Filed pursuant to 424(b)(3)
Registration #333-103799
SUPPLEMENT NO. 42
DATED NOVEMBER 24, 2004
TO THE PROSPECTUS DATED SEPTEMBER 15, 2003
OF INLAND WESTERN RETAIL REAL ESTATE TRUST, INC.
We are providing this Supplement No. 42 to you in order to supplement our prospectus. This supplement updates information in the "Borrowing", "Real Property Investments" and "Plan of Distribution" sections of our prospectus.This Supplement No. 42 supplements, modifies or supersedes certain information contained in our prospectus, Supplement No. 41 dated November 16, 2004, Supplement No. 40 dated November 9, 2004, Supplement No. 39 dated November 1, 2004, Supplement No. 38 dated October 22, 2004, and Supplement No. 37 dated October 13, 2004, (Supplement No. 37 superseded certain information contained in our prospectus and prior supplements dated between October 23, 2003 and October 13, 2004), and must be read in conjunction with our prospectus.
Borrowing
The discussion under this section, which starts on page 91 of our prospectus, is modified and supplemented by the following information regarding our borrowing policies.
Our board of directors adopted a policy to delegate to management the ability to obtain the unsecured line of credit facility with Key Bank for up to $100,000,000. The commitment letter was signed on November 17, 2004, and will have optional unsecured borrowing capacity of $150,000,000 for a total unsecured borrowing capacity of $250,000,000. The facility will have an initial term of one year with two one year extension options, and will replace the current line on or about December 1, 2004, subject to final documentation.
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.
Edgemont Town Center, Homewood, Alabama
On November 24, 2004, we purchased an existing shopping center known as Edgemont Town Center, containing 77,655 gross leasable square feet. The center is located at 411 Green Springs Highway in Homewood, Alabama.
We purchased this property from an unaffiliated third party. Our total acquisition cost was approximately $15,639,000. 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 $201 per square foot of leasable space.
We purchased this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Publix, leases more than 10% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Publix | 44,840 | 58 | 12.00 | 11/03 | 12/23 |
For federal income tax purposes, the depreciable basis in this property will be approximately $11,729,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Edgemont Town Center was built in 2003. As of November 1, 2004, this property was 95% occupied, with a total 74,055 square feet leased to 15 tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Nextel Communications | 1,360 | 11/06 | 25,840 | 19.00 |
Crown Jewelry | 1,600 | 11/08 | 30,400 | 19.00 |
Mr. Burch Formalwear, Inc. | 2,000 | 11/08 | 38,000 | 19.00 |
Pet Supplies Plus | 6,000 | 12/08 | 114,000 | 19.00 |
Firehouse Subs | 1,600 | 12/08 | 30,400 | 19.00 |
Headstart Family Hair Salons | 1,680 | 01/09 | 23,940 | 14.25 |
Mobility Central, Inc. | 1,600 | 02/09 | 30,400 | 25.00 |
Sally Beauty Supplies | 1,615 | 08/09 | 32,300 | 20.00 |
EB Games | 1,200 | 10/09 | 30,000 | 25.00 |
L.V. Nails | 1,360 | 11/13 | 25,840 | 19.00 |
Hunan Wok | 1,600 | 02/14 | 30,400 | 19.00 |
Qdoba Mexican Grill * | 2,400 | 12/14 | 60,000 | 25.00 |
Bama Wings * | 1,200 | 12/14 | 30,000 | 25.00 |
Deep South Barbecue * | 4,000 | 01/15 | 76,000 | 19.00 |
Publix | 44,840 | 12/23 | 538,080 | 12.00 |
* Ten year lease term has not yet commenced, however, the expiration date may change based upon the tenant's actual occupancy date.
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.
University Town Center, Tuscaloosa, Alabama
On November 24, 2004, we purchased an existing shopping center known as University Town Center, containing 57,250 gross leasable square feet. The center is located at 1190 University Boulevard in Tuscaloosa, Alabama.
We purchased this property from an unaffiliated third party. Our total acquisition cost was approximately $10,569,000. 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 $185 per square foot of leasable space.
We purchased this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Publix, leases more than 10% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Publix | 28,800 | 50 | 13.85 | 06/04 | 06/24 |
For federal income tax purposes, the depreciable basis in this property will be approximately $7,927,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
University Town Center was built in 2002. As of November 1, 2004, this property was 100% occupied, with a total 57,250 square feet leased to 15 tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Sun and Soul | 3,665 | 09/07 | 62,305 | 17.00 |
Movie Gallery | 2,411 | 10/07 | 40,987 | 17.00 |
The UPS Store | 2,479 | 12/07 | 44,622 | 18.00 |
Cold Stone Creamery | 1,713 | 01/08 | 39,399 | 23.00 |
Firehouse Subs | 1,827 | 01/08 | 34,713 | 19.00 |
Bad Ass Coffee | 1,947 | 02/08 | 44,781 | 23.00 |
Headstart Family Hair Salons | 1,485 | 02/08 | 34,155 | 23.00 |
Southtrust Bank (ATM) | 42 | 04/08 | 7,800 | 185.71 |
Private Gallery | 1,964 | 09/08 | 45,172 | 23.00 |
Nail Club | 1,449 | 02/09 | 27,531 | 19.00 |
The Buzz | 1,378 | 03/09 | 26,871 | 19.50 |
University Wireless | 3,022 | 07/09 | 57,418 | 19.00 |
Qdoba Mexican Grill | 2,641 | 11/12 | 60,743 | 23.00 |
Hud Guthrie's | 2,427 | 12/12 | 46,113 | 19.00 |
Publix | 28,800 | 06/24 | 398,880 | 13.85 |
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.
Zurich Towers, Schaumburg, Illinois
On November 23, 2004, we purchased two connecting, 20 story, tower office buildings, containing approximately 895,418 of gross leasable square feet. The towers are located at 1400-1450 E. American Lane in Schaumburg, Illinois.
We purchased this property from an unaffiliated third party. Our total acquisition cost was approximately $138,000,000. 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 $154 per square foot of leasable space.
We purchased this property with our own funds. On November 23, 2004, we obtained financing in the amount of $81,420,000. The loan requires interest only payments at an annual rate of 4.247% and matures December 2009.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenant would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Zurich American Insurance Company, leases 100% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis over the next twelve years.
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Zurich American Insurance Company | 895,418 | 100 | 9.92 | 11/04 | 11/16 |
For federal income tax purposes, the depreciable basis in this property is approximately $103,500,000. 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.
Oswego Commons, Oswego, Illinois
On November 23, 2004, we purchased 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 purchased this property from an unaffiliated third party. Our total acquisition cost was 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 was approximately $186 per square foot of leasable space.
We are purchasing this property with our own funds. On November 23, 2004, we obtained financing in the amount of $19,262,100. The loan requires interest only payments at an annual rate of 4.75% and matures December, 2009.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Three tenants, Dominick's, T.J. Maxx and OfficeMax, each lease more than 10% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | 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 $26,267,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Oswego Commons was constructed in phases from 2002 to 2004. As of November 1, 2004, this property was 98% occupied, with a total 183,950 square feet leased to 21 tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | 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 Home Care | 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.
Fox Creek Village, Longmont, Colorado
On November 22, 2004, we purchased a newly constructed shopping center known as Fox Creek Village, containing 139,730 gross leasable square feet which includes 39,200 square feet of ground lease space. The center is located at 1601 Pace Street and 815 East 175th Avenue in Longmont, Colorado.
We purchased this property from an unaffiliated third party. Our total acquisition cost was approximately $21,000,000. 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 $150 per square foot of leasable space.
We purchased this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, King Soopers, leases more than 10% of the total gross leasable area of the property under a lease and a ground lease. The leases with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
King Soopers | 68,657 | 49 | 10.12 | 11/03 | 11/23 |
King Soopers Fuel Site (Ground Lease) | 29,200 | 21 | N/A | 11/03 | 11/18 |
For federal income tax purposes, the depreciable basis in this property will be approximately $15,750,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Fox Creek Village was built during 2003 and 2004. As of November 1, 2004, this property was 86% occupied, with a total 120,162 square feet leased to 12 tenants and two ground lease tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Caliber Cleaners | 1,300 | 02/09 | 29,904 | 23.00 |
Cost Cutters | 1,300 | 02/09 | 29,904 | 23.00 |
Nicolo's Chicago Style Pizza | 2,477 | 02/09 | 54,504 | 22.00 |
Eyeluminations | 1,400 | 02/09 | 30,804 | 22.00 |
Subway | 1,580 | 03/09 | 34,764 | 22.00 |
Starbucks Coffee | 1,500 | 06/09 | 40,500 | 27.00 |
Hi-Fi Nails | 1,300 | 05/09 | 29,904 | 23.00 |
Shape Up to Ship Out | 1,300 | 05/09 | 27,300 | 21.00 |
Squeeze International | 1,400 | 08/09 | 31,500 | 22.50 |
PostNet | 1,300 | 09/09 | 28,596 | 22.00 |
Vino Cellars Wine & Liquor | 3,948 | 01/14 | 82,908 | 21.00 |
King Soopers Fuel Site (Ground Lease) | 29,200 | 11/18 | 20,000 | N/A |
King Soopers | 68,657 | 11/23 | 695,100 | 10.12 |
World Savings Bank (Ground Lease) | 3,500 | 08/24 | 88,000 | 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.
Wilshire Plaza III, Kansas City, Missouri
On November 17, 2004, we finalized our purchase of 88,248 gross leasable square feet of the newly constructed single tenant space that is part of a shopping center known as Wilshire Plaza III. The center is located at I-35 and Highway 152 in Kansas City, Missouri.
We purchased this property from an unaffiliated third party. Our total acquisition cost was approximately $9,850,000. 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 $112 per square foot of leasable space.
On November 17, 2004, we obtained financing in the amount of $5,417,500. The loan requires interest only payments at an annual rate of 5.12% and matures in November 2009.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Kohl's, leases 100% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Kohl's | 88,248 | 100 | 8.37 | 11/04 | 01/24 |
For federal income tax purposes, the depreciable basis in this property will be approximately $7,387,500. 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.
Henry Town Center, McDonough, Georgia
We anticipate purchasing 444,296 gross leasable square feet (which includes 63,354 square feet of ground lease space) of a 722,244 square foot shopping center known as Henry Town Center. The center is located at I-75 and Jonesboro Road in McDonough, Georgia.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $62,000,000. 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 is expected to be approximately $140 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Two tenants, BJ's Wholesale Club and Belk, each lease more than 10% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | % of Total | Per Square | |||
GLA Leased | Phase I | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
BJ's Wholesale Club | 115,396 | 26 | 9.00 | 05/02 | 05/22 |
Belk (Ground Lease) | 58,267 | 13 | N/A | 06/02 | 07/22 |
For federal income tax purposes, the depreciable basis in this property will be approximately $46,500,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
The portion of Henry Town Center which we anticipate purchasing was built in 2002. As of November 1, 2004, the property was 100% leased to 42 tenants and two ground lease tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Friedman's Jewelers | 2,386 | 07/05 | 42,948 | 18.00 |
Cellular Depot | 1,155 | 07/05 | 24,925 | 21.58 |
Water Sports South | 1,200 | 01/06 | 21,600 | 18.00 |
H & R Block | 1,986 | 05/07 | 34,755 | 17.50 |
Famous Footwear | 10,000 | 07/07 | 145,000 | 14.50 |
Sally Beauty Supply | 1,400 | 07/07 | 27,300 | 19.50 |
GNC | 1,200 | 07/07 | 24,000 | 20.00 |
Oreck Home Care | 1,600 | 07/07 | 27,200 | 17.00 |
Hibbett Sporting Goods | 5,000 | 08/07 | 75,000 | 15.00 |
Fantastic Sam's | 1,600 | 08/07 | 30,400 | 19.00 |
Motherhood Maternity | 1,600 | 08/07 | 38,000 | 23.75 |
Dollar Exclusive | 3,200 | 09/07 | 54,400 | 17.00 |
Dessert Factory | 1,200 | 09/07 | 21,600 | 18.00 |
Nails & Tan | 1,200 | 09/07 | 20,400 | 17.00 |
EB Games | 1,600 | 09/07 | 28,800 | 18.00 |
Subway Real Estate | 1,600 | 10/07 | 32,960 | 20.60 |
Hong Kong Cafe | 1,400 | 10/07 | 23,800 | 17.00 |
Orthodontic Centers | 3,235 | 11/07 | 58,230 | 18.00 |
Dress Barn | 7,200 | 12/07 | 86,400 | 12.00 |
The School Box | 4,800 | 12/07 | 72,000 | 15.00 |
Planet Beach Real Estate | 1,200 | 12/07 | 22,200 | 18.50 |
Scrap Happy | 3,000 | 12/07 | 51,000 | 17.00 |
Mattress King | 4,685 | 12/07 | 81,987 | 17.50 |
Liberty Mutual Insurance | 1,400 | 01/08 | 24,500 | 17.50 |
RadioShack | 2,786 | 02/08 | 44,576 | 16.00 |
Gloria's Hallmark | 4,500 | 02/08 | 72,000 | 16.00 |
Lane Bryant | 4,800 | 03/08 | 79,200 | 16.50 |
Gecko Grill | 1,600 | 03/08 | 27,200 | 17.00 |
Serenity Spa & Salon | 2,400 | 04/08 | 40,800 | 17.00 |
Michael's | 23,754 | 02/12 | 237,540 | 10.00 |
Marshalls | 30,000 | 05/12 | 226,500 | 7.55 |
Longhorn (Ground Lease) | 5,087 | 06/12 | 81,500 | N/A |
Payless Shoesource | 2,800 | 06/12 | 54,404 | 19.43 |
Pier 1 Imports | 10,000 | 08/12 | 155,000 | 15.50 |
Staples | 24,229 | 08/12 | 230,175 | 9.50 |
Woody's Bar B Que | 5,080 | 08/12 | 87,478 | 17.22 |
Cici's Pizza | 4,200 | 09/12 | 67,200 | 16.00 |
Ross Dress for Less | 30,187 | 01/13 | 324,510 | 10.75 |
Bath & Body Works | 3,000 | 01/13 | 59,700 | 19.90 |
Books-A-Million | 12,510 | 01/13 | 125,100 | 10.00 |
Bed, Bath & Beyond | 19,978 | 01/13 | 214,764 | 10.75 |
PETsMART | 18,875 | 08/17 | 202,906 | 10.75 |
BJ's Wholesale Club | 115,396 | 05/22 | 1,038,564 | 9.00 |
Belk (Ground Lease) | 58,267 | 07/22 | 203,934 | 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.
Gateway Station, College Station, Texas
We anticipate purchasing a newly constructed retail building known as Gateway Station, containing 23,438 gross leasable square feet. The center is located at 1501 University Drive at Loop 6 in College Station, Texas.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $6,500,000. 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 $277 per square foot of leasable space.
We anticipate purchasing this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Four tenants, Kirkland's, Talbots, Joseph A. Banks and Chico's, each lease more than 10% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Kirkland's | 5,000 | 21 | 22.00 | 06/04 | 01/15 |
Talbots | 4,200 | 18 | 18.00 | 08/04 | 01/15 |
Joseph A. Banks | 3,905 | 17 | 20.00 | 06/04 | 01/15 |
Chico's | 2,740 | 12 | 20.00 | 06/04 | 06/09 |
For federal income tax purposes, the depreciable basis in this property will be approximately $4,875,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Gateway Station was built during 2003 and 2004. As of November 1, 2004, this property was 91% occupied, with a total 21,291 square feet leased to seven tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Chico's | 2,740 | 06/09 | 54,806 | 20.00 |
Uniquely U | 1,501 | 11/09 | 36,000 | 23.98 |
Heartworks * | 2,191 | 11/09 | 54,774 | 25.00 |
Douglas Jewelers * | 1,754 | 03/10 | 43,850 | 25.00 |
Kirkland's | 5,000 | 01/15 | 110,000 | 22.00 |
Talbots | 4,200 | 01/15 | 75,600 | 18.00 |
Joseph A. Banks | 3,905 | 01/15 | 78,100 | 20.00 |
* Lease term has not yet commenced but commences upon the tenant's occupancy.
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.
Quail Springs, Oklahoma City, Oklahoma
We anticipate purchasing a freestanding retail building located at the Quail Springs Shopping Center, containing 100,671 gross leasable square feet. The center is located at 2201 West Memorial Road in Oklahoma City, Oklahoma.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $10,450,000. 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 $104 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Two tenants, Best Buy and Gordmans, each lease 100% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
Base Rent | ||||||
Approximate | Per Square | |||||
GLA Leased | % of Total | Renewal | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Options | Annum ($) | Beginning | To |
Best Buy | 45,545 | 45 | 3/5 yr. | 5.75 | 11/04 | 01/15 |
Gordmans | 55,126 | 55 | 4/5 yr. | 9.10 | 10/03 | 01/14 |
For federal income tax purposes, the depreciable basis in this property will be approximately $7,838,000. 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.
McAllen Shopping Center, McAllen, Texas
We anticipate purchasing a newly constructed shopping center known as McAllen Shopping Center, containing 17,625 gross leasable square feet. The center is located at 10th Street and Trenton Road in McAllen, Texas.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $4,150,000. 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 $235 per square foot of leasable space.
We anticipate purchasing this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Four tenants, Payless Shoesource, RadioShack, Hollywood Video, and Dr. Fiona Kolia, Optometrist, each lease more than 10% of the total gross leasable area of the property. The leases with these tenants require the tenants to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Payless Shoesource | 2,800 | 16 | 18.25 | 08/03 | 07/08 |
RadioShack | 2,500 | 14 | 19.00 | 11/04 | 03/09 |
Hollywood Video | 6,282 | 36 | 18.50 | 11/03 | 10/13 |
Dr. Fiona Kolia, Optometrist | 1,736 | 10 | 19.50 | 11/03 | 01/08 |
For federal income tax purposes, the depreciable basis in this property will be approximately $3,113,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
McAllen Shopping Center was built during 2004. As of November 1, 2004, this property was 100% occupied, with a total 17,625 square feet leased to seven tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Dr. Fiona Kolia, Optometrist | 1,736 | 01/08 | 33,860 | 19.50 |
Classic Cleaners | 1,400 | 07/08 | 26,600 | 19.00 |
Payless Shoesource | 2,800 | 07/08 | 51,100 | 18.25 |
RadioShack | 2,500 | 03/09 | 47,500 | 19.00 |
Sally Beauty Supply | 1,500 | 04/09 | 33,750 | 22.50 |
Just a Cut | 1,407 | 01/13 | 25,326 | 18.00 |
Hollywood Video | 6,282 | 10/13 | 116,217 | 18.50 |
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.
Evans Towne Centre, Augusta, Georgia
We anticipate purchasing an existing shopping center known as Evans Towne Centre, containing 75,695 gross leasable square feet. The center is located at 4274 Washington Road in Augusta, Georgia.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $8,880,000. 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 $117 per square foot of leasable space.
We anticipate purchasing this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Publix, leases more than 10% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Publix | 47,955 | 63 | 8.25 | 06/95 | 06/15 |
For federal income tax purposes, the depreciable basis in this property will be approximately $6,660,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Evans Towne Center was built in 1995. As of November 1, 2004, this property was 97% occupied, with a total 73,295 square feet leased to 14 tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Evans Hibachi | 2,800 | 01/06 | 32,200 | 11.50 |
Gorins Cafe & Grill | 1,200 | 03/06 | 14,832 | 12.36 |
Great Expectations Precision Haircutters | 2,100 | 04/06 | 28,119 | 13.39 |
Physical Therapy Associates | 2,240 | 04/06 | 26,870 | 12.00 |
Classical Ballet Conservatory | 1,600 | 06/06 | 21,424 | 13.39 |
Master Cleaners | 1,200 | 09/06 | 15,600 | 13.00 |
Professional Network Support | 1,600 | 12/06 | 18,960 | 11.85 |
Quizno's | 1,600 | 01/07 | 20,800 | 13.00 |
The Augusta Chronicle | 4,000 | 02/08 | 44,000 | 11.00 |
Mai Thai Restaurant | 1,400 | 04/08 | 18,018 | 12.87 |
U.S. Nails | 1,200 | 09/08 | 15,600 | 13.00 |
Sun Rayz Tanning | 3,200 | 01/09 | 35,200 | 11.00 |
Top Shelf Cigar & Tobacco Shoppe | 1,200 | 07/09 | 15,600 | 13.00 |
Publix | 47,955 | 06/15 | 395,629 | 8.25 |
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.
Irmo Station, Columbia, South Carolina
We anticipate purchasing an existing shopping center known as Irmo Station, containing 99,619 gross leasable square feet. The center is located at 7467 St. Andrews Road in Columbia, South Carolina.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $13,100,000. 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 $131 per square foot of leasable space.
We anticipate purchasing this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
One tenant, Kroger, leases more than 10% of the total gross leasable area of the property. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | Per Square | ||||
GLA Leased | % of Total | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Kroger | 56,942 | 57 | 9.71 | 10/99 | 10/19 |
For federal income tax purposes, the depreciable basis in this property will be approximately $9,825,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
Irmo Station was built in phases in 1980 and 1985, with an expansion of one tenant's space in 1999. As of November 1, 2004, this property was 91% occupied, with a total 90,960 square feet leased to 17 tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Dr. John Edwards, DDS | 1,750 | 03/05 | 31,500 | 18.00 |
Hemingway's Saloon | 5,550 | 04/05 | 30,803 | 5.55 |
Invitation Station | 2,205 | 08/05 | 24,255 | 11.00 |
The Cutting Point | 1,050 | 09/05 | 14,175 | 13.50 |
Dollar Tree Store | 6,892 | 01/06 | 55,136 | 8.00 |
Pizza Hut | 1,470 | 05/06 | 21,771 | 14.81 |
Julie Stephens Agency | 1,050 | 06/06 | 13,497 | 12.85 |
Wilson Wireless | 1,000 | 10/06 | 18,000 | 18.00 |
Columbia Conservatory | 1,761 | 05/07 | 19,899 | 11.30 |
Irmo Interiors | 2,000 | 07/07 | 30,000 | 15.00 |
Kroger Liquor | 1,250 | 01/08 | 15,625 | 12.50 |
Firehouse Subs | 1,750 | 06/08 | 29,750 | 17.00 |
Han's Alterations | 1,050 | 03/09 | 14,595 | 13.90 |
Tripp's Cleaners | 1,250 | 05/09 | 18,125 | 14.50 |
ITA Taekwondo Academy | 2,940 | 08/09 | 33,810 | 11.50 |
Lovely Nails | 1,050 | 12/09 | 13,650 | 13.00 |
Kroger | 56,942 | 10/19 | 552,800 | 9.71 |
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.
Gateway Pavilion, Avondale, Arizona
We anticipate purchasing 318,410 gross leasable square feet of a 620,000 square foot newly constructed shopping center known as Gateway Pavilion, containing 620,000 gross leasable square feet. We will have the option to purchase the remaining portion upon completion during 2005. The center is located at Interstate 10 and 101 Loop Freeway in Avondale, Arizona.
We anticipate purchasing this property from an unaffiliated third party. Our total acquisition cost is expected to be approximately $68,768,000. 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 $216 per square foot of leasable space.
We intend to purchase this property with our own funds. However, we expect to place financing on the property at a later date.
We do not intend to make significant repairs and improvements to this property over the next few years. However, if we were to make any repairs or improvements, the tenants would be obligated to pay a substantial portion of any monies spent pursuant to the provisions of their respective leases.
Three tenants, Circuit City, Sports Authority and Mor Furniture, lease more than 10% of the total gross leasable area of the property. The lease term will be determined in accordance with the tenant's commencement date. The lease with this tenant requires the tenant to pay base annual rent on a monthly basis as follows:
Base Rent | |||||
Approximate | % of Total | Per Square | |||
GLA Leased | Phase I | Foot Per | Lease | Term | |
Lessee | (Sq. Ft.) | GLA | Annum ($) | Beginning | To |
Circuit City | 32,500 | 10 | 13.08 | 12/03 | 01/19 |
Sports Authority | 35,700 | 11 | 11.50 | 10/03 | 01/14 |
Mor Furniture * | 35,000 | 11 | 9.90 | 12/04 | 11/14 |
* Ten year lease term has not yet commenced, however, the expiration date may change based upon the tenant's actual occupancy date.
For federal income tax purposes, the depreciable basis in this property will be approximately $51,576,000. When we calculate depreciation expense for tax purposes, we will use the straight-line method. We depreciate buildings and improvements based upon estimated useful lives of 40 and 20 years, respectively.
The portion of Gateway Pavilion which we anticipate purchasing was newly constructed between 2003 and 2004. As of November 1, 2004, this property was 92% leased, with a total of 292,475 square feet leased to 40 tenants. The following table sets forth certain information with respect to those leases:
Approximate GLA Leased | Current Annual | Base Rent Per Square Foot | ||
Lessee | (Sq. Ft.) | Lease Ends | Rent ($) | Per Annum ($) |
Mattress Outlet | 3,262 | 01/08 | 81,550 | 25.00 |
Cold Stone Creamery | 1,400 | 02/08 | 36,596 | 26.14 |
T-Mobile | 2,200 | 02/08 | 61,600 | 28.00 |
Great Clips | 1,200 | 02/08 | 31,200 | 26.00 |
Game Stop | 1,505 | 02/08 | 39,130 | 26.00 |
Port of Subs | 1,800 | 03/08 | 46,800 | 26.00 |
Cactus Creek | 1,300 | 05/08 | 33,800 | 26.00 |
Studio 101 | 1,261 | 11/08 | 30,264 | 24.00 |
Liberty Fitness | 1,653 | 12/08 | 38,019 | 23.00 |
AT&T Wireless | 1,300 | 12/08 | 35,100 | 27.00 |
Eagle Flooring | 3,220 | 12/08 | 81,272 | 25.24 |
Tan Frenzee | 1,443 | 01/09 | 36,075 | 25.00 |
Jamba Juice | 1,200 | 06/09 | 33,600 | 28.00 |
Remedy Temp, Inc. | 1,200 | 06/09 | 32,400 | 27.00 |
Johnny Rockets * | 2,368 | 09/09 | 59,200 | 25.00 |
Ray's Pizza | 1,980 | 04/11 | 51,480 | 26.00 |
Saba's Western Wear | 4,509 | 06/11 | 54,108 | 12.00 |
Native New Yorker | 7,001 | 03/13 | 138,023 | 19.71 |
La Nails | 2,200 | 03/13 | 55,000 | 25.00 |
Sunny Neigh DDS | 2,000 | 03/13 | 51,000 | 25.50 |
Koyoto Bowl | 1,980 | 03/13 | 43,560 | 22.00 |
Panda Express | 2,256 | 03/13 | 58,656 | 26.00 |
Quizno's | 1,472 | 03/13 | 36,800 | 25.00 |
Baja Fresh Mexican Grill | 2,969 | 04/13 | 71,256 | 24.00 |
Starbucks | 1,504 | 08/13 | 42,112 | 28.00 |
Marshalls | 28,150 | 10/13 | 267,425 | 9.50 |
Bed, Bath & Beyond | 25,063 | 01/14 | 275,693 | 11.00 |
Carrabbas | 6,100 | 01/14 | 86,986 | 14.26 |
Sports Authority | 35,700 | 01/14 | 410,550 | 11.50 |
PETCO * | 14,638 | 08/14 | 242,259 | 16.55 |
Peter Piper Pizza* | 10,000 | 09/14 | 180,000 | 18.00 |
The Vitamin Shoppe * | 4,500 | 10/14 | 135,000 | 30.00 |
Mor Furniture * | 35,000 | 11/14 | 346,500 | 9.90 |
Krispy Creme Doughnuts | 4,200 | 12/18 | 80,000 | 19.05 |
Borders Books | 20,000 | 01/19 | 245,000 | 12.25 |
Circuit City | 32,500 | 01/19 | 425,100 | 13.08 |
Red Robin | 7,000 | 02/19 | 85,000 | 12.14 |
Paul Lee's Chinese Kitchen * | 6,000 | 10/19 | 87,500 | 14.58 |
Village Inn * | 4,441 | 11/19 | 140,025 | 31.53 |
McDonalds | 5,000 | 09/23 | 72,500 | 14.50 |
* Lease terms have not yet commenced, however, the expiration date may change based upon the tenant's actual occupancy date.
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 November 19, 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: | 183,646,056 | 1,836,380,577 | 191,395,924 | 1,644,984,653 |
Shares sold pursuant to our distribution reinvestment program | 2,530,957 | 24,044,093 | - | 24,044,093 |
186,197,013 | 1,860,624,670 | 191,395,924 | 1,669,228,746 |
(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.