 24.75 |
West Marine | 6,000 | 113,700 | 18.95 |
* Lease term information is based on the date the tenant begins occupancy and is not currently available.
In general, each tenant will pay its proportionate share of real estate taxes, insurance and common area maintenance costs, although the leases with some tenants may provide that the tenant's liability for such expenses is limited in some way, usually so that their liability for such expenses does not exceed a specified amount.
Plan of Distribution
The following new subsection is inserted at the end of this section on page 148 of our prospectus.
Update
The following table updates shares sold in our offering as of September 30, 2004:
|
| Gross | Commission and fees | Net |
| Shares | proceeds ($) | ($) (1) | proceeds ($) |
|
|
|
|
|
From our advisor | 20,000 | 200,000 | - | 200,000 |
|
|
|
|
|
Our offering began September 15, 2003: | 144,608,827 | 1,446,008,280 | 151,082,773 | 1,294,925,507 |
|
|
|
|
|
Shares sold pursuant to our distribution reinvestment program | 1,636,032 | 15,542,307 | - | 15,542,307 |
|
|
|
|
|
| 146,264,859 | 1,461,750,587 | 151,082,773 | 1,310,667,814 |
(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.