<PAGE>
FILED PURSUANT TO
RULE 424(B)(3)
FILE NO: 333-32099
WELLS REAL ESTATE INVESTMENT TRUST, INC.
SUPPLEMENT NO. 9 DATED SEPTEMBER 1, 1999 TO THE PROSPECTUS
DATED JANUARY 30, 1998
This document supplements, and should be read in conjunction with, the
Prospectus of Wells Real Estate Investment Trust, Inc. dated January 30, 1998,
as supplemented and amended by Supplement No. 1 dated April 20, 1998, Supplement
No. 2 dated June 30, 1998, Supplement No. 3 dated August 12, 1998, Supplement
No. 6 dated January 15, 1999, Supplement No. 7 dated April 15, 1999 and
Supplement No. 8 dated June 15, 1999 (collectively, the "Prospectus").
Supplement No. 6 included the information in and superseded Supplement No. 4
dated November 1, 1998 and Supplement No. 5 dated December 14, 1998. Unless
otherwise defined herein, capitalized terms used in this Supplement shall have
the same meanings as set forth in the Prospectus.
The purpose of this Supplement is to describe the following:
(i) The status of the offering of shares of common stock in Wells
Real Estate Investment Trust, Inc. (the "Company");
(ii) Revisions to the "Management" section of the Prospectus;
(iii) Revisions to "The Advisor and the Advisory Agreement" section
of the Prospectus;
(iv) Revisions to the "Distribution Policy" section of the
Prospectus;
(v) The Joint Venture Partnership Agreement entered into among
Wells Operating Partnership, L.P. ("Wells OP"), Wells Real Estate Fund XI, L.P.
("Wells Fund XI") and Wells Real Estate Fund XII, L.P. ("Wells Fund XII");
(vi) The acquisition of an interest in an office building in
Johnson County, Kansas (the "Sprint Building");
(vii) The acquisition of land in Richmond, Virginia by Wells OP and
the approximately 100,000 square foot office building to be developed thereon
(the "ABB Richmond Project")
(viii) The acquisition of an interest in a manufacturing and office
building in Chester County, Pennsylvania (the "Johnson Matthey Building");
(ix) The status of the Matsushita Project;
(x) Revisions to the "Management's Discussion and Analysis of
Financial Condition and Results of Operations" section of the Prospectus; and
(xi) Financial statements relating to the Sprint Building, the
Johnson Matthey Building and unaudited pro forma financial statements of the
Company.
1
<PAGE>
Status of the Offering
Pursuant to the Prospectus, the offering of shares in the Company
commenced on January 30, 1998. The Company commenced operations on June 5,
1998, upon the acceptance of subscriptions for the minimum offering of
$1,250,000 (125,000 Shares). As of August 20, 1999, the Company had raised a
total of $100,757,650 in offering proceeds (10,075,765 Shares).
Management
Directors and Executive Officers
Brian M. Conlon is no longer acting as an executive officer of the
Company, or as Vice President of Wells Real Estate Funds, Inc., Wells Capital,
Inc. (the "Advisor"), Wells Investment Securities, Inc. (the "Dealer Manager")
or Wells Development Corporation. Although the express terms of his severance
package have not been agreed to as of the date of this Supplement and he has not
actually resigned from these positions, the Board of Directors of the Company
has elected Douglas P. Williams, age 49, as successor Executive Vice President,
Secretary and Treasurer of the Company effective as of July 30, 1999.
Douglas P. Williams, who was elected as Executive Vice President,
Secretary and Treasurer of the Company on July 30, 1999, served as Vice
President, Controller of OneSource, Inc., a leading supplier of janitorial and
landscape services, from 1996 to 1999 where he was responsible for corporate-
wide accounting activities and financial analysis. Mr. Williams was employed by
ECC International Inc. ("ECC"), a supplier to the paper industry and to the
paint, rubber and plastic industries, from 1982 to 1995. While at ECC, Mr.
Williams served in a number of key accounting positions, including Corporate
Accounting Manager, U.S. Operations, Division Controller, Americas Region and
Corporate Controller, America/Pacific Division. Prior to joining ECC and for
one year after leaving ECC, Mr. Williams was employed by Lithonia Lighting, a
manufacturer of lighting fixtures, as a Cost and General Accounting Manager and
Director of Planning and Control. Mr. Williams started his professional career
as an auditor for KPMG Peat Marwick LLP.
Mr. Williams is a member of the American Institute of Certified Public
Accountants and the Georgia Society of Certified Public Accountants. Mr.
Williams received a bachelor of arts degree from Dartmouth College and a Masters
of Business Administration degree from the Amos Tuck School of Graduate Business
Administration at Dartmouth College.
The Advisor and the Advisory Agreement
The Advisor
As set forth above, Brian M. Conlon is no longer acting as an
executive officer of the Advisor. The Board of Directors of the Advisor has
elected Douglas P. Williams and Stephen G. Franklin as successor Senior Vice
Presidents of the Advisor effective as of July 30, 1999. In addition, Mr.
Williams was elected as successor Assistant Secretary of the Advisor. The
background of Douglas P. Williams is described above.
Stephen G. Franklin, Ph.D. most recently served as President of Global
Access Learning, an international executive education and management development
firm. From 1997 to 1999, Dr.
2
<PAGE>
Franklin served as President, Chief Academic Officer and Director of EduTrek
International, a publicly traded provider of international post-secondary
education that owns the American InterContinental University, with campuses in
Atlanta, Ft. Lauderdale, Los Angeles, Washington, D.C., London and Dubai. While
at EduTrek, he was instrumental in developing the Masters and Bachelors of
Information Technology, International MBA and Adult Evening BBA programs. Prior
to joining EduTrek, Dr. Franklin was Associate Dean of the Goizueta Business
School at Emory University and a former tenured Associate Professor of Business
Administration. He served on the founding Executive MBA faculty, and has taught
graduate, undergraduate and executive courses in Management and Organizational
Behavior, Human Resources Management and Entrepreneurship. He is also co-founder
and Director of the Center for Healthcare Leadership in the Emory University
School of Medicine. Dr. Franklin was a frequent guest lecturer at universities
throughout North America, Europe and South Africa.
In 1984, Dr. Franklin took a sabbatical from Emory University and
became Executive Vice President and a principal shareholder of Financial Service
Corporation ("FSC"), an independent financial planning broker-dealer. Dr.
Franklin and the other shareholders of FSC later sold their interests in FSC to
Mutual of New York Life Insurance Company.
Distribution Policy
The information contained on page 45 in the "Distribution Policy"
section of the Prospectus is revised as of the date of this Supplement by the
deletion of the second paragraph of that section and the insertion of the
following paragraph in lieu thereof:
Dividends will be paid on a quarterly basis regardless of the
frequency with which distributions are declared. Dividends will be paid to
investors who are stockholders as of the record dates selected by the
directors. The Company intends to calculate quarterly dividends based upon
daily record and dividend declaration dates with the result that investors
will be entitled to be paid dividends immediately upon their purchase of
shares. Generally, income distributed to stockholders will not be taxable
to the Company under federal income tax laws if the Company distributes at
least 95% of its annual taxable income. If Cash Available for Distribution
is insufficient to pay such distributions, the Company may obtain the
necessary funds by borrowing, issuing new securities, or selling assets.
These methods of obtaining funds could affect future distributions by
increasing operating costs. To the extent that distributions to
stockholders exceed the Company's current and accumulated earnings and
profits, such amounts will constitute a return of capital for federal
income tax purposes, although such distributions will not reduce
stockholders' aggregate Invested Capital.
The Wells Fund XI - Fund XII - REIT Joint Venture
On May 1, 1999, Wells OP and Wells Fund XI entered into a Joint
Venture Partnership Agreement (the "Joint Venture Agreement") for the purpose of
acquiring, owning, leasing, operating and managing real properties. On June 21,
1999, the Joint Venture Agreement was amended to admit Wells Real Estate Fund
XII, L.P. ("Wells Fund XII") as a joint venture partner. The joint venture
partnership is known as The Wells Fund XI - Fund XII - REIT Joint Venture (the
"XI-XII-REIT Joint Venture"). As of August 20, 1999, Wells OP had contributed
$12,193,732 and held an equity percentage interest in the joint venture of
53.67%; Wells Fund XI had contributed $8,024,797 and held an equity percentage
interest in the joint venture of 35.32%; and Wells Fund XII had contributed
$2,500,000 and held an equity percentage interest in the joint venture of
11.01%. All income, loss,
3
<PAGE>
profit, net cash flow, resale gain and sale proceeds of the XI-XII-REIT Joint
Venture are allocated and distributed between Wells OP, Wells Fund XI and Wells
Fund XII based upon their respective capital contributions to the joint venture.
Wells OP is acting as the initial Administrative Venturer of the XI-
XII-REIT Joint Venture and, as such, is responsible for establishing policies
and operating procedures with respect to the business and affairs of the joint
venture. However, approval of Wells Fund XI and Wells Fund XII will be required
for any major decision or any action which materially affects such joint venture
or its real properties.
The Sprint Building
Purchase of the Sprint Building. On July 2, 1999, the XI-XII-REIT Joint Venture
- -------------------------------
acquired a three-story office building containing approximately 68,900 rentable
square feet located in Leawood, Johnson County, Kansas (the "Sprint Building")
from Bridge Information Systems America, Inc. ("Bridge"), pursuant to that
certain Agreement for the Purchase and Sale of Property between Bridge and Wells
Capital, Inc., the Advisor. Bridge is not in any way affiliated with the
Company or its Advisor.
The rights under the agreement were assigned by Wells Capital, Inc,
the original purchaser under the agreement, to the XI-XII-REIT Joint Venture at
closing. The purchase price paid for the Sprint Building was $9,500,000. The
joint venture also incurred additional acquisition expenses in connection with
the purchase of the Sprint Building, including attorneys' fees, recording fees
and other closing costs, of approximately $46,210.
Wells OP contributed $5,546,210, Wells Fund XI contributed $3,000,000
and Wells Fund XII contributed $1,000,000 to the XI-XII-REIT Joint Venture for
their respective share of the acquisition costs for the Sprint Building.
Description of the Building and the Site. The Sprint Building is a three-story
- ----------------------------------------
office building containing approximately 68,900 rentable square feet. The
Sprint Building, which was completed in 1992, is a steel frame structure with a
pre-cast concrete panel exterior.
An independent appraisal of the Sprint Building was prepared by CB
Richard Ellis, Inc., real estate appraisers, as of June 14, 1999, pursuant to
which the market value of the land and the leased fee interest subject to the
Sprint lease (described below) was estimated to be $10,100,000, in cash or terms
equivalent to cash. This value estimate was based upon a number of assumptions,
including that the Sprint Building will continue operating at a stabilized level
with Sprint Communications Company L.P. ("Sprint") occupying 100% of the
rentable area, and is not necessarily an accurate reflection of the fair market
value of the property. The XI-XII-REIT Joint Venture also obtained an
environmental report prior to closing evidencing that the environmental
condition of the land and the Sprint Building were satisfactory.
Location of the Sprint Building. The Sprint Building is located approximately
- -------------------------------
three miles south of the Kansas City Central Business District within the city
limits of Leawood and is adjacent to the Leawood Country Club near the affluent
Overland Park suburb of Kansas City. The location is within walking distance to
Ward Parkway Mall and offers convenient access to downtown Kansas City and I-
435, the interstate loop around Kansas City. Hewlett Packard and John Deere are
among the corporations located within the immediate vicinity of the Sprint
Building.
4
<PAGE>
The site is a 7.12 acre tract of land located in Leawood, Johnson
County, Kansas. The majority of the neighborhood consists of older single and
multiple family residential properties built in the late 1930s and 1940s. There
are hotel and office buildings sparsely located throughout the area. Commercial
development is located east, south and west of the site with park land to the
north.
Kansas City is situated within 250 miles of both the geographic and
population centers of the United States. The ten county Kansas City
metropolitan area covers more than 5,000 square miles and includes more than 100
municipalities located in two states.
The metropolitan Kansas City area is a production and service center
for the midwest. With a General Motors and a Ford assembly plant located within
the area, Kansas City is the nation's third largest producer of automobiles.
The area is also home to U.S. Sprint, Hallmark Cards, Marion Laboratories,
Farmland Industries, Interstate Bakeries and United Telecommunications. It is
also one of 12 regional centers for the federal government, serving as a focus
for many Missouri and Kansas state agencies, public and private health and
educational services, and midwestern financial, insurance, and real estate
interests.
The Lease. The entire 68,900 rentable square feet of the Sprint Building is
- ---------
currently under a net Lease Agreement with Sprint dated February 14, 1997. The
landlord's interest in the Sprint lease was assigned to the XI-XII-REIT Joint
Venture at the closing.
The initial term of the Sprint lease is ten years which commenced on
May 19, 1997 and expires on May 18, 2007. Sprint has the right to extend the
Sprint lease for two additional five year periods of time. Each extension
option must be exercised by giving notice to the landlord at least 270 days, but
no earlier than 365 days, prior to the expiration date of the then current lease
term.
The monthly base rent payable under the Sprint lease will be
$83,254.17 ($14.50 per square foot) through May 18, 2002 and $91,866.67 ($16.00
per square foot) for the remainder of the lease term. The monthly base rent
payable for each extended term of the Sprint lease will be equal to 95% of the
then "current market rate" which is calculated as a full-service rental rate
less anticipated annual operating expenses on a rentable square foot basis
charged for space of comparable location, size and conditions in comparable
office buildings in the suburban south Kansas City, Missouri and south Johnson
County, Kansas areas. If the parties are unable to agree upon the "current
market rate" within 30 days of the date negotiations begin, the current market
rate shall be determined by three licensed real estate brokers, one of which
will be selected by Sprint, one of which will be selected by the joint venture
and the final appraiser will be selected by the two appraisers previously
selected.
Under the Sprint lease, Sprint is required to pay as additional rent
all real estate taxes, special assessments, utilities, taxes, insurance and
other operating costs with respect to the Sprint Building during the term of the
lease. In addition, Sprint is responsible for all routine maintenance and
repairs including the interior mechanical and electrical systems, the HVAC
system, the parking lot and the landscaping to the Sprint Building. The XI-XII-
REIT Joint Venture, as landlord, is responsible for repair and replacement of
the exterior, roof, foundation and structure.
The Sprint lease contains a termination option which may be exercised
by Sprint effective as of May 18, 2004 provided that Sprint has not exercised
either of its expansion options described below. Sprint must provide notice to
the XI-XII-REIT Joint Venture of its intent to exercise its termination option
5
<PAGE>
on or before August 21, 2003. If Sprint exercises its termination option, it
will be required to pay the joint venture a termination payment equal to $6.53
per square foot, or $450,199.
Sprint also has an expansion option for an additional 20,000 square
feet of office space which may be exercised in two expansion phases. Sprint's
expansion rights involve building on unfinished ground level space that is
currently used as covered parking within the existing building footprint and
shell. At each exercise of an expansion option, the remaining lease term will
be extended to be a minimum of an additional five years from the date of the
completion of such expansion space.
Sprint must give written notice to the XI-XII-REIT Joint Venture of
its election to exercise each expansion option at least 270 days prior to the
date Sprint will require delivery of the expansion space.
If Sprint exercises either expansion option, the XI-XII-REIT Joint
Venture will be required to construct the expansion improvements in accordance
with the specific drawings and plans attached as an exhibit to the Sprint lease.
The joint venture will be required to fund the expansion improvements and to
fund to Sprint a tenant finish allowance of $10 per square foot for the
expansion space.
The base rental per square foot for the expansion space shall be
determined by the XI-XII-REIT Joint Venture taking into consideration the value
of the joint venture's work related to such expansion space and the base rental
rate increase per square foot applicable at the end of year five of the lease
term. The expansion space base rental rate shall be presented to Sprint no
later than 45 days after delivery to the joint venture of each expansion notice.
In no event shall such rental rate be greater than the base rental rate for the
Sprint Building as of the date of the expansion space commencement date.
Property Management Fees. Wells Management has been retained to manage and
- ------------------------
lease the Sprint Building. The Joint Venture shall pay management and leasing
fees to Wells Management in the amount of 4.5% of gross revenues from the Sprint
Building.
The ABB Richmond Property
Purchase of the ABB Richmond Property. On July 22, 1999, Wells REIT,
-------------------------------------
LLC - VA I ("Wells LLC VA"), a limited liability company wholly owned by Wells
OP, purchased a 7.49 acre tract of land located in Midlothian, Chesterfield
County, Virginia (the "ABB Richmond Property") pursuant to that certain Purchase
and Sale Agreement and Escrow Agreement dated May 25, 1999 between Wells OP and
Idlewood Properties, Inc. ("Idlewood"). Wells OP, as original purchaser under
the agreement, assigned all of its rights in the agreement to Wells LLC VA. The
purchase price for the ABB Richmond Property was $936,250. In connection with
the closing of the acquisition of the ABB Richmond Property, Wells LLC VA paid
title insurance premiums and other miscellaneous closing costs of approximately
$10,000. Wells LLC VA incurred legal fees of approximately $10,000 outside of
the closing. Idlewood is not affiliated with the Company or the Advisor.
Wells LLC VA entered into a Development Agreement with Adevco
Corporation (as described below) on June 28, 1999, for the construction of a
four-story brick office building containing approximately 100,000 rentable
square feet to be erected on the ABB Richmond Property (the "ABB Richmond
Project"). Wells LLC VA entered into an Office Lease with ABB Power Generation
Inc. ("ABB Power"), a Delaware corporation, pursuant to which ABB Power agreed
to lease approximately 80% of the ABB Richmond Project upon its completion.
6
<PAGE>
Description of the ABB Richmond Project and the Site. The ABB
----------------------------------------------------
Richmond Project involves the construction of a four-story brick office building
containing 102,000 gross square feet with on-grade parking for approximately 500
cars. The ABB Richmond Property is currently zoned to permit the intended
development and operation of the ABB Richmond Project as a commercial office
building and has access to all utilities necessary for the development and
operation of the ABB Richmond Project, including water, electricity, sanitary
sewer and telephone.
The site consists of a 7.49 acre tract of land located in the
Waterford Business Park in Southwest Richmond, Virginia. Waterford is a 250-
acre office park in the Clover Hill District of Chesterfield County, one of the
fastest growing counties in Virginia. The office park is located at the
interchange of I-288 and the Powhite Parkway with excellent access to I-95 and
I-64.
Midlothian is located approximately nine miles southwest of the
Richmond central business district. The moderate cost of living, low taxes and
strong economic base, as well as the transportation networks and waterways, make
Richmond an attractive location for businesses.
An independent appraisal of the ABB Richmond Project was prepared by
CB Richard Ellis, Inc., real estate appraisers, as of June 21, 1999, pursuant to
which the market value of the land and the leased fee interest in the ABB
Richmond Project subject to the ABB Richmond lease (described below) was
estimated to be $11.6 million, in cash or terms equivalent to cash. This value
estimate was based upon a number of assumptions, including that the ABB Richmond
Project will be finished in accordance with plans and specifications, that total
development costs would not exceed $11.5 million and that the building will be
operated following completion at a stabilized level with ABB Power occupying 80%
of the building at a rental rate calculated based upon the $11.5 million
development budget. Wells OP obtained an environmental report prior to closing
of the ABB Richmond Property evidencing that the environmental condition of the
ABB Richmond Property is satisfactory.
The ABB Richmond Loan. In addition, Wells LLC VA has received a
---------------------
commitment to obtain a construction loan from SouthTrust Bank, N.A. in the
maximum principal amount of $9,280,000, the proceeds of which will be used to
fund the development and construction of the ABB Richmond Project (the "ABB
Richmond Loan"). The ABB Richmond Loan shall mature 30 months from the date of
the loan closing. The interest rate on the ABB Richmond Loan will be 225 basis
points over the London Inter Bank Offered Rate with a 1/2 point origination
fee. The loan will be secured by a pledge of the real estate, the ABB Richmond
lease and the $4,000,000 letter of credit issued by Unibank described below.
Leo F. Wells, III (an officer and director of the Company and the Advisor) will
be a guarantor of the ABB Richmond Loan.
Although management of Wells LLC VA currently anticipates obtaining
the ABB Richmond Loan from SouthTrust Bank, N.A., pursuant to the terms
described above, Wells LLC VA has not yet entered into a formal loan agreement.
Therefore, there is no guarantee that Wells LLC VA will obtain the ABB Richmond
Loan under the terms described above or that the loan obtained to fund the
construction and development of the ABB Richmond Project will materially differ
from the terms described above.
Development Agreement. On June 28, 1999, Wells LLC VA entered into a
---------------------
Development Agreement (the "Development Agreement") with ADEVCO Corporation, a
Georgia corporation (the "Developer"), as the exclusive development manager to
supervise, manage and coordinate the planning, design, construction and
completion of the ABB Richmond Project.
7
<PAGE>
The Developer is an Atlanta based real estate development and
management company formed in 1990 which specializes in the development of office
buildings. The Developer has previously developed or is developing a total of
seven office buildings for Affiliates of the Advisor including the Matsushita
Project in Lake Forest, California. See Supplement No. 6 to the Prospectus for
a description of the Developer and projects previously developed by the
Developer.
The primary responsibilities of the Developer under the Development
Agreement include:
. the supervision, coordination, administration and management of
the work, activities and performance of the architect under the
Architect's Agreement (as described below) and the contractor
under the Construction Contract (as described below);
. the implementation of a development budget setting forth an
estimate of all expenses and costs to be incurred with respect to
the planning, design, development and construction of the ABB
Richmond Project;
. the review of all applications for disbursement made by or on
behalf of Wells LLC VA under the Architect's Agreement and the
Construction Contract;
. the supervision and management of tenant build-out at the ABB
Richmond Project; and
. the negotiation of contracts with, supervision of the performance
of, and review and verification of applications for payment of
the fees, charges and expenses of such design and engineering
professionals, consultants and suppliers as the Developer deems
necessary for the design and construction of the ABB Richmond
Project in accordance with the development budget.
The Developer will also perform other services typical of development
managers including, but not limited to, arranging for preliminary site plans,
surveys and engineering plans and drawings, overseeing the selection by the
Contractor of major subcontractors and reviewing all applicable building codes,
environmental, zoning and land use laws and other applicable local, state and
federal laws, regulations and ordinances concerning the development, use and
operation of the ABB Richmond Project or any portion thereof. The Developer is
required to advise Wells LLC VA on a weekly basis as to the status of the ABB
Richmond Project and submit to Wells LLC VA monthly reports with respect to the
progress of construction, including a breakdown of all costs and expenses under
the development budget. The Developer is required to obtain prior written
approval from Wells LLC VA before incurring and paying any costs which will
result in aggregate expenditures under any one category or line item in the
development budget exceeding the amount budgeted therefor. If the Developer
determines at any time that the development budget is not compatible with the
then prevailing status of the ABB Richmond Project and will not adequately
provide for the completion of the ABB Richmond Project, the Developer will
prepare and submit to Wells LLC VA for approval an appropriate revision of the
development budget.
In discharging its duties and responsibilities under the Development
Agreement, the Developer has full and complete authority and discretion to act
for and on behalf of Wells LLC VA. The Developer has agreed to indemnify Wells
LLC VA from any and all claims, demands, losses, liabilities, actions, lawsuits,
and other proceedings, judgments and awards, and any costs and expenses arising
out of the negligence, fraud or any willful act or omission by the Developer.
Wells LLC VA has agreed to indemnify the Developer from and against any and all
claims, demands, losses, liabilities,
8
<PAGE>
actions, lawsuits and other proceedings, judgments and awards, and any costs and
expenses arising out of (1) any actions taken by the Developer within the scope
of its duties or authority, excluding negligence, fraud or willful acts of the
Developer, and (2) the negligence, fraud or any willful act or omission on the
part of Wells LLC VA and its members and their respective partners, officers,
directors and employees.
Wells LLC VA may elect to provide funds to the Developer so that the
Developer can pay Wells LLC VA's obligations with respect to the construction
and development of the ABB Richmond Project directly. All such funds of Wells
LLC VA which may be received by the Developer with respect to the development or
construction of the ABB Richmond Project will be deposited in a bank account
approved by Wells LLC VA. If at any time the funds contained in the bank
account of Wells LLC VA temporarily exceeds the immediate cash needs of the ABB
Richmond Project, the Developer may invest such excess funds in savings
accounts, certificates of deposit, United States Treasury obligations and
commercial paper as the Developer deems appropriate or as Wells LLC VA may
direct, provided that the form of any such investment is consistent with the
Developer's need to be able to liquidate any such investment to meet the cash
needs of the ABB Richmond Project. The Developer shall be reimbursed for all
advances, costs and expenses paid for and on behalf of Wells LLC VA. The
Developer will not be reimbursed, however, for its own administrative costs or
for costs relating to travel and lodging incurred by its employees and agents.
The Developer may be required to advance its own funds for the payment of any
costs or expenses incurred by or on behalf of Wells LLC VA in connection with
the development of the ABB Richmond Project if there are cost overruns in excess
of the contingency contained in the development budget.
As compensation for the services to be rendered by the Developer under
the Development Agreement, Wells LLC VA will pay a development fee of $150,000.
The development fee will be due and payable ratably (on the basis of the
percentage of construction completed) as the construction and development of the
ABB Richmond Project is completed. Wells LLC VA will also pay the Developer an
"ABB Work Fee" of $150,000 which will be payable in a lump sum at the completion
of the ABB Richmond Project. The ABB Work Fee is for services rendered by the
Developer with respect to the supervision and management of tenant build-out of
the premises leased by ABB Power pursuant to the ABB Power lease.
In the event that the Developer shall serve as the construction
manager with respect to any portion of the tenant improvements not initially
leased by ABB Power, the Developer will be paid a "Small Tenant Work Fee" equal
to $2.00 multiplied by the number of square feet of rentable area not initially
leased by ABB Power. In addition, if the Developer procures a tenant for such
space not initially leased by ABB Power, the Developer shall be paid a "Small
Tenant Leasing Fee" equal to 5% of gross base rents paid by the tenant during
the initial term of the lease and any bargained for renewals of such lease.
It is anticipated that the aggregate of all costs and expenses to be
incurred by Wells LLC VA with respect to the acquisition of the ABB Richmond
Property, the planning, design, development, construction and completion of the
ABB Richmond Project, the build-out of tenant improvements under the ABB
Richmond lease and the contingency reserve will total approximately $11,559,347
comprised of the following expenditures:
<TABLE>
<S> <C>
Construction Contract $5,549,527
Tenant Improvements - ABB Premises 2,047,112
Tenant Improvements - Additional Space 483,050
</TABLE>
9
<PAGE>
<TABLE>
<S> <C>
Land 937,500
Contractor's Bond 45,000
Work Fee 60,000
Architectural Fees & Expenses 235,134
Space Planning 80,000
Development Fee 150,000
ABB Work Fee 150,000
Survey and Engineering 78,500
Landscape Construction 150,000
Holdover Contingency 75,000
Construction Interest 350,000
Loan Commitment Fee 100,000
Commissions 600,639
Legal Fees 75,000
Contingency 298,233
Miscellaneous 94,652
</TABLE>
Under the terms of the Development Agreement, the Developer has agreed
that, in the event that the total of all such costs and expenses (excluding
costs for closing costs, loan fees, construction interest, tenant improvements
and leasing commissions) exceeds $9,454,658 (except for changes agreed to by
Wells LLC VA and ABB Power), the amount of fees payable to the Developer shall
be reduced by the amount of any such excess.
In the event the Developer should for any reason cease to manage the
development of the ABB Richmond Project, Wells LLC VA would have to locate a
suitable successor development manager. No assurances can be given as to
whether a suitable successor development manager could be found, or what the
contractual terms or arrangement with any such successor would be.
Construction Contract. Wells LLC VA entered into a construction
---------------------
contract (the "Construction Contract") dated June 14, 1999 with the general
contracting firm of Bovis Construction Corp. (the "Contractor") for the
construction of the ABB Richmond Project. The Contractor, which was founded in
London in 1885, now ranks among the world's top 10 construction companies with
projects in 36 countries. At any one time, the Contractor is engaged in
approximately 500 projects.
The Construction Contract provides that Wells LLC VA shall pay the
Contractor $5,549,527 for the full and proper work detailed in the contract.
The Contractor commenced work on the ABB Richmond Project in June 1999.
Wells LLC VA will make monthly progress payments to the Contractor in
an amount of 90% of the portion of the contract price properly allocable to
labor, materials and equipment, less the aggregate of any previous payments made
by Wells LLC VA; provided, however, that when a total of $277,500 has been
withheld as retainage, no further retainage will be withheld from the monthly
progress payments. Wells LLC VA will pay the entire unpaid balance when the ABB
Richmond Project has been fully completed in accordance with the terms and
conditions of the Construction Contract. As a condition of final payment, the
Contractor will be required to execute and deliver a release of all claims and
liens against Wells LLC VA.
The Contractor is responsible to Wells LLC VA for the acts or
omissions of its subcontractors and suppliers of materials and of persons either
directly or indirectly employed by them. The
10
<PAGE>
Contractor agreed to indemnify Wells LLC VA from and against all liability,
claims, damages, losses, expenses and costs of any kind or description arising
out of or in connection with the performance of the Construction Contract,
provided that such liability, claim, damage, loss or expense is caused in whole
or in part by any action or omission of the Contractor, any subcontractor or
materialmen, anyone directly or indirectly employed by any of them or anyone for
whose acts any of them may be liable. The Construction Contract also requires
the Contractor to obtain and maintain, until completion of the ABB Richmond
Project, adequate insurance coverage relating to the ABB Richmond Project,
including insurance for workers' compensation, personal injury and property
damage.
The Contractor is required to work expeditiously and diligently to maintain
progress in accordance with the construction schedule and to achieve substantial
completion of the ABB Richmond Project within the contract time. The Contractor
is required to employ all such additional labor, services and supervision,
including such extra shifts and overtime, as may be necessary to maintain
progress in accordance with the construction schedule. It is anticipated that
the ABB Richmond Project will be completed within 315 days after work commences.
The performance of the Contractor is secured by a $1,000,000 letter of credit.
In addition, performance by the Contractor of the Construction Contract has been
personally guaranteed by David Kraxberger, a principal of the Developer.
Architect's Agreement. Smallwood, Reynolds, Stewart, Stewart & Associates,
---------------------
Inc. (the "Architect") is the architect for the ABB Richmond Project pursuant to
the Architect's Agreement dated May 18, 1999 entered into with Wells LLC VA.
The Architect, which was founded in 1979, is based in Atlanta, Georgia, has a
staff of over 200 persons, and specializes in programming, planning,
architecture, interior design, landscape architecture and construction
administration. The Architect has its principal office in Atlanta, Georgia and
additional offices in Tampa, Florida and Singapore, Malaysia. The Architect has
designed a wide variety of projects, with a total construction cost in excess of
$2 billion, including facilities for corporate office space, educational and
athletic facilities, retail space, manufacturing, warehouse and distribution
facilities, hotels and resorts, correctional institutions, and luxury
residential units. The Architect has performed architectural services with
respect to various projects for Affiliates of the Company and is currently
performing such services for the Matsushita Project. The Architect is not
affiliated with the Company or the Advisor.
The Architect's basic services under the Architect's Agreement include the
schematic design phase, the design development phase, the construction documents
phase, the bidding or negotiation phase and the construction phase. During the
schematic design phase, the Architect will prepare schematic design documents
consisting of drawings and other documents illustrating the scale and
relationship of the ABB Richmond Project components. The Architect will be paid
$35,190 for these services.
During the design development phase, the Architect will prepare design
development documents consisting of drawings and other documents to fix and
describe the size and character of the entire ABB Richmond Project as to
architectural, structural, mechanical, plumbing and fire protection and
electrical systems, materials and such other elements as may be appropriate.
The Architect will be paid $70,380 for these services.
During the construction documents phase, the Architect will prepare
construction documents consisting of drawings and specifications setting forth
in detail the requirements for the construction of the ABB Richmond Project.
The Architect will be paid $105,570 for these services.
11
<PAGE>
During the bidding or negotiation phase, the Architect will assist Wells
LLC VA in obtaining bids or negotiated proposals and assist in awarding and
preparing contracts for construction.
During the construction phase, the Architect is to provide administration
of the Construction Contract and advise and consult with the Developer and Wells
LLC VA concerning various matters relating to the construction of the ABB
Richmond Project. The Architect is required to visit the ABB Richmond Project
site at intervals appropriate to the stage of construction and to become
generally familiar with the progress and quality of the work and to determine
if, in general, the work is proceeding in accordance with the contract schedule.
The Architect is required to keep Wells LLC VA informed of the progress and
quality of the work. The Architect is also required to determine the amounts
owing to the Contractor based on observations of the site and evaluations of the
Contractor's application for payment and shall issue certificates for payment in
amounts determined in accordance with the Construction Contract described above.
The Architect will also conduct inspections to determine the date of completion
of the ABB Richmond Project and shall issue a final certificate for payment.
The Architect will be paid $23,460 for these services.
The total amount of fees payable to the Architect under the Architect's
Agreement is $234,600. Payments are being paid to the Architect on a monthly
basis in proportion to the services performed within each phase of service. In
addition, the Architect and its employees and consultants are reimbursed for
expenses including, but not limited to, transportation in connection with the
ABB Richmond Project, living expenses in connection with out-of-town travel,
long distance communications and fees paid for securing approval of authorities
having jurisdiction over the ABB Richmond Project. It is estimated that the
total reimbursable expenses in connection with the development of the ABB
Richmond Project will be approximately $25,000.
ABB Richmond Lease. On June 1, 1999, Wells LLC VA entered into an Office
------------------
Lease pursuant to which ABB Power agreed to lease 80,000 rentable square feet of
the ABB Richmond Project. While ABB Power is not legally obligated to do so,
management anticipates that ABB Power is likely to lease the remaining
approximately 20,000 rentable square feet which would result in ABB Power
renting 100% of the ABB Richmond Project.
ABB Power is a subsidiary of Asea Brown Boveri, Inc., a large multi-
national engineering and construction company headquartered in Switzerland. ABB
Power reported net income for the fiscal year ended December 31, 1998 of over
$1.3 billion on gross revenues of over $30.9 billion and a net worth of over
$6.0 billion.
The initial term of the ABB Richmond lease will be seven years to commence
on the later of April 1, 2000 or the earlier of (1) the date which is ten (10)
days after "Substantial Completion" (as defined in Exhibit D of the lease) or
the date ABB Power commences business in the premises. ABB Power has the right
to extend the lease for two additional five year periods of time. Each
extension option must be exercised by giving notice to the landlord at least 12
months prior to the expiration date of the then-current lease term.
The ABB Richmond lease is credit enhanced by a letter of credit in the
amount of $4 million issued by Unibank, a large Danish bank with offices in New
York, for the account of Asea Brown Boveri, Inc., the parent company.
12
<PAGE>
The monthly base rent payable under the ABB Richmond lease shall be as
follows:
<TABLE>
<CAPTION>
Monthly Installment
Lease Year of Base Rent
---------- -------------------
<S> <C>
1 $79,666.67
2 $81,658.33
3 $83,699.79
4 $85,792.28
5 $87,937.09
6 $90,135.51
7 $92,388.90
</TABLE>
The monthly base rent is based upon a projected total cost for the ABB
Richmond Project of $11,036,139. If the total project cost, as provided in the
work letter attached as an exhibit to the ABB Richmond lease, is more or less
than $11,036,139, then the monthly base rent shall be adjusted upward or
downward, as the case may be, by 10.54% of the difference.
The monthly base rent payable for each extended term of the ABB Richmond
lease will be equal to the "Market Rate" for new leases of office space in that
portion of the Richmond, Virginia market that is located south of the James
River and west of I-95 for space similar to the premises. In the event the
parties are unable to agree upon the Market Rate, then each party shall appoint
a real estate appraiser. If the appraisers are unable to agree upon the Market
Rate, they shall appoint a third appraiser and each shall make a determination
of the Market Rate. The appraisal that is farthest from the middle appraisal
shall be disregarded and the remaining two appraisals shall be averaged to
establish the Market Rate.
In addition to the monthly base rent, ABB Power is required to pay
additional rent equal to all "operating expenses" and "tenant taxes" during the
lease term. "Operating expenses" is defined to include all expenses, costs and
disbursements of every kind and nature, computed on the accrual basis, relating
to or incurred or paid in connection with the ownership, management, operation,
repair and maintenance of the ABB Richmond Project including but not limited to:
(i) costs of all supplies, tools equipment and materials used in the operation,
management and maintenance of the ABB Richmond Project, (ii) maintenance and
repairs of the project, (iii) trash and garbage removal and (iv) all accounting
and legal services in connection with maintenance, operation and repair of the
Project. "Tenant taxes" shall mean any taxes directly or indirectly imposed or
assessed upon Tenant's gross sales, business operations, machinery, equipment,
trade fixtures and other personal property or assets. ABB Power shall also be
responsible for the furnishing of all services and utilities to the premises,
including but not limited to, heating, ventilation and air conditioning,
electricity, water, telephone, janitorial and security services, window washing
and landscaping services.
Under the ABB Richmond lease, Wells LLC VA may not lease any space in the
building to anyone other than ABB Power prior to December 31, 1999. Beginning
on December 31, 1999 and ending on the last day of the third lease year, ABB
Power shall have a right of first refusal to the remaining approximately 20,000
square feet of rentable area. In the event that Wells LLC VA has secured a
potential tenant for any of such space, Wells LLC VA has agreed to give ABB
Power three days to provide written notice of its intent to exercise its right
to add such space to the leased premises. The base rent payable and other
charges and allowances shall be as set forth in the notice to ABB Power of the
proposed terms of the lease for the potential tenant of such space. If ABB
Power does not
13
<PAGE>
so exercise its right of first refusal within such three day period, Wells LLC
VA will have the right to lease the space to the potential tenant, except that,
after the expiration of any such lease to another party, such space will again
become subject to ABB Power's right of first refusal.
In addition, beginning on December 31, 1999 and ending on the last day of
the third lease year, ABB Power shall have the option to expand its leased
premises to include all or any portion of the remaining rentable area that has
not been leased to another tenant. The expansion space shall be leased to ABB
Power at the same rate per square foot as the remainder of the premises leased
by ABB Power.
ABB Power has a one-time option to terminate the ABB Richmond lease as to a
portion of the premises containing between 12,500 and 13,000 rentable square
feet as of the third anniversary of the rental commencement date. If ABB Power
elects to exercise this termination option, ABB Power is required to pay a
termination fee equal to eight times the sum of the next due installments of
rent plus the unamortized portions of the base improvement allowance, additional
allowance and broker commission, each being amortized in equal monthly
installments of principal and interest over the initial term of the lease at a
rate of ten percent (10%) per annum. ABB Power must give notice of its intent
to exercise such option to terminate at least seven months in advance of the
third anniversary; provided, however, that ABB Power may pay a penalty, as
stipulated in the lease, to provide less than seven months notice.
In the event that ABB Power exercises its termination option as of the
third anniversary of the rental commencement date, ABB Power has a one-time
option to terminate the ABB Richmond lease as to a portion of the premises
containing between 12,500 and 13,000 rentable square feet as of the fifth
anniversary of the rental commencement date. If ABB Power elects to exercise
this termination option, ABB Power is required to pay a termination fee equal to
six times the sum of the next due installments of rent plus the unamortized
portions of the base improvement allowance, additional allowance and broker
commission, each being amortized in equal monthly installments of principal and
interest over the initial term of the lease at a rate of ten percent (10%) per
annum. ABB Power must give notice of its intent to exercise such option to
terminate at least seven months in advance of the fifth anniversary; provided,
however, that ABB Power may pay a penalty, as stipulated in the lease, to
provide less than seven months notice.
In the event that ABB Power does not exercise its termination option as of
the third anniversary of the rental commencement date, ABB Power has a one-time
option to terminate the ABB Richmond lease as to a portion of the premises
containing between 24,500 and 25,500 rentable square feet as of the fifth
anniversary of the rental commencement date. If ABB Power elects to exercise
this termination option, ABB Power is required to pay a termination fee equal to
six times the sum of the next due installments of rent plus the unamortized
portions of the base improvement allowance, additional allowance and broker
commission, each being amortized in equal monthly installments of principal and
interest over the initial term of the lease at a rate of ten percent (10%) per
annum. ABB Power must give notice of its intent to exercise such option to
terminate at least nine months in advance of the fifth anniversary; provided,
however, that ABB Power may pay a penalty, as stipulated in the lease, to
provide less than seven months notice.
Property Management Fees. Following construction and completion of the ABB
------------------------
Richmond Project, property management and leasing services will be performed by
Wells Management. As compensation for its services, the Wells Management will
receive fees equal to 4.5% of the gross revenues for property management
services and leasing services with respect to the ABB Richmond Project. In
addition, Wells Management will receive a one-time initial lease-up fee relating
to the ABB
14
<PAGE>
Richmond lease equal to the first month's rent on the initial leases signed on
the building which is estimated to be $100,000.
The Johnson Matthey Building
Purchase of the Johnson Matthey Building. On August 17, 1999, the XI-XII-REIT
- ----------------------------------------
Joint Venture acquired the Johnson Matthey Building from Alliance Commercial
Properties Ltd. ("Alliance") pursuant to an Agreement of Sale and Purchase.
Wells Capital, Inc., as original purchaser under the agreement, assigned its
rights under the agreement to the XI-XII-REIT Joint Venture at closing.
Alliance is not in any way affiliated with the Company or its Advisor.
The purchase price paid for the Johnson Matthey Building was $8,000,000.
The XI-XII-REIT Joint Venture also incurred additional acquisition expenses in
connection with the purchase of the Johnson Matthey Building, including
attorneys' fees, recording fees and other closing costs, of approximately
$50,000.
Wells OP contributed $3,055,694.41, Wells Fund XI contributed $3,494,797.27
and Wells Fund XII contributed $1,500,000.00 to the XI-XII-REIT Joint Venture
for their respective shares of the acquisition costs for the Johnson Matthey
Building.
Description of the Building and the Site. The Johnson Matthey Building is
-----------------------------------------
a 130,000 square foot research and development, office and warehouse building
that was first constructed in 1973 as a multi-tenant facility. It was
subsequently converted into a single-tenant facility in 1998. The building is
constructed of a structural steel frame and is rectangular in shape with two
rectangular cut-outs at the front corners. The exterior is cinderblock, with
brick on the lower ten feet of the north, east and west walls. The south wall
is all cinderblock. The interior contains office space that comprises
approximately 23% of the rentable square feet of the Johnson Matthey Building.
The site consists of a 10.0 acre tract of land located at 434-436 Devon
Park Drive in Tredyffrin Township, Chester County, Pennsylvania. The site is
located along the Route 202 "high tech" corridor close to King of Prussia and is
considered a suburb of Philadelphia. The site is within five minutes of Route
422, the Pennsylvania Turnpike and Interstate 76.
An independent appraisal of the Johnson Matthey Building was prepared by CB
Richard Ellis, real estate appraisers, as of June 24, 1999. The appraisers
estimated the market value of the land and the leased fee interest subject to
the Johnson Matthey lease (described below) to be $8,000,000, in cash or terms
equivalent to cash. This value estimate was based upon a number of assumptions,
including that the Johnson Matthey Building will continue operating at a
stabilized level with Johnson Matthey, Inc. ("Johnson Matthey") occupying 100%
of the rentable area. The value estimate set forth in the appraisal is not
necessarily an accurate reflection of the fair market value of the property.
The XI-XII-REIT Joint Venture also obtained an environmental report
prepared by Dames & Moore evidencing that the environmental condition of the
land and the Johnson Matthey Building was satisfactory. Although the soil does
contain some traces of environmental groundwater contaminants approximately 60
feet below the surface, Dames & Moore, in a letter addressed to Wells Capital,
Inc. dated August 13, 1999, did not recommend any further environmental
investigation for the site. At the closing, the seller assigned its rights to a
$2,000,000 insurance policy to the XI-XII-REIT Joint Venture relating to
potential losses from environmental contamination. Management of the Company is
satisfied that the environmental condition of the site is satisfactory and
believes that the rights assigned under
15
<PAGE>
this insurance policy protect the Company from potential liability exposure
resulting from environmental contamination.
The Johnson Matthey Lease. The entire 130,000 rentable square feet of the
- -------------------------
Johnson Matthey Building is currently leased to Johnson Matthey. The Johnson
Matthey lease was assigned to the XI-XII-REIT Joint Venture at the closing with
the result that the joint venture is now the landlord under the lease.
Johnson Matthey is a wholly owned subsidiary of Johnson Matthey, PLC of the
United Kingdom, a world leader in advanced materials technology. Johnson
Matthey, PLC applies the latest technology to add value to precious metals and
other specialized materials. Johnson Matthey, PLC is a publicly traded company
that is over 175 years old, has operations in 38 countries and employs 12,000
people.
Johnson Matthey is one of the parent company's primary operating companies
in the U.S. and includes the Catalytic Systems Division (the "CSD"). The CSD is
the world's leading supplier of catalytic converters for automotive exhaust
emission and air pollution control. In addition, Johnson Matthey is the largest
U.S. supplier of diesel catalytic converters, which enable customers to meet
constantly tightening regulatory requirements.
While Johnson Matthey does not publish financial statements, the following
financial information was verbally disclosed by Johnson Matthey relating to its
1998 performance in U.S. Dollars:
Sales: $ 1.1 Billion
Assets: $ 750 Million
Net Worth $ 120 Million
In addition, Johnson Matthey, PLC, the parent company of the tenant,
published the following financial data for 1998 converted to U.S. Dollars:
Sales: $ 5.0 Billion
Assets: $ 1.9 Billion
Net Worth: $ 857 Million
The current lease term expires in June 2007. Johnson Matthey has the right
to extend the lease for two additional three year periods of time. Each
extension option must be exercised by giving notice to the landlord at least 12
months prior to the expiration date of the then-current lease term.
The base rent payable under the Johnson Matthey lease for the remainder of
the lease term is as follows:
<TABLE>
- --------------------------------------------------------------------------------
Lease Year Annual Rent Monthly Rent
---------- ----------- ------------
<S> <C> <C>
3 $789,750 $65,812.50
4 $809,250 $67,437.50
5 $828,750 $69,062.50
6 $854,750 $71,229.17
7 $874,250 $72,854.17
8 $897,000 $74,750.00
- --------------------------------------------------------------------------------
</TABLE>
16
<PAGE>
<TABLE>
- --------------------------------------------------------------------------------
<S> <C> <C>
9 $916,500 $76,375.00
10 $939,250 $78,270.84
- --------------------------------------------------------------------------------
</TABLE>
The monthly base rent payable for each extension term will be equal to the
fair market rent taking into consideration rental rates for comparable
industrial and research and development properties in the local market area. If
the parties cannot agree upon the fair market rent, the matter shall be
submitted to arbitration.
Under the lease, Johnson Matthey is required to pay as additional rent all
real estate taxes, special assessments, utilities, taxes, insurance and other
operating costs with respect to the Johnson Matthey Building during the term of
the lease. In addition, Johnson Matthey is responsible for all routine
maintenance and repairs to the Johnson Matthey Building. The XI-XII-REIT Joint
Venture, as landlord, is responsible for maintenance of the footings and
foundations and the structural steel columns and girders associated with the
building.
Johnson Matthey has a right of first refusal to purchase the Johnson
Matthey Building in the event that the XI-XII-REIT Joint Venture desires to sell
the building to an unrelated third-party. The XI-XII-REIT Joint Venture must
give Johnson Matthey written notice of its intent to sell the Johnson Matthey
Building, and Johnson Matthey will have ten days from the date of such notice to
provide written notice of its intent to purchase the building. If Johnson
Matthey exercises its right of first refusal, it must purchase the Johnson
Matthey Building on the same terms contained in the offer.
Property Management Fees. Wells Management has been retained to manage and
- ------------------------
lease the Johnson Matthey Building. The XI-XII-REIT Joint Venture will pay
management and leasing fees to Wells Management in the amount of 4.5% of gross
revenues from the Johnson Matthey Building on a monthly basis.
The Status of the Matsushita Project
As of August 26, 1999, Wells OP had spent in excess of $7,800,000 towards
the construction of the approximately 130,000 square foot office building on the
Matsushita Property in Lake Forest, California. The Matsushita Project is
estimated to be approximately 42% complete and is expected to be completed in
January 2000. It is anticipated that the aggregate of all costs and expenses to
be incurred by Wells OP with respect to the Matsushita Project will total
approximately $18,400,000.
Management's Discussion and Analysis of Financial Condition and Results of
Operation.
The information contained on page 46 in the "Management's Discussion and
Analysis of Financial Condition and Results of Operations" section of the
Prospectus is revised as of the date of this Supplement by the deletion of the
first paragraph of that section and the insertion of the following paragraph in
lieu thereof:
The Company commenced operations on June 5, 1998, upon the acceptance
of subscriptions for the minimum offering of $1,250,000 (125,000 Shares).
As of August 20, 1999, the Company had raised a total of $100,757,650 in
offering proceeds (10,075,765 Shares), and had paid $3,526,518 in
acquisition and advisory fees and acquisition expenses and $12,594,706 in
selling commissions and organizational and offering expenses. As of August
20, 1999, the Company had invested $66,547,077 in properties and was
holding net offering proceeds of $18,089,349 available for investment in
additional properties.
17
<PAGE>
Financial Statements and Exhibits.
The Statements of Revenues over Certain Operating Expenses of the Sprint
Building and of the Johnson Matthey Building for the year ended December 31,
1998, included in this Supplement as Appendix F, have been audited by Arthur
Andersen LLP, independent public accountants, as indicated in their reports with
respect thereto, and are included in reliance upon the authority of said firm as
experts in giving said reports. The Statements of Revenues over Certain
Operating Expenses of the Sprint Building for the three months ended March 31,
1999, the Johnson Matthey Building for the six months ended June 30, 1999, and
the pro forma financial information for Wells Real Estate Investment Trust,
Inc., as of June 30, 1999 and for the year ended December 31, 1998 and for the
six months ended June 30, 1999, have not been audited.
18
<PAGE>
APPENDIX F
INDEX TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
Page
----
<S> <C>
Sprint Building
Audited Financial Statements
Report of Independent Public Accountants F-1
Statements of Revenues Over Certain Operating Expenses
for the year ended December 31, 1998 (Audited) and for the
three months ended March 31, 1999 (Unaudited) F-2
Notes to Statements of Revenues Over Certain Operating
Expenses for the year ended December 31, 1998 (Audited)
and for the three months ended March 31, 1999 (Unaudited) F-3
Johnson Matthey Building
Audited Financial Statements
Report of Independent Public Accountants F-5
Statements of Revenues Over Certain Operating Expenses
for the year ended December 31, 1998 (Audited) and for the
six months ended June 30, 1999 (Unaudited) F-6
Notes to Statements of Revenues Over Certain Operating
Expenses for the year ended December 31, 1998 (Audited)
and for the six month period ended June 30, 1999 (Unaudited) F-7
Wells Real Estate Investment Trust, Inc.
Unaudited Pro Forma Financial Statements
Summary of Unaudited Pro Forma Financial Statements F-9
Pro Forma Balance Sheet as of June 30, 1999 F-10
Pro Forma Income Statement for the year ended December 31, 1998 F-11
Pro Forma Income Statement for the six month period ended
June 30, 1999 F-12
</TABLE>
19
<PAGE>
[Letterhead of Arthur Andersen LLP Appears Here]
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To Wells Real Estate Investment Trust, Inc.
and Wells Real Estate Fund XII, L.P.:
We have audited the accompanying statement of revenues over certain operating
expenses for the SPRINT BUILDING for the year ended December 31, 1998. This
financial statement is the responsibility of management. Our responsibility is
to express an opinion on this financial statement based on our audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the statement of revenues over certain operating
expenses is free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the statement of
revenues over certain operating expenses. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.
As described in Note 2, this financial statement excludes certain expenses that
would not be comparable with those resulting from the operations of the Sprint
Building after acquisition by the Wells Fund XI-Fund XII-REIT Joint Venture (a
joint venture between the Wells Operating Partnership, L.P. [on behalf of Wells
Real Estate Investment Trust, Inc.], Wells Real Estate Fund XI, L.P., and Wells
Real Estate Fund XII, L.P.). The accompanying statement of revenues over
certain operating expenses was prepared for the purpose of complying with the
rules and regulations of the Securities and Exchange Commission and is not
intended to be a complete presentation of the Sprint Building's revenues and
expenses.
In our opinion, the statement of revenues over certain operating expenses
presents fairly, in all material respects, the revenues over certain operating
expenses of the Sprint Building for the year ended December 31, 1998, in
conformity with generally accepted accounting principles.
/s/ ARTHUR ANDERSEN LLP
Atlanta, Georgia
July 12, 1999
F-1
<PAGE>
SPRINT BUILDING
STATEMENTS OF REVENUES OVER CERTAIN OPERATING EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 1998 AND
FOR THE THREE MONTHS ENDED MARCH 31, 1999
<TABLE>
<CAPTION>
1998 1999
----------- -----------
(Unaudited)
<S> <C> <C>
RENTAL REVENUES $ 1,050,725 $ 262,681
OPERATING EXPENSES, net of reimbursements 19,410 2,250
----------- -----------
REVENUES OVER CERTAIN OPERATING EXPENSES $ 1,031,315 $ 260,431
=========== ===========
</TABLE>
The accompanying notes are an integral part of these statements.
F-2
<PAGE>
SPRINT BUILDING
NOTES TO STATEMENTS OF REVENUES
OVER CERTAIN OPERATING EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 1998 AND
FOR THE THREE MONTHS ENDED MARCH 31, 1999
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
Description of Real Estate Property Acquired
On July 2, 1999, the Wells Fund XI-XII-REIT Joint Venture (the "Joint
Venture") acquired a three-story office building with approximately 68,900
rentable square feet located in Leawood, Johnson County, Kansas (the "Sprint
Building"). The Joint Venture is a joint venture partnership between Wells
Real Estate Fund XI, L.P. ("Wells Fund XI"), Wells Real Estate Fund XII, L.P.
("Wells Fund XII"), and Wells Operating Partnership, L.P. ("Wells OP"), a
Delaware limited partnership formed to acquire, own, lease, operate and
manage real properties on behalf of Wells Real Estate Investment Trust, Inc.
(the "Wells REIT"). Wells Fund XI contributed $3,000,000, Wells Fund XII
contributed $1,000,000 and Wells OP contributed $5,546,210 to the Joint
Venture for their respective share of the purchase of the Sprint Building.
The entire 68,900 rentable square feet of the Sprint Building is currently
under a net lease agreement dated February 14, 1997 (the "Lease") with
Sprint. The Lease was assigned to the Joint Venture at the closing. The
initial term of the Lease is ten years which commenced on May 19, 1997 and
expires on May 18, 2007. Sprint has the right to extend the Lease for 2
additional five-year periods. Each extension option must be exercised by
giving notice to the landlord at least 270 days, but no earlier than 365
days, prior to the expiration date of the then current lease term. The
monthly base rent payable under the Lease will be $83,254.17 through May 18,
2002 and $91,866.67 for the remainder of the Lease term. The monthly base
rent payable for each extended term of the Lease will be equal to 95% of the
then current market rate which is calculated as a full-service rental rate
less anticipated annual operating expenses on a rentable square foot basis
charged for space of comparable location, size, and conditions in comparable
office buildings in the suburban south Kansas City, Missouri and south
Johnson County, Kansas areas.
Under the Lease, Sprint is required to pay as additional rent all real estate
taxes, special assessments, utilities, taxes, insurance, and other operating
costs with respect to the Sprint Building during the term of the Lease. In
addition, Sprint is responsible for all routine maintenance and repairs
including interior mechanical and electrical, HVAC, parking lot, and
landscaping to the Sprint Building. The
F-3
<PAGE>
Joint Venture, as landlord, is responsible for repair and replacement of the
exterior, roof, foundation, and structure.
The Lease contains a termination option which may be exercised by Sprint
effective as of May 18, 2004 provided Sprint has not exercised its expansion
option, as described below. The early termination requires nine months'
notice and a termination payment to the Joint Venture equal to $6.53 per
square foot, or $450,199. Sprint also has an expansion option for an
additional 20,000 square feet of office space which may be exercised in two
phases, which involves building on unfinished ground level space that is
currently used as covered parking within the existing building footprint and
shell. At each exercise of an expansion option, the remaining lease term
will be extended to be a minimum of an additional five years from the date of
the completion of such expansion.
Rental Revenues
Rental income from the lease is recognized on a straight-line basis over the
life of the lease.
2. BASIS OF ACCOUNTING
The accompanying statements of revenues over certain operating expenses are
presented on the accrual basis. These statements have been prepared in
accordance with the applicable rules and regulations of the Securities and
Exchange Commission for real estate properties acquired. Accordingly, the
statements exclude certain historical expenses, such as depreciation and
management fees, not comparable to the operations of the Sprint Building
after acquisition by the Joint Venture.
BC 12/31/88 & 03/3199
F-4
<PAGE>
[Letterhead of Arthur Andersen LLP Appears Here]
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To Wells Real Estate Investment Trust, Inc.,
Wells Real Estate Fund XI, L.P.,
and Wells Real Estate Fund XII, L.P.:
We have audited the accompanying statement of revenues over certain operating
expenses for the JOHNSON MATTHEY BUILDING for the year ended December 31, 1998.
This financial statement is the responsibility of management. Our
responsibility is to express an opinion on this financial statement based on our
audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the statement of revenues over certain operating
expenses is free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the statement of
revenues over certain operating expenses. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.
As described in Note 2, this financial statement excludes certain expenses that
would not be comparable with those resulting from the operations of the Johnson
Matthey Building after acquisition by the Wells Fund XI-Fund XII-REIT Joint
Venture (a joint venture between the Wells Operating Partnership, L.P. [on
behalf of Wells Real Estate Investment Trust, Inc.], Wells Real Estate Fund XI,
L.P., and Wells Real Estate Fund XII, L.P.). The accompanying statement of
revenues over certain operating expenses was prepared for the purpose of
complying with the rules and regulations of the Securities and Exchange
Commission and is not intended to be a complete presentation of the Johnson
Matthey Building's revenues and expenses.
In our opinion, the statement of revenues over certain operating expenses
presents fairly, in all material respects, the revenues over certain operating
expenses of the Johnson Matthey Building for the year ended December 31, 1998 in
conformity with generally accepted accounting principles.
/s/ ARTHUR ANDERSEN
Atlanta, Georgia
August 30, 1999
F-5
<PAGE>
JOHNSON MATTHEY BUILDING
STATEMENTS OF REVENUES OVER CERTAIN OPERATING EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 1998 AND
FOR THE SIX MONTHS ENDED JUNE 30, 1999
<TABLE>
<CAPTION>
1998 1999
------------- -------------
(Unaudited)
<S> <C> <C>
RENTAL REVENUES $ 745,935 $ 424,724
OPERATING EXPENSES, net of reimbursements 100,314 59,398
------------- -------------
REVENUES OVER CERTAIN OPERATING EXPENSES $ 645,621 $ 365,326
============= =============
</TABLE>
The accompanying notes are an integral part of these statements.
F-6
<PAGE>
JOHNSON MATTHEY BUILDING
NOTES TO STATEMENTS OF REVENUES
OVER CERTAIN OPERATING EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 1998 AND
FOR THE SIX MONTHS ENDED JUNE 30, 1999
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
Description of Real Estate Property Acquired
On August 17, 1999, the Wells Fund XI-Fund XII-REIT Joint Venture (the "Joint
Venture") acquired an office building with approximately 130,000 rentable
square feet located in Tredyffrin Township, Chester County, Pennsylvania (the
"Johnson Matthey Building"). The Joint Venture is a joint venture
partnership between Wells Real Estate Fund XI, L.P. ("Wells Fund XI"), Wells
Real Estate Fund XII, L.P. ("Wells Fund XII"), and Wells Operating
Partnership, L.P. ("Wells OP"), a Delaware limited partnership formed to
acquire, own, lease, operate, and manage real properties on behalf of Wells
Real Estate Investment Trust, Inc. (the "Wells REIT"). Wells Fund XI
contributed $3,494,797, Wells Fund XII contributed $1,500,000, and Wells OP
contributed $3,055,694 to the Joint Venture for their respective share of the
purchase of the Johnson Matthey Building.
The entire 133,000 rentable square feet of the Johnson Matthey Building is
currently under a net lease agreement (the "Lease") with Johnson Matthey.
The Lease was assigned to the Joint Venture at the closing. The initial term
of the Lease is ten years, which commenced on July 1, 1997 and expires on
June 30, 2007. Johnson Matthey has the right to extend the Lease for two
additional three-year periods. Each extension option must be exercised by
giving notice to the landlord at least 12 months prior to the expiration date
of the then current lease term. The monthly base rent payable for each
extended term of the Lease will be equal to the fair market rent taking into
consideration rental rates for comparable industrial and research and
development properties in the local market area.
Under the Lease, Johnson Matthey is required to pay as additional rent all
real estate taxes, special assessments, utilities, taxes, insurance, and
other operating costs with respect to the Johnson Matthey Building during the
term of the Lease. In addition, Johnson Matthey is responsible for all
routine maintenance and repairs including interior mechanical and electrical,
HVAC, parking lot, and landscaping to the Johnson Matthey Building. The
Joint Venture, as landlord, is responsible for repair and replacement of the
exterior, roof, foundation, and structure.
F-7
<PAGE>
The Lease contains a purchase option, which may be exercised by Johnson
Matthey in the event that the Joint Venture desires to sell the building to
an unrelated third party. The Joint Venture must give Johnson Matthey
written notice of its intent to sell the Johnson Matthey Building, and
Johnson Matthey will have ten days from the date of such notice to provide
written notice of its intent to purchase the building. If Johnson Matthey
exercises the purchase option, it must purchase the Johnson Matthey Building
on the same terms contained in the offer.
Rental Revenues
Rental income from the lease is recognized on a straight-line basis over the
life of the lease.
2. BASIS OF ACCOUNTING
The accompanying statements of revenues over certain operating expenses are
presented on the accrual basis. These statements have been prepared in
accordance with the applicable rules and regulations of the Securities and
Exchange Commission for real estate properties acquired. Accordingly, the
statements exclude certain historical expenses, such as depreciation, not
comparable to the operations of the Johnson Matthey Building after
acquisition by the Joint Venture.
F-8
<PAGE>
WELLS REAL ESTATE INVESTMENT TRUST, INC.
UNAUDITED PRO FORMA FINANCIAL STATEMENTS
The following unaudited pro forma balance sheet as of June 30, 1999 has been
prepared to give effect to the acquisition of the Sprint Building and Johnson
Matthey Building by the Wells Fund XI-Fund XII-REIT Joint Venture (a joint
venture between the Wells Operating Partnership, L.P., Wells Real Estate Fund
XI, L.P., and Wells Real Estate Fund XII, L.P.) as if each acquisition occurred
as of June 30, 1999. The following unaudited pro forma statements of income have
been prepared to give effect to the acquisition of the Sprint Building and
Johnson Matthey Building by the Wells Fund XI-Fund XII-REIT Joint Venture as if
each acquisition occurred on January 1, 1998.
Wells Operating Partnership, L.P. is a Delaware limited partnership that was
organized to own and operate properties on behalf of the Wells Real Estate
Investment Trust, Inc. Wells Real Estate Investment Trust, Inc. is the general
partner of the Wells Operating Partnership, L.P.
These unaudited pro forma financial statements are prepared for informational
purposes only and are not necessarily indicative of future results or of actual
results that would have been achieved had the acquisition been consummated at
the beginning of the period presented.
F-9
<PAGE>
WELLS REAL ESTATE INVESTMENT TRUST, INC.
PRO FORMA BALANCE SHEET
JUNE 30, 1999
(Unaudited)
<TABLE>
<CAPTION>
ASSETS
Wells Real Pro Forma Adjustments
-----------------------------
Estate Johnson Pro
Investment Sprint Matthey Forma
Trust, Inc. Building Building Total
----------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
REAL ESTATE, at cost:
Land $ 6,787,902 $ 0 $ 0 $ 6,787,902
Building and improvements, less accumulated depreciation of
$612,243 34,483,001 0 0 34,483,001
----------- ----------- ----------- -----------
Total real estate 41,270,903 0 0 41,270,903
INVESTMENTS IN JOINT VENTURES 15,143,866 5,777,321 (a) 3,183,025(a) 24,104,212
DUE TO AFFILIATES 297,953 0 0 297,953
CASH AND CASH EQUIVALENTS 19,449,957 (5,546,210)(b) (3,055,694)(b) 10,848,053
DEFERRED PROJECT COSTS 949,252 (231,111)(c) (127,331)(c) 590,810
DEFERRED OFFERING COSTS 529,524 0 0 529,524
PREPAID EXPENSES AND OTHER ASSETS 1,594,178 0 0 1,594,178
----------- ----------- ----------- -----------
Total assets $79,235,633 $ 0 $ 0 $79,235,633
=========== =========== =========== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
ACCOUNTS PAYABLE $ 321,444 $ 0 $ 0 $ 321,444
NOTES PAYABLE 9,918,935 0 0 9,918,935
DUE TO AFFILIATES 614,274 0 0 614,274
DIVIDENDS PAYABLE 1,119,829 0 0 1,119,829
MINORITY INTEREST OF UNIT HOLDER IN OPERATING PARTNERSHIP 200,000 0 0 200,000
----------- ----------- ----------- -----------
Total liabilities 12,174,482 0 0 12,174,482
----------- ----------- ----------- -----------
COMMON SHARES, $.01 par value; 40,000,000 shares authorized,
7,770,581 shares issued and outstanding 77,706 0 0 77,706
ADDITIONAL PAID-IN CAPITAL 65,653,998 0 0 65,653,998
RETAINED EARNINGS 1,329,447 0 0 1,329,447
----------- ----------- ----------- -----------
Total shareholders' equity 67,061,151 0 0 67,061,151
----------- ----------- ----------- -----------
Total liabilities and shareholders' equity $79,235,633 $ 0 $ 0 $79,235,633
=========== =========== =========== ===========
</TABLE>
(a) Reflects Wells Real Estate Investment Trust Inc.'s contribution
to the Wells Fund XI-Fund XII-REIT Joint Venture.
(b) Reflects Wells Real Estate Investment Trust Inc.'s portion of the
purchase price.
(c) Reflects deferred project costs contributed to the Wells Fund XI-
Fund XII-REIT Joint Venture.
F-10
<PAGE>
WELLS REAL ESTATE INVESTMENT TRUST, INC.
PRO FORMA STATEMENT OF INCOME
FOR THE YEAR ENDING DECEMBER 31, 1998
(Unaudited)
<TABLE>
<CAPTION>
Wells Real Pro Forma Adjustments
-------------------------
Estate Johnson Pro
Investment Sprint Matthey Forma
Trust, Inc. Building Building Total
---------- ---------- ---------- ----------
<S> <C> <C> <C> <C>
REVENUES:
Rental income $ 20,994 $ 0 $ 0 $ 20,994
Equity in income of joint ventures 263,315 372,320(a) 223,708(a) 859,343
Interest income 110,869 0 0 110,869
---------- ---------- ---------- ----------
395,178 372,320 223,708 991,206
---------- ---------- ---------- ----------
EXPENSES:
Operating costs, net of reimbursements 11,033 0 0 11,033
General and administrative 29,943 0 0 29,943
Legal and accounting 19,552 0 0 19,552
Computer costs 616 0 0 616
---------- ---------- ---------- ----------
61,144 0 0 61,144
---------- ---------- ---------- ----------
NET INCOME $ 334,034 $ 372,320 $ 223,708 $ 930,062
========== ========== ========== ==========
EARNINGS PER SHARE (BASIC AND DILUTED) $ 0.40 $ 0.45 $ 0.27 $ 1.12
========== ========== ========== ==========
</TABLE>
(a) Reflects Wells Real Estate Investment Trust Inc.'s equity in income
of the Wells Fund XI-Fund XII-REIT Joint Venture related to the
Sprint Building and Johnson Matthey Building. The pro forma
adjustments result from rental revenues less operating expenses,
management fees, and depreciation.
F-11
<PAGE>
WELLS REAL ESTATE INVESTMENT TRUST, INC.
PRO FORMA STATEMENT OF INCOME
FOR THE SIX-MONTH PERIOD ENDING JUNE 30, 1999
(Unaudited)
<TABLE>
<CAPTION>
Wells Real Pro Forma Adjustments
-------------------------
Estate Johnson Pro
Investment Sprint Matthey Forma
Trust, Inc. Building Building Total
---------- ---------- ---------- ----------
<S> <C> <C> <C> <C>
REVENUES:
Rental income $1,579,014 $ 0 $ 0 $1,579,014
Equity in income of joint ventures 398,178 173,969 (a) 124,807 (a) 696,954
Interest income 215,746 0 0 215,746
---------- ---------- ---------- ----------
2,192,938 173,969 124,807 2,491,714
---------- ---------- ---------- ----------
EXPENSES:
Operating costs, net of reimbursements 370,744 0 0 370,744
Management and leasing fees 82,085 0 0 82,085
Depreciation 612,243 0 0 612,243
Administrative costs 69,940 0 0 69,940
Legal and accounting 56,450 0 0 56,450
Computer costs 6,063 0 0 6,063
---------- ---------- ---------- ----------
1,197,525 0 0 1,197,525
---------- ---------- ---------- ----------
NET INCOME $ 995,413 $ 173,969 $ 124,807 $1,294,189
========== ========== ========== ==========
EARNINGS PER SHARE (BASIC AND DILUTED) $ 0.19 $ 0.03 $ 0.02 $ 0.24
========== ========== ========== ==========
</TABLE>
(a) Reflects Wells Real Estate Investment Trust, Inc.'s equity in income
of the Wells Fund XI-Fund XII-REIT Joint Venture related to the
Sprint Building and Johnson Matthey Building. The pro forma
adjustments result from rental revenues less operating expenses,
management fees, and depreciation.
BC Pro Forma 06/30/99
F-12
