<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
(Mark One)
[X] Annual report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 [Fee Required]
For the fiscal year ended December 31, 1997 or
-------------------------------------
[ ] Transition report pursuant to Section 13 or 15 (d) of the Securities
Exchange Act of 1934 [No Fee Required]
For the transition period from to
------------------------ -----------------------
Commission file number 0-20103
---------------------------------------------------------
Wells Real Estate Fund IV, L. P.
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
Georgia 58-1915128
- ------------------------------ ----------------------------------------
State or other jurisdiction of (I.R.S. Employer Identification Number)
incorporation or organization)
3885 Holcomb Bridge Road Norcross, Georgia 30092
- ------------------------------------------ -------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (770) 449-7800
---------------------
Securities registered pursuant to Section 12 (b) of the Act:
Title of each class Name of exchange on which registered
NONE NONE
Securities registered pursuant to Section 12 (g) of the Act:
Class A Unit
- --------------------------------------------------------------------------------
(Title of Class)
Class B Unit
- --------------------------------------------------------------------------------
(Title of Class)
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes X No
--- ---
Aggregate market value of the voting stock held by non-affiliates:
Not Applicable
- ------------------------
<PAGE>
PART I
------
ITEM 1. BUSINESS
- ------------------
General
Wells Real Estate Fund IV, L.P. (the "Partnership") is a Georgia public limited
partnership organized on October 25, 1990, under the laws of the state of
Georgia, having Leo F. Wells, III and Wells Partners, L.P., a non-public limited
partnership, as General Partners. The Partnership was formed on July 31, 1988,
for the purpose of acquiring, developing, constructing, owning, operating,
improving, leasing and otherwise managing for investment purposes income-
producing commercial or industrial properties.
On March 4, 1991, the Partnership commenced an offering of up to $25,000,000 of
Class A or Class B limited partnership units ($10.00 per unit) pursuant to a
Registration Statement on Form S-11 under the Securities Act of 1933. The
Partnership did not commence active operations until it received and accepted
subscriptions for 125,000 units which occurred on May 13, 1991. The offering
was terminated on February 29, 1992, at which time the partnership had obtained
total contributions of $13,614,652 representing subscriptions from 1,285 Limited
Partners.
The Partnership owns interests in properties through its equity ownership in the
following two joint ventures: (i) Fund III and Fund IV Associates, a joint
venture between the Partnership and Wells Real Estate Fund III, L.P. ( the "Fund
III - Fund IV Joint Venture"); and (ii) Fund IV and Fund V Associates, a joint
venture between the Partnership and Wells Real Estate Fund V, L.P. (the "Fund IV
- - Fund V Joint Venture").
As of December 31, 1997, the Partnership owned interests in the following
properties through its ownership of the foregoing joint ventures: (i) a retail
shopping center located in Stockbridge, Georgia, southeast of Atlanta (the
"Stockbridge Village Shopping Center"), which is owned by the Fund III - Fund IV
Joint Venture; (ii) a two-story office building located in Richmond, Virginia
(the "G.E. Building/Richmond"), which is owned by the Fund III - Fund IV Joint
Venture; (iii) two substantially identical two-story office buildings located in
Clayton County, Georgia (the "Medical Center Project"), which are owned by the
Fund IV - Fund V Joint Venture, and (iv) a four-story office building located in
Jacksonville, Florida (the "IBM Jacksonville Project"), which is owned by the
Fund IV - Fund V Joint Venture. All of the foregoing properties were acquired
on an all cash basis and are described in more detail in Item 2, below.
EMPLOYEES
The Partnership has no direct employees. The employees of Wells Capital, Inc.,
the sole general partner of Wells Partners, L.P., a General Partner of the
Partnership, perform a full range of real estate services including leasing and
property management, accounting, asset management and investor relations for the
Partnership. See Item 11 - "Compensation of General Partners and Affiliates"
for a summary of the fees paid to the General Partners and their affiliates
during the fiscal year ended December 31, 1997.
2
<PAGE>
INSURANCE
Wells Management Company, Inc., an affiliate of the General Partners, carries
comprehensive liability and extended coverage with respect to all the properties
owned directly or indirectly by the Partnership. In the opinion of management
of the registrant, the properties are adequately insured.
COMPETITION
The Partnership will experience competition for tenants from owners and managers
of competing projects which may include the General Partners and their
affiliates. As a result, the Partnership may be required to provide free rent,
reduced charges for tenant improvements and other inducements, all of which may
have an adverse impact on results of operations. At the time the Partnership
elects to dispose of its properties, the Partnership will also be in competition
with sellers of similar properties to locate suitable purchasers for its
properties.
ITEM 2. PROPERTIES.
- --------------------
The Partnership owns interest in four properties through its investment in joint
ventures of which three are office buildings and one is a retail building. The
Partnership does not have control over the operations of the joint ventures;
however, it does exercise significant influence. Accordingly, investment in
joint ventures is recorded on the equity method. As of December 31, 1997, these
properties were 95% occupied, as compared to 93% at December 31, 1996 and 1995,
95% at December 31, 1994 and 96% at December 31, 1993.
The following table shows lease expirations during each of the next ten years
for all leases as of December 31, 1997, assuming no exercise of renewal options
or termination rights:
<TABLE>
<CAPTION>
Partnerships
Year of Number of Annualized Share of Percentage of Percentage of
Lease Leases Square Gross Base Annualized Total Square Total Annualized
Expiration Expiring Feet Expiring Rent(1) Gross Base Rent(1) Feet Expiring Base Rent
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1998 5 16,635 206,943 84,310 8.34% 6.59%
1999 5 32,214 657,486 251,144 16.15% 20.92%
2000(2) 7 53,298 690,229 287,487 26.72% 21.96%
2001 0 0 0 0 0.00% 0.00%
2002 9 23,221 422,112 180,172 11.64% 13.43%
2003(3) 2 70,732 1,084,613 408,202 35.46% 34.51%
2004 2 3,364 81,262 30,584 1.69% 2.59%
2005 0 0 0 0 0.00% 0.00%
2006 0 0 0 0 0.00% 0.00%
2007 0 0 0 0 0.00% 0.00%
- ----------------------------------------------------------------------------------------------------------------
30 199,464 3,142,645 1,241,899 100.0% 100.0%
</TABLE>
3
<PAGE>
(1) Average monthly gross rent over the life of the lease, annualized.
(2) Expiration of General Electric with 43,000 square feet.
(3) Expiration of IBM with 68,100 square feet at the Jacksonville Project.
The following describes the properties in which the Partnership owns an interest
as of December 31, 1997:
FUND III - FUND IV JOINT VENTURE
- --------------------------------
On March 27, 1991, the Partnership and Wells Real Estate Fund III, L.P. ("Wells
Fund III"), a Georgia public limited partnership having Leo F. Wells, III and
Wells Capital, Inc., a Georgia corporation, as General Partners, formed a joint
venture known as Fund III and Fund IV Associates (the "Fund III-Fund IV Joint
Venture"). The investment objectives of Wells Fund III are substantially
identical to those of the Partnership. The Partnership holds an approximate
42.7% of equity interest in the Fund III-Fund IV Joint Venture which includes a
multi-tenant retail center and an office building. As of December 31, 1997,
the Partnership had contributed $6,131,677 and Wells Fund III had contributed
$8,119,603 for total contributions of $14,251,280 to the Fund III-Fund IV Joint
Venture. The Partnership owns interests in the following two properties through
the Fund III-Fund IV Joint Venture:
The Stockbridge Property / Fund III - Fund IV Joint Venture
- -----------------------------------------------------------
On April 4, 1991, the Fund III-Fund IV Joint Venture purchased 13.62 acres of
real property located in Clayton County, Georgia for the purchase price of
$3,057,729, including acquisition costs, for the purpose of developing,
constructing and operating a shopping center known as the Stockbridge Village
Shopping Center (the "Stockbridge Property"). The Stockbridge Property consists
of a multi-tenant shopping center containing approximately 112,891 square feet
of which approximately 64,097 square feet is occupied by the Kroger Company, a
retail grocery chain. This is the only tenant which occupies more than ten
percent of the rentable square feet. The lease with Kroger Company is for an
initial term of 20 years commencing November 14, 1991, with an option to extend
for four consecutive five year periods at the same rental rate as the original
lease. The annual base rent payable under the Kroger lease during the initial
term is $492,692. The remaining 48,794 square feet is comprised of 12 separate
retail spaces and 3 free-standing retail buildings. As of December 31, 1997,
the Partnership had contributed a total of $5,047,132 and Wells Fund III had
contributed a total of $4,515,042 to fund the total costs of approximately
$9,562,000 to fund the acquisition and development of the Stockbridge Property.
The occupancy rate at the year end for the Stockbridge Property was 93% in 1997,
1996 and 1995, 97% in 1994 and 95% in 1993. The average effective annual rental
per square foot at the Stockbridge Property was $9.86 for 1997, $9.59 for 1996,
$10.16 for 1995, $10.26 for 1994, $9.13 for 1993.
4
<PAGE>
The G.E. Building/Richmond / Fund III - Fund IV Joint Venture
- -------------------------------------------------------------
The G.E. Building is a two-story office building containing approximately 43,000
square feet located in Richmond, Virginia which was acquired by the Fund III-
Fund IV Joint Venture on July 1, 1992, for a purchase price of $4,687,600. As
of December 31, 1997, a total of $4,689,106 had been incurred for the
acquisition of the G.E. Building. Of this amount, the Partnership contributed
$1,084,545 and Wells Fund III contributed $3,604,561 to the Fund III-Fund IV
Joint Venture.
The entire G.E. Building is currently under a net lease to General Electric
("G.E."), a corporate office for the lighting division. The annual base rent
payable is currently $530,742 with annual base increases of 2%. The G.E. lease
expires March 31, 2000, with an option to extend the lease for one additional
five-year period at the same rental rate as the original lease.
The occupancy rate at the G.E. Building was 100% for the years ended December
31, 1997, 1996, 1995, 1994 and 1993. The average effective annual rental per
square foot at the G.E. Building is $12.27 for 1997, 1996, 1995, 1994 and 1993.
FUND IV - FUND V JOINT VENTURE
- ------------------------------
On April 14, 1992, the Partnership and Wells Real Estate Fund V, L.P. ("Wells
Fund V"), a Georgia public limited partnership affiliated with the Partnership
through common general partners, entered into a joint venture agreement known as
Fund IV and Fund V Associates (the "Fund IV - Fund V Joint Venture"). The
investment objectives of Wells Fund V are substantially identical to those of
the Partnership. As of December 31, 1997, the Partnership had contributed
approximately $4,736,173 to the Fund IV - V Joint Venture, and Wells Fund V had
contributed approximately $7,873,381. It is anticipated that Wells Fund V will
fund an additional approximately $105,000 toward the completion of the Medical
Center Project, at which time the Partnership will hold an approximate 37%
equity interest in the Fund IV - Fund V Joint Venture. The Partnership owns
interests in the following two properties through the Fund IV - Fund V Joint
Venture:
The Jacksonville Project
- ------------------------
On June 8, 1992, the Fund IV-Fund V Joint Venture acquired 5.676 acres of real
property located in Jacksonville, Florida at a purchase price of $1,360,000 for
the purpose of developing, constructing, and operating a four-story office
building containing approximately 87,600 square feet (the "Jacksonville
Project"). As of December 31, 1997, the Partnership contributed $3,439,947 and
Wells Fund V contributed $4,961,709 to the Fund IV-Fund V Joint Venture to fund
the acquisition and development of the Jacksonville Project.
The Jacksonville Project is leased primarily by International Business Machines
Corporation ("IBM"), a computer sales and service corporation, and Customized
Transportation, Inc. ("CTI"), a division of CSX Railroad, a transportation
corporation.
5
<PAGE>
The initial term of the IBM lease containing 68,100 square feet is 9 years and
11 months and commenced upon completion of the building in June 1993, with an
option to extend the initial lease for two consecutive five-year periods. The
annual base rent payable under the IBM lease during the initial term is
$1,122,478 payable in equal monthly installments of $93,540. IBM is also
required to pay additional rent equal to its share of operating expenses during
the lease term.
The term of the CTI lease containing 11,780 square feet is 5 years and commenced
in March, 1994. The annual base rent payable under the CTI lease is $325,965.
The occupancy rates at the year end for the Jacksonville Project were 100% in
1997, 1996, 1995 and 1994, and 85% in 1993, the first year of occupancy. The
average effective annual rental per square foot at the Jacksonville Project was
$16.71 for 1997, 1996 and 1995, $16.39 for 1994 and $14.19 for 1993.
The Medical Center Project
- --------------------------
On September 14, 1992, the Fund IV-Fund V Joint Venture acquired 2.655 acres of
real property in Stockbridge, Georgia for $440,000 for the purpose of
constructing two substantially identical two-story office buildings containing
approximately 17,847 rentable square feet each (the "Medical Center Project").
As of December 31, 1997, the Partnership had contributed $1,296,266, and Wells
Fund V had contributed $2,911,672 to the Fund IV - Fund V Joint Venture for the
acquisition and development of the Medical Center Project. It is currently
anticipated that an additional approximately $126,000 will be required for the
completion of the Medical Center Project. Wells Fund V has reserved $105,000
for this purpose, with any excess costs required to be funded out of operating
cash flow. The Partnership currently holds an approximately 38% equity interest,
and Wells Fund V holds an approximately 62% equity interest in the Fund IV -
Fund V Joint Venture.
Construction on the first building at the Medical Center Project was completed
in March, 1993, and the building shell of the second building was completed in
April, 1994. Georgia Baptist, a medical health care and urgent care facility,
leased approximately 14,669 square feet in the first building for a term of six
years and has the option to extend the initial term of the lease for one five-
year period. The base rent payable per square foot ranges from $16.00 per month
during the first year to $18.50 during the sixth year. In addition, Georgia
Baptist has leased approximately 3,376 square feet in the second building for a
term of five years at an annual rental rate of $55,704, increasing to $57,392 in
the fourth year and $59,080 in the fifth year.
The occupancy rate at the year end for the Medical Center Project was 81% in
1997, 67% in 1996 and 1995, 58% in 1994 and 69% in 1993, the first year of
occupancy. The average effective annual rental per square foot at the Medical
Center Project was $10.93 for 1997, $11.83 for 1996, $10.43 for 1995, $7.59 for
1994 and $11.25 for 1993.
6
<PAGE>
ITEM 3. LEGAL PROCEEDINGS.
- --------------------------
There were no material pending legal proceedings or proceedings known to be
contemplated by governmental authorities involving the Partnership during 1997.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
- -------------------------------------------------------------
No matters were submitted to a vote of the Limited Partners during the fourth
quarter of 1997.
PART II
-------
ITEM 5. MARKET FOR PARTNERSHIP'S UNITS AND RELATED SECURITY HOLDER MATTERS.
- ----------------------------------------------------------------------------
As of February 28, 1998, the Partnership had 1,322,909 outstanding Class A Units
held by a total of 1,272 Limited Partners and 38,551 outstanding Class B Units
held by a total of 21 Limited Partners. The capital contribution per unit is
$10.00. There is no established public trading market for the Partnership's
limited partnership units, and it is not anticipated that a public trading
market for the units will develop. Under the Partnership Agreement, the General
Partners have the right to prohibit transfers of units.
The General Partners have estimated the investment value of properties held by
the Partnership, as of December 31, 1997, to be $11.77 per unit based on market
conditions existing in early December, 1997. This value was confirmed as
reasonable by an independent MAI appraiser, David L. Beal Company, although no
actual MAI appraisal was performed due to the inordinate expense involved with
such an undertaking. The valuation does not include any fractional interest
valuation or any distinction between different Classes of Partnership Units.
Cash available for distribution to the Limited Partners is distributed on a
quarterly basis unless Limited Partners select to have their cash distributions
paid monthly. Under the Partnership Agreement, distributions are allocated first
to the Limited Partners holding Class A Units until they have received cash
distributions in each fiscal year of the Partnership equal to 10% of their
adjusted capital contribution. After this preference is satisfied, the General
Partners will receive an amount of Net Cash from Operations equal to one-tenth
of the total amount of Net Cash from Operations distributed. After, the Limited
Partners holding Class A Units will receive 90% of Net Cash from Operations, and
the General Partners will receive 10%. No Net Cash from Operations will be
distributed to Limited Partners holding Class B Units. Cash distributions made
to the Limited Partners holding Class A Units for the two most recent fiscal
years were as follows:
7
<PAGE>
<TABLE>
<CAPTION>
Class A Per Class A Per Class B
Unit Unit Unit
Distributions For Total Cash Investment Return of Return of General
Quarter Ended Distribution Income Capital Capital Partner
- -------------------------- ------------ ----------- --------- --------- -------
<S> <C> <C> <C> <C> <C>
March 31, 1996 $220,611 $0.09 $0.08 $0.00 $0.00
June 30, 1996 $210,623 $0.09 $0.07 $0.00 $0.00
Sept. 30, 1996 $237,217 $0.10 $0.08 $0.00 $0.00
Dec. 31, 1996 $230,969 $0.09 $0.08 $0.00 $0.00
March 31, 1997 $221,413 $0.09 $0.08 $0.00 $0.00
June 30, 1997 $243,773 $0.12 $0.06 $0.00 $0.00
Sept. 30, 1997 $244,640 $0.10 $0.09 $0.00 $0.00
Dec. 31, 1997 $243,280 $0.08 $0.10 $0.00 $0.00
</TABLE>
The fourth quarter distribution was accrued for accounting purposes in 1997, and
was not actually paid to the limited partners holding Class A units until
February 1998. Even though there is no guarantee, the General Partners
anticipate that cash distributions to Limited Partners holding Class A units
will continue in 1998 at a level at least comparable with 1997 cash
distributions on an annual basis.
[Remainder of this page left intentionally blank]
8
<PAGE>
ITEM 6. SELECTED FINANCIAL DATA.
---------------------------------
The following sets forth a summary of the selected financial data for the fiscal
years ended December 31, 1993, 1994, 1995, 1996 and 1997.
<TABLE>
<CAPTION>
1997 1996 1995 1994 1993
--------------- --------------- --------------- ---------------- ----------------
<S> <C> <C> <C> <C> <C>
Total assets $10,578,235 $11,003,435 $11,408,024 $11,709,854 $11,893,677
Total revenues 589,451 555,955 694,521 678,591 570,709
Net income 519,907 482,495 623,867 605,011 496,911
Net (loss) allocated
to General Partners - - - - -
Net income allocated to
Class A Limited Partners 519,907 482,495 623,867 615,309 713,069
Net loss allocated to
Class B Limited Partners 0 0 0 (10,298) (216,158)
Net income per weighted
average Class A
Limited Partner Unit .39 .36 .47 .47 .54
Net loss per weighted
average Class B
Limited Partner Unit 0 0 0 (.27) (5.61)
Cash Distributions per
weighted average
Class A Limited Partner
Unit:
Investment Income .39 .36 .47 .62 .38
Return of Capital .33 .32 .24 .01 .00
</TABLE>
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND
- -------------------------------------------------------------------------
RESULTS OF OPERATION.
- ---------------------
The following discussion and analysis should be read in conjunction with the
selected financial data and the accompanying financial statements of the
Partnership and notes thereto. This Report contains forward-looking statements,
within the meaning of Section 27A of the Securities Act of 1933 and 21E of the
Securities Exchange Act of 1934, including discussion and analysis of the
financial condition of the Partnership, anticipated capital expenditures
required to complete certain projects, amounts of cash distributions anticipated
to be distributed to Limited Partners in the future and certain other matters.
Readers of this Report should be aware that there are various factors that could
cause actual results to differ materially from any forward-looking statement
made in this Report, which include construction costs which may exceed
estimates, construction delays, lease-up risks, inability to obtain new tenants
upon the expiration of existing leases, and the potential need to fund tenant
improvements or other capital expenditures out of operating cash flow.
9
<PAGE>
RESULTS OF OPERATIONS AND CHANGES IN FINANCIAL CONDITIONS
- ---------------------------------------------------------
General
- -------
Gross revenues of the Partnerships were $589,451 for the year ended December 31,
1997, as compared to $555,955 for the year ended December 31, 1996 and $694,521
for the year ended December 31, 1995. The increase in 1997, as compared to
1996, was due primarily to increased earnings from the joint ventures. The
decrease in 1996 as compared to 1995 was due primarily to decreased equity in
income of the joint ventures. Such decreased equity in income of the joint
ventures was primarily the result of increased depreciation expenses which is
discussed in more detail below.
Expenses of the Partnership have remained relatively stable for the fiscal years
ending December 31, 1997 and 1995, while increasing slightly for the fiscal year
ended 1996. This increase was due primarily to elevated accounting and legal
fees offset by lower administration and computer costs.
Depreciation expense increased for the joint ventures from 1995 to 1996 and
1997, due to a change in the estimated useful lives of buildings and
improvements from 40 years to 25 years which became effective October 1, 1995.
For further discussion of depreciation expense, please refer to the notes to the
accompanying financial statements.
Net income of the Partnership was $519,907 for the fiscal year ended December
31, 1997, as compared to $482,495 for the fiscal year ended December 31, 1996,
and $623,867 for the fiscal year ended December 31, 1995.
The Partnership made cash distributions to the Limited Partners holding Class A
Units of $.72 per Class A Unit for the year ended December 31, 1997, $.68 per
Class A Unit for the year ended December 31, 1996 and $.71 for the year ended
December 31, 1995. No cash distributions were made to the Limited Partners
holding Class B Units or to the General Partners for the fiscal years ended
December 31, 1997, 1996, and 1995. Distributions accrued for the fourth quarter
of 1997 were paid in February, 1998.
In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards (SFAS") No. 121, "Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed of", which is
effective for fiscal years beginning after December 15, 1995. SFAS No. 121
establishes standards for determining when impairment losses on long-lived
assets have occurred and how impairment losses should be measured. The joint
ventures adopted SFAS No. 121, effective January 1, 1995. The impact of the
adoption of SFAS No. 121 was not material to the financial statements of the
joint ventures.
10
<PAGE>
PROPERTY OPERATIONS
- -------------------
As of December 31, 1997, the Partnership's ownership interest in Fund III - Fund
IV was 42.7% and in Fund IV - Fund V was 37.6%.
As of December 31, 1997, the Partnership owned interests through interests in
joint ventures in the following operational properties:
The Stockbridge Village Shopping Center / Fund III - Fund IV Joint Venture
- --------------------------------------------------------------------------
<TABLE>
<CAPTION>
For the Year Ended December 31
----------------------------------------------------------------
1997 1996 1995
-------------------- -------------------- --------------------
<S> <C> <C> <C>
Revenues:
Rental income $1,113,238 $1,082,428 $1,148,600
Interest income 12,308 13,024 15,482
---------- ---------- ----------
1,125,546 1,095,452 1,164,082
Expenses
Depreciation 338,989 338,989 249,689
Management & leasing expenses 107,578 98,442 105,251
Other operating expenses 68,797 90,187 101,047
---------- ---------- ----------
515,364 527,618 455,987
---------- ---------- ----------
Net income $ 610,182 $ 567,834 $ 708,095
========== ========== ==========
Occupied % 93% 93% 93%
Partnership's Ownership % in the
Fund III-Fund IV Joint Venture 42.7% 42.7% 42.7%
Cash distribution to the Partnership $ 417,152 $ 407,070 $ 450,613
Net income allocated to the
Partnership $ 260,446 $ 242,371 $ 302,239
</TABLE>
Rental income increased to $1,113,238 for 1997 as compared to $1,082,428 in 1996
due primarily to increased rental rates but decreased from $1,148,600 in 1995
due to decreased occupancy resulting from the early termination of a lease for
8,025 square feet in the fourth quarter of 1995. Expenses of the property varied
from $455,987 in 1995 to $527,834 in 1996 and $515,364 in 1997 due primarily to
the increase in depreciation expense during the fourth quarter of 1995 as a
result of the change in the estimated useful lives of buildings and
improvements, which became effective in the fourth quarter of 1995, as
previously discussed under the "General" section of "Results of Operations and
Changes in Financial Conditions". Other operating expenses decreased in 1997, as
compared to 1996, due primarily to savings in painting expense. Net income of
the property varied from $610,182 for 1997 as compared to $567,834
11
<PAGE>
for 1996 and $708,095 for 1995 due primarily to increased depreciation expenses
and decreased rental income in 1996, as discussed above.
Real estate taxes were $98,138 for 1997, $104,795 for 1996 and $120,899 for
1995.
The Partnership's ownership percentage in the Fund III - Fund IV Joint Venture
remained constant at 42.7% for 1997, 1996 and 1995.
For comments on the general competitive conditions to which the property may be
subject, See Item 1, Business, Page 2. For additional information on tenants,
etc. refer to Item 2, Properties, Page 3.
The G.E. Building/Richmond / Fund III - Fund IV Joint Venture
- -------------------------------------------------------------
<TABLE>
<CAPTION>
For the Year Ended December 31
----------------------------------------------------------------
1997 1996 1995
-------------------- -------------------- --------------------
<S> <C> <C> <C>
Revenues:
Rental income $527,425 $527,425 $527,425
Expenses
Depreciation 196,220 196,220 132,727
Management & leasing expenses 38,435 39,860 39,821
Other operating expenses 3,708 8,731 9,313
-------- -------- --------
238,363 244,811 181,861
-------- -------- --------
Net income $289,062 $282,614 $345,564
======== ======== ========
Occupied % 100% 100% 100%
Partnership's Ownership % in the
Fund III-Fund IV Joint Venture 42.7% 42.7% 42.7%
Cash distribution to the Partnership $212,157 $204,978 $189,038
Net income allocated to the
Partnership $123,382 $120,629 $147,498
</TABLE>
Rental income remained constant for 1997, 1996 and 1995. Total expenses
decreased to $238,363 in 1997 from $244,811 in 1996, but increased from $181,861
in 1995. During 1995, there was an increase in depreciation expense due to the
change in the estimated useful lives of buildings and improvements, which became
effective in the fourth quarter of 1995, as previously discussed under the
"General" section of "Results of Operations and Changes in Financial
Conditions."
Due primarily to increased depreciation expenses in 1997 and 1996, as compared
to 1995, net income decreased to $289,062 in 1997 and $282,614 in 1996, as
compared to $345,564 in 1995.
12
<PAGE>
The Partnership's ownership percentage in the Fund III - Fund IV Joint Venture
remained constant at 42.7% for 1997, 1996 and 1995.
Under the terms of the lease, G.E. pays the real estate taxes directly.
For comments on the general competitive conditions to which the property may be
subject, See Item 1, Business, Page 2. For additional information on tenants,
etc. refer to Item 2, Properties, Page 3.
The Jacksonville Project/Fund IV-Fund V Joint Venture
- -----------------------------------------------------
<TABLE>
<CAPTION>
For the Year Ended December 31
----------------------------------------------------------------
1997 1996 1995
-------------------- -------------------- --------------------
<S> <C> <C> <C>
Revenues:
Rental income $1,464,097 $1,463,969 $1,463,821
Expenses
Depreciation 318,100 317,252 220,705
Management & leasing expenses 184,623 183,652 175,888
Other operating expenses 431,278 480,241 517,916
---------- ---------- ----------
934,001 981,145 914,509
---------- ---------- ----------
Net income $ 530,096 $ 482,824 $ 549,312
========== ========== ==========
Occupied % 100% 100% 100%
Partnership's Ownership % in the
Fund IV-Fund V Joint Venture 37.6% 38.1% 38.1%
Cash Distribution to the Partnership $ 305,968 $ 283,229 $ 290,900
Net Income Allocated to the
Partnership $ 200,556 $ 184,076 $ 210,272
</TABLE>
Rental income remained relatively stable in 1997 as compared to 1996 and 1995.
Expenses decreased in 1997, as compared to 1996, due primarily to savings in
various building operating expenses. Expenses increased due primarily to
depreciation increases in 1997 and 1996 over 1995 due to the change in the
estimated useful lives of buildings and improvements, which became effective in
the fourth quarter of 1995, as previously discussed under the "General" section
of "Results of Operations and Changes in Financial Conditions". Cash
distributions increased in 1997 as compared to 1996, due primarily to savings in
building operating expenses offset partially by a decrease in the Partnership's
ownership interest in the project. Cash fundings to the Joint Venture for
construction were contributed by Wells Fund V which
13
<PAGE>
decreased the Partnership's ownership interest and increased Wells Fund V's
ownership interest in the Fund IV-Fund V Joint Venture accordingly. Net income
increased in 1997, as compared to 1996 and 1995 levels, due primarily to savings
in operating expenses offset by the change in depreciation method as discussed
above.
The Jacksonville Project incurred property taxes of $180,405 for 1997, $172,732
for 1996 and $149,856 for 1995.
For comments on the general competitive conditions to which the property may be
subject, See Item 1, Business, Page 2. For additional information on tenants,
etc. refer to Item 2, Properties, Page 3.
The Medical Center Project/Fund IV-Fund V Joint Venture
- -------------------------------------------------------
<TABLE>
<CAPTION>
For the Year Ended December 31
----------------------------------------------------------------
1997 1996 1995
-------------------- -------------------- --------------------
<S> <C> <C> <C>
Revenues:
Rental income $387,453 $419,387 $369,741
Interest income 9,193 12,884 12,974
-------- -------- --------
396,646 432,271 382,715
-------- -------- --------
Expenses
Depreciation 166,939 159,523 114,645
Management & leasing expenses 55,591 54,242 49,638
Other operating expenses 187,339 219,120 155,878
-------- -------- --------
409,869 432,885 320,161
-------- -------- --------
Net (loss) income $(13,223) $ (614) $ 62,554
======== ======== ========
Occupied % 81% 67% 67%
Partnership's Ownership % in the
Fund IV-Fund V Joint Venture 37.6% 38.1% 38.1%
Cash Distribution to the Partnership $ 73,832 $ 67,447 $ 59,829
Net (loss) Income Allocated to the
Partnership $ (4,976) $ (235) $ 23,925
</TABLE>
Rental income increased in 1996 over 1995 levels due to increased lease up at
the Medical Center Project but decreased in 1997, due to a prior year straight
line rent adjustment. Occupancy increased to 81% in 1997, as compared to 67%
(on both buildings) in 1996 and 1995. Expenses decreased in 1997 as compared to
1996 due primarily to decreased operating expenses and bad debt write off.
Expenses increased in 1996 over 1995 levels due primarily to the lease up of the
buildings and a bad debt write off in 1996. Depreciation increased in 1997 and
1996 due to the change in the estimated useful lives of building and
improvements, which
14
<PAGE>
became effective in the fourth quarter of 1995, as previously discussed under
the "General" section of "Results of Operations and Changes in Financial
Conditions."
Cash distributions allocated to the Partnership have increased over prior year
levels due primarily to the lease up of the project and savings in operating
expenses offset partially by the Partnership's decreased ownership interest in
the Joint Venture. Cash fundings to the Joint Venture for construction were
contributed by Wells Fund V which increased its ownership interest and decreased
the Partnership's ownership interest in the Fund IV - Fund V Joint Venture.
The Medical Center Project incurred property taxes of $35,691 for 1997, $37,898
for 1996 and $43,303 for 1995.
For comments on the general competitive conditions to which the property may be
subject, See Item 1, Business, Page 2. For additions information on tenants,
etc. refer to Item 2, Properties, Page 3.
LIQUIDITY AND CAPITAL RESERVES
- ------------------------------
During its offering, which terminated on February 29, 1992, the Partnership
raised a total $13,614,652 in capital through the sale of 1,361,465 units. No
additional units will be sold by the Partnership. From the original funds
raised, the Partnership had invested a total of $10,962,464 in properties, paid
$748,805 in acquisition and advisory fees, $1,767,236 in selling commission and
organization and offering expenses, and is maintaining a working capital reserve
of $136,147.
Since the Partnership is an investment partnership formed for the purpose of
acquiring, owning and operating income-producing real property and has invested
all of its funds available for investment, it is unlikely that the Partnership
will acquire interests in any additional properties, and the Partnership's
capital resources are anticipated to remain relatively stable over the holding
period of its investments.
The Partnership is required to maintain working capital reserves in an amount
equal to the cash operating expenses estimated to be required to operate the
Partnership for a six month period, not to exceed 3% or be reduced below 1% of
offering proceeds available for investment in properties. The General Partners
believe such working capital reserves will be adequate.
The Partnership's net cash used in operating activities remained relatively
stable at $64,001 for 1997, $58,804 for 1996 and $56,817 for 1995. Net cash
provided by investing activities increased to $1,012,334 in 1997, from $958,071
in 1996 and $962,370 in 1995. The increase was due primarily to increased
distributions from joint ventures.
Cash and cash equivalents remained stable for years ending 1997, 1996, and 1995.
The Partnership distributes cash available less reserves, and as a result, the
level of cash remains stable.
15
<PAGE>
The Partnership's distributions paid and payable through the fourth quarter of
1997 have been paid from net cash from operations and from distributions
received from its equity investment in joint ventures, and the Partnership
anticipates that distributions will continue to be paid on a quarterly basis
from such sources. The Partnership excepts to meet liquidity requirements and
budget demands through cash flow from operations.
The Partnership is unaware of any known demands, commitments, events or capital
expenditures other than that which is required for the normal operations of its
properties that will result in the Partnership's liquidity increasing or
decreasing in any material way. The Partnership expects to meet liquidity
requirements and budget demands through cash flow from operations.
INFLATION
- ---------
The real estate market has not been affected significantly by inflation in the
past three years due to the relatively low inflation rate. There are provisions
in the majority of tenant leases executed by the Partnership to protect the
Partnership from the impact of inflation, most leases contain common area
maintenance charges, real estate tax and insurance reimbursements on a per
square foot basis, or in some cases, annual reimbursement of operating expenses
above a certain per square foot allowance. These provisions should reduce the
Partnership's exposure to increases in costs and operating expenses resulting
from inflation. In addition, a number of the Partnership's leases are for terms
of less than five years which may permit the Partnership to replace existing
leases with new leases at higher base rental rates if the existing leases are
below market rate. There is no assurance, however, that the Partnership would
be able to replace existing leases with new leases at higher base rentals.
The General Partners have verified that all operational computer systems are
year 2000 compliant. This includes systems supporting accounting, property
management and investor services. Also, as part of this review, all building
control systems have been verified as compliant. The current line of business
applications are based on compliant operating systems and database servers. All
of these products are scheduled for additional upgrades before the year 2000.
Therefore, it is not anticipated that the year 2000 will have significant impact
on operations.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
- -----------------------------------------------------
The Financial Statements of the Registrant and supplementary data are detailed
under Item 14(a) and filed as part of the report on the pages indicated.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
- -----------------------------------------------------------------------
FINANCIAL DISCLOSURE.
- ---------------------
The Partnership's change in accountants during 1995 was previously reported in
the Partnership's Form 8-K dated September 11, 1995. There were no
disagreements with the Partnership's accountants or other reportable events
during 1997.
16
<PAGE>
PART III
--------
ITEM 10. GENERAL PARTNERS OF THE PARTNERSHIP.
- ---------------------------------------------
Wells Partners, L.P. Wells Partners, L.P. is a private Georgia limited
--------------------
partnership formed on October 25, 1990. The sole General Partner of Wells
Partners, L.P. is Wells Capital, Inc., a Georgia corporation. The executive
offices of Wells Capital, Inc. are located at 3885 Holcomb Bridge Road,
Norcross, Georgia 30092.
Leo F. Wells, III. Mr. Wells is a resident of Atlanta, Georgia, is 54
-----------------
years of age and holds a Bachelor of Business Administration Degree in Economics
from the University of Georgia. Mr. Wells is the President and sole Director of
Wells Capital. Mr. Wells is the President of Wells & Associates, Inc., a real
estate brokerage and investment company formed in 1976 and incorporated in 1978,
for which he serves as principal broker. Mr. Wells is also currently the sole
Director and President of Wells Management Company, Inc., a property management
company he founded in 1983. In addition, Mr. Wells is the President and
Chairman of the Board of Wells Investment Securities, Inc., Wells & Associates,
Inc., and Wells Management Company, Inc. which are affiliates of the General
Partners. From 1980 to February 1985, Mr. Wells served as vice-president of
Hill-Johnson, Inc., a Georgia corporation engaged in the construction business.
From 1973 to 1976, he was associated with Sax Gaskin Real Estate Company and
from 1970 to 1973, he was a real estate salesman and property manager for Roy D.
Warren & Company, an Atlanta real estate company.
ITEM 11. COMPENSATION OF GENERAL PARTNERS AND AFFILIATES.
- ----------------------------------------------------------
The following table summarizes the compensation and fees paid to the General
Partners and their affiliates during the year ended December 31, 1997.
CASH COMPENSATION TABLE
(A) (B) (C)
Name of individual or Capacities in which served
number in group -Form of Compensation Cash Compensation
- --------------- --------------------- ------------------
Wells Management Property Manager- $107,745 (1)
Company, Inc. Management and Leasing
Fees
(1) The majority of these fees are not paid directly by the Partnership but are
paid by the joint venture entities which own properties for which the
property management and leasing services relate and include management and
leasing fees which were accrued for accounting purposes in 1997 but not
actually paid until January, 1998.
17
<PAGE>
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
- -------------------------------------------------------------------------
No Limited Partner is known by the Partnership to own beneficially more than 5%
of the outstanding units of the Partnership.
Set forth below is the security ownership of management as of February 28, 1998.
<TABLE>
<CAPTION>
<S> <C> <C> <C>
(1) (2) (3) (4)
Title of Class Name and Address of Amount and Nature Percent of Class
Beneficial Owner of Beneficial
Ownership
- -----------------------------------------------------------------------------------------------
Class A Units Leo F. Wells, III 114.68 units (IRA, less than 1%
401(k) Plan)
</TABLE>
No arrangements exist which would, upon implementation, result in a change in
control of the Partnership.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
- ---------------------------------------------------------
The compensation and fees paid or to be paid by the Partnership to the General
Partners and their affiliates in connection with the operation of the
Partnership are as follows:
INTEREST IN PARTNERSHIP CASH FLOW AND NET SALE PROCEEDS. The General Partners
- -------------------------------------------------------
will receive a subordinated participation in net cash flow from operations equal
to 10% of net cash flow after the Limited Partners holding Class A Units have
received preferential distributions equal to 10% of their adjusted capital
contribution. The General Partners will also receive a subordinated
participation in net sale proceeds and net financing proceeds equal to 20% of
residual proceeds available for distribution after the Limited Partners holding
Class A Units have received a return of their adjusted capital contribution plus
a 10% cumulative return on their adjusted capital contributions and Limited
Partners holding Class B Units have received a return of their adjusted capital
contribution plus a 15% cumulative return on their adjusted capital
contribution; provided, however, that in no event shall the General Partners
receive in the aggregate in excess of 15% of net sale proceeds and net financing
proceeds remaining after payments to Limited Partners from such proceeds of
amounts equal to the sum of their adjusted capital contributions plus a 6%
cumulative return on their adjusted capital contributions. The General Partners
have received no distribution from cash flow or net sales proceeds in 1997.
PROPERTY MANAGEMENT AND LEASING FEES. Wells Management Company, Inc., an
- ------------------------------------
affiliate of the General Partners, will receive compensation for supervising the
management of the Partnership properties equal to the lesser of: (A)(i) 3% of
gross revenues for management and 3% of the gross revenues for leasing
(aggregate maximum of 6%) plus a separate one-time fee
18
<PAGE>
for initial rent-up or leasing-up of newly constructed properties in an amount
not to exceed the fee customarily charged in arm's length transactions by others
rendering similar services in the same geographic area for similar properties;
and (ii) in the case of industrial and commercial properties which are leased on
a long-term basis (ten or more years), 1% of the gross revenues except for
initial leasing fees equal to 3% of the gross revenues over the first five years
of the lease term; or (B) the amounts charged by unaffiliated persons rendering
comparable services in the same geographic area. Wells Management Company, Inc.
received $107,745 in cash compensation for the year ended December 31, 1997.
REAL ESTATE COMMISSIONS. In connection with the sale of Partnership properties,
- -----------------------
the General Partners or their affiliates may receive commissions not exceeding
the lesser of (A) 50% of the commissions customarily charged by other brokers in
arm's-length transactions involving comparable properties in the same geographic
area or (B) 3% of the gross sales price of the property, and provided that
payments of such commissions will be made only after Limited Partners have
received prior distributions totaling 100% of their capital contributions plus a
6% cumulative return on their adjusted capital contributions. During 1997, no
real estate commissions were paid to the General Partners or their affiliates.
19
<PAGE>
PART IV
-------
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.
- --------------------------------------------------------------------------
(a)1. The Financial Statements are contained on pages F-2 through F-24 of this
Annual Report on Form 10-K, and the list of the Financial Statements
contained herein is set forth on page F-1, which is hereby incorporated by
reference.
(a)2. Financial Statement Schedule III
Information with respect to this item begins on Page S-1 of this Annual
Report on Form 10-K.
(a)3. The Exhibits filed in response to Item 601 of Regulation S-K are listed on
the Exhibit Index attached hereto.
(b) No reports on Form 8-K were filed with the Commission during the fourth
quarter of 1997.
(c) The Exhibits filed in response to Item 601 of Regulation S-K are listed on
the Exhibit Index attached hereto.
(d) See(a)2.
20
<PAGE>
SIGNATURES
Pursuant to the requirements of Sections 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized this 17th day of March,
1998
WELLS REAL ESTATE FUND IV, L.P.
(Registrant)
By: /s/ Leo F. Wells, III
---------------------
LEO F. WELLS, III
Leo F. Wells, III Individual General Partner
and as President and Chief Financial Officer
of Wells Capital, Inc., the General Partner
of Wells Partners, L.P.
Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following person on behalf of the registrant
and in the capacity as and on the date indicated.
Signature Title
- --------- -----
/s/ Leo F. Wells, III
- ---------------------------- Individual General Partner, March 17, 1998
LEO F. WELLS, III President and Sole Director
of Wells Capital, Inc., the General
Partner of Wells Partners, L.P.
SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(d) OF THE ACT BY REGISTRARS WHICH HAVE NOT BEEN REGISTERED PURSUANT TO
SECTION 12 OF THE ACT.
No annual report or proxy material relating to an annual or other meeting
of security holders has been sent to security holders.
21
<PAGE>
INDEX TO THE FINANCIAL STATEMENTS
Financial Statements PAGE
- ----------------------------------------------------- ----
Independent Auditors' Reports F-2
Balance Sheets as of December 31, 1997 and 1996 F-3
Statements of Income for the Years Ended December 31,
1997, 1996 and 1995 F-4
Statements of Partners' Capital for the Years Ended
December 31, 1997, 1996 and 1995 F-5
Statements of Cash Flows for the Years Ended
December 31, 1997, 1996, 1995 F-6
Notes to Financial Statements for December 31, 1997,
1996 and 1995 F-7
F-1
<PAGE>
[LETTERHEAD OF ARTHUR ANDERSEN LLP APPEARS HERE]
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To the Partners of
Wells Real Estate Fund IV, L.P.:
We have audited the accompanying balance sheets of WELLS REAL ESTATE FUND IV,
L.P. (a Georgia public limited partnership) as of December 31, 1997 and 1996 and
the related statements of income, partners' capital, and cash flows for each of
the three years in the period ended December 31, 1997. These financial
statements and the schedule referred to below are the responsibility of the
Partnership's management. Our responsibility is to express an opinion on these
financial statements and schedule based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and schedule are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. 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 audits provide a reasonable basis
for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Wells Real Estate Fund IV, L.P.
as of December 31, 1997 and 1996 and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 1997 in
conformity with generally accepted accounting principles.
Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole. Schedule III--Real Estate Investments
and Accumulated Depreciation as of December 31, 1997 is presented for purposes
of complying with the Securities and Exchange Commission's rules and is not part
of the basic financial statements. This schedule has been subjected to the
auditing procedures applied in the audit of the basic financial statements and,
in our opinion, fairly states in all material respects the financial data
required to be set forth therein in relation to the basic financial statements
taken as a whole.
/S/ ARTHUR ANDERSEN LLP
Atlanta, Georgia
January 9, 1998
F-2
<PAGE>
WELLS REAL ESTATE FUND IV, L.P.
(A Georgia Public Limited Partnership)
BALANCE SHEETS
DECEMBER 31, 1997 AND 1996
ASSETS
<TABLE>
<CAPTION>
1997 1996
------------ ----------
<S> <C> <C>
INVESTMENT IN JOINT VENTURES $10,201,623 $10,631,324
CASH AND CASH EQUIVALENTS 163,903 156,177
DUE FROM AFFILIATES 212,709 215,934
----------- -----------
Total assets $10,578,235 $11,003,435
=========== ===========
</TABLE>
LIABILITIES AND PARTNERS' CAPITAL
<TABLE>
<CAPTION>
<S> <C> <C>
LIABILITIES:
Accounts payable and accrued expenses $ 0 $ 4,500
Partnership distributions payable 243,467 230,967
----------- -----------
Total liabilities 243,467 235,467
----------- -----------
COMMITMENTS AND CONTINGENCIES
PARTNERS' CAPITAL:
Limited partners:
Class A 10,334,768 10,767,968
Class B 0 0
----------- -----------
Total partners' capital 10,334,768 10,767,968
----------- -----------
Total liabilities and partners' capital $10,578,235 $11,003,435
=========== ===========
</TABLE>
The accompanying notes are an integral part of these balance sheets.
F-3
<PAGE>
WELLS REAL ESTATE FUND IV, L.P.
(A Georgia Public Limited Partnership)
STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<TABLE>
<CAPTION>
1997 1996 1995
-------- -------- --------
<S> <C> <C> <C>
REVENUES:
Equity in income of joint ventures $579,408 $546,841 $683,934
Interest income 10,043 9,114 10,587
-------- -------- --------
589,451 555,955 694,521
-------- -------- --------
EXPENSES:
Partnership administration 38,232 42,470 47,222
Legal and accounting 21,791 26,441 11,204
Computer costs 9,521 3,507 5,978
Amortization of organization costs 0 1,042 6,250
-------- -------- --------
69,544 73,460 70,654
-------- -------- --------
NET INCOME $519,907 $482,495 $623,867
======== ======== ========
NET INCOME ALLOCATED TO
CLASS A LIMITED PARTNERS $519,907 $482,495 $623,867
======== ======== ========
NET INCOME PER CLASS A
LIMITED PARTNER UNIT $ 0.39 $ 0.36 $ 0.47
======== ======== ========
CASH DISTRIBUTION PER CLASS A
LIMITED PARTNER UNIT $ 0.72 $ 0.68 $ 0.71
======== ======== ========
</TABLE>
The accompanying notes are an integral part of these statements.
F-4
<PAGE>
WELLS REAL ESTATE FUND IV, L.P.
(A Georgia Public Limited Partnership)
STATEMENTS OF PARTNERS' CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<TABLE>
<CAPTION>
LIMITED PARTNERS
---------------------------------------------------------
CLASS A CLASS B TOTAL
---------------------------- ---------------------- PARTNERS'
UNITS AMOUNT UNITS AMOUNT CAPITAL
---------- ---------- -------- -------- -----------
<S> <C> <C> <C> <C> <C>
BALANCE, DECEMBER 31, 1994 1,322,909 $11,497,678 38,551 $0 $11,497,678
Net income 0 623,867 0 0 623,867
Partnership distributions 0 (936,652) 0 0 (936,652)
--------- ----------- ------- ------- -----------
BALANCE, DECEMBER 31, 1995 1,322,909 11,184,893 38,551 0 11,184,893
Net income 0 482,495 0 0 482,495
Partnership distributions 0 (899,420) 0 0 (899,420)
--------- ----------- ------ ------- ----------
BALANCE, DECEMBER 31, 1996 1,322,909 10,767,968 38,551 0 10,767,968
Net income 0 519,907 0 0 519,907
Partnership distributions 0 (953,107) 0 0 (953,107)
--------- ----------- ------ ------- ----------
BALANCE, DECEMBER 31, 1997 1,322,909 $10,334,768 38,551 $0 $10,334,768
========= =========== ====== ======= ===========
</TABLE>
The accompanying notes are an integral part of these statements.
F-5
<PAGE>
<TABLE>
<CAPTION>
WELLS REAL ESTATE FUND IV, L.P.
(A GEORGIA PUBLIC LIMITED PARTNERSHIP)
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
1997 1996 1995
----------- ---------- ----------
<S> <C> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 519,907 $ 482,495 $ 623,867
------------- ---------- --------
Adjustments to reconcile net income to net cash provided by
operating activities:
Equity in income of joint ventures (579,408) (546,841) (683,934)
Amortization of organization costs 0 1,042 6,250
Changes in assets and liabilities:
Accounts payable and accrued expenses (4,500) 4,500 (3,000)
------------- -------- ---------
Total adjustments (583,908) (541,299) (680,684)
------------- -------- ---------
Net cash used in operating activities (64,001) (58,804) (56,817)
------------- --------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in joint ventures 0 0 (13,541)
Distributions received from joint ventures 1,012,334 958,071 975,911
------------ ------- --------
Net cash provided by investing activities 1,012,334 958,071 962,370
------------ ------- --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Distributions to partners in excess of accumulated earnings (420,701) (416,924) (312,785)
Distributions to partners from accumulated earnings (519,906) (474,660) (609,922)
------------ --------- ---------
Net cash used in financing activities (940,607) (891,584) (922,707)
------------- --------- ---------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 7,726 7,683 (17,154)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 156,177 148,494 165,648
---------- --------- ---------
CASH AND CASH EQUIVALENTS, END OF YEAR $ 163,903 $ 156,177 $ 148,494
========== ========= =========
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING ACTIVITIES:
Deferred project costs applied to joint venture properties $ 0 $ 0 $ 1,068
========= ========= =========
</TABLE>
The accompanying notes are an integral part of these statements.
F-6
<PAGE>
WELLS REAL ESTATE FUND IV, L.P.
(A Georgia Public Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 1997, 1996, AND 1995
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
ORGANIZATION AND BUSINESS
Wells Real Estate Fund IV , L.P. (the "Partnership") is a public limited
partnership organized on October 25, 1990 under the laws of the state of
Georgia. The general partners are Leo F. Wells, III and Wells Partners, L.P.
("Wells Partners"), a Georgia nonpublic limited partnership. The Partnership
has two classes of limited partnership interests, Class A and Class B units.
Limited partners may vote to, among other things, (a) amend the partnership
agreement, subject to certain limitations, (b) change the business purpose or
investment objectives of the Partnership, and (c) remove a general partner.
A majority vote on any of the above described matters will bind the
Partnership without the concurrence of the general partners. Each limited
partnership unit has equal voting rights, regardless of class.
The Partnership was formed to acquire and operate commercial real properties,
including properties which are either to be developed, currently under
development or construction, newly constructed, or have operating histories.
The Partnership owns an interest in the following properties through joint
ventures between the Partnership and other Wells Real Estate Funds: (i) the
Stockbridge Village Shopping Center, a retail shopping center located in
Stockbridge, Georgia, southeast of Atlanta, Georgia, (ii) the G.E. Lighting
National Customer Center, a two-story office building located in Richmond,
Virginia, (iii) the Medical Center Project, two substantially identical two-
story office buildings located in Clayton County, Georgia, and (iv) the
Jacksonville IBM Building, a four-story office building located in
Jacksonville, Florida.
USE OF ESTIMATES AND FACTORS AFFECTING THE PARTNERSHIP
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
The carrying values of the real estate assets are based on management's
current intent to hold the real estate assets as long-term investments. The
success of the Partnership's future operations and the ability to realize the
investment in its assets will be dependent
F-7
<PAGE>
on the Partnership's ability to maintain rental rates, occupancy, and an
appropriate level of operating expenses in future years. Management believes
that the steps it is taking will enable the Partnership to realize its
investment in its assets.
INCOME TAXES
The Partnership is not subject to federal or state income taxes, and
therefore, none have been provided for in the accompanying financial
statements. The partners are required to include their respective shares of
profits and losses in their individual income tax returns.
DISTRIBUTIONS OF NET CASH FROM OPERATIONS
Cash available for distribution, as defined by the partnership agreement, is
distributed on a cumulative noncompounded basis to the limited partners
quarterly. In accordance with the partnership agreement, distributions are
paid first to limited partners holding Class A units until they have received
a 10% per annum return on their adjusted capital contributions, as defined.
Cash available for distribution is then paid to the general partners until
they have received an amount equal to 10% of distributions. Any remaining
cash available for distribution is split between the limited partners holding
Class A units and the general partners on a basis of 90% and 10%,
respectively. No distributions will be made to the limited partners holding
Class B units.
DISTRIBUTION OF SALES PROCEEDS
Upon sales of properties, the net sales proceeds are distributed in the
following order:
. To limited partners on a per unit basis until each limited partner
has received 100% of their adjusted capital contribution, as defined
. To limited partners holding Class B units on a per unit basis until
they receive an amount equal to the net cash available for
distribution received by the limited partners holding Class A units
. To all limited partners on a per unit basis until they receive a
cumulative 10% per annum return on their adjusted capital
contribution, as defined
. To limited partners holding Class B units on a per unit basis until
they receive a cumulative 15% per annum return on their adjusted
capital contribution, as defined
. To all limited partners until they receive an amount equal to their
respective cumulative distributions, as defined
. To the general partners until they have received 100% of their
capital contributions, as defined
. Thereafter, 80% to the limited partners and 20% to the general
partners
F-8
<PAGE>
ALLOCATION OF NET INCOME, NET LOSS, AND GAIN ON SALE
Net income is defined as net income recognized by the Partnership, excluding
deductions for depreciation, amortization, and cost recovery. Net income, as
defined, of the Partnership will be allocated each year in the same
proportions that net cash from operations is distributed to the partners. To
the extent the Partnership's net income in any year exceeds net cash from
operations, it will be allocated 99% to the limited partners and 1% to the
general partners.
Net loss, depreciation, amortization, and cost recovery deductions for each
fiscal year will be allocated as follows: (a) 99% to the limited partners
holding Class B units and 1% to the general partners until their capital
accounts are reduced to zero, (b) then to any partner having a positive
balance in his capital account in an amount not to exceed such positive
balance, and (c) thereafter to the general partners.
Gain on the sale or exchange of the Partnership's properties will be
allocated generally in the same manner that the net proceeds from such sale
are distributed to partners after the following allocations are made, if
applicable: (a) allocations made pursuant to a qualified income offset
provision in the partnership agreement, (b) allocations to partners having
negative capital accounts until all negative capital accounts have been
restored to zero, and (c) allocations to Class B limited partners in amounts
equal to deductions for depreciation, amortization, and cost recovery
previously allocated to them with respect to the specific Partnership
property sold, but not in excess of the amount of gain on sale recognized by
the Partnership with respect to the sale of such property.
INVESTMENT IN JOINT VENTURES
BASIS OF PRESENTATION. The Partnership does not have control over the
operations of the joint ventures; however, it does exercise significant
influence. Accordingly, investment in joint ventures is recorded using the
equity method of accounting.
REAL ESTATE ASSETS. Real estate assets held by the joint ventures are stated
at cost less accumulated depreciation. Major improvements and betterments
are capitalized when they extend the useful life of the related asset. All
ordinary repairs and maintenance are expensed as incurred.
In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed of,"
which is effective for fiscal years beginning after December 15, 1995. SFAS
No. 121 establishes standards for determining when impairment losses on long-
lived assets have occurred and how impairment losses should be measured. The
joint ventures adopted SFAS No. 121 effective January 1, 1995. The impact of
adopting SFAS No. 121 was not material to the financial statements of the
Partnership or its affiliated joint ventures.
Management continually monitors events and changes in circumstances which
could indicate that carrying amounts of real estate assets may not be
recoverable. When events or changes in circumstances are present which
indicate that the carrying amounts of real estate assets may not be
recoverable, management assesses the recoverability of real estate
F-9
<PAGE>
assets under SFAS No. 121 by determining whether the carrying value of such
real estate assets will be recovered through the future cash flows expected
from the use of the asset and its eventual disposition. Management has
determined that there has been no impairment in the carrying value of real
estate assets held by the joint ventures as of December 31, 1997.
Depreciation for buildings and improvements is calculated using the straight-
line method over the useful lives of the real estate assets. Effective
October 1, 1995, the joint ventures revised their estimate of the useful
lives of buildings and improvements from 40 to 25 years. This change was
made to better reflect the estimated periods during which such assets will
remain in service. The change had the effect on the Partnership, through its
ownership interest in joint ventures, of increasing depreciation expense
approximately $37,688 in the fourth quarter of 1995 and $155,723 and $157,038
in the years ended December 31, 1996 and 1997, respectively.
REVENUE RECOGNITION. All leases on real estate assets held by the joint
ventures are classified as operating leases, and the related rental income is
recognized on a straight-line basis over the terms of the respective leases.
PARTNERS' DISTRIBUTIONS AND ALLOCATIONS OF PROFIT AND LOSS. Cash available
for distribution and allocations of profit and loss to the Partnership by the
joint ventures are made in accordance with the terms of the individual joint
venture agreements. Generally, these items are allocated in proportion to
the partners' respective ownership interests. Cash is paid from the joint
ventures to the Partnership quarterly.
DEFERRED LEASE ACQUISITION COSTS. Costs incurred to procure operating leases
are capitalized and amortized on a straight-line basis over the terms of the
related leases.
CASH AND CASH EQUIVALENTS
For the purposes of the statements of cash flows, the Partnership considers
all highly liquid instruments purchased with an original maturity of three
months or less to be cash equivalents. Cash equivalents include cash and
short-term investments. Short-term investments are stated at cost, which
approximates fair value, and consist of investments in money market accounts.
PER UNIT DATA
Net income per unit with respect to the Partnership for the years ended
December 31, 1997, 1996, and 1995 is computed based on the number of units
outstanding during the period.
RECLASSIFICATIONS
Certain prior year items have been reclassified to conform with the current
year financial statement presentation.
F-10
<PAGE>
2. RELATED-PARTY TRANSACTIONS
Due from affiliates at December 31, 1997 and 1996 represents the
Partnership's share of cash to be distributed for the fourth quarters of 1997
and 1996 as follows:
<TABLE>
<CAPTION>
1997 1996
-------- -------
<S> <C> <C>
Fund III and IV Associates $165,663 $158,336
Fund IV and V Associates 47,046 57,598
-------- --------
$212,709 $215,934
======== ========
</TABLE>
The Partnership entered into a property management agreement with Wells
Management Company, Inc. ("Wells Management"), an affiliate of the general
partners. In consideration for supervising the management of the
Partnership's properties, the Partnership will generally pay Wells Management
management and leasing fees equal to (a) 3% of the gross revenues for
management and 3% of the gross revenues for leasing (aggregate maximum of
6%), plus a separate fee for the one-time initial lease-up of newly
constructed properties in an amount not to exceed the fee customarily charged
in arm's-length transactions by others rendering similar services in the same
geographic area for similar properties or (b) in the case of commercial
properties, which are leased on a long-term net basis (ten or more years), 1%
of the gross revenues except for initial leasing fees equal to 3% of the
gross revenues over the first five years of the lease term.
The Partnership incurred management and leasing fees and lease acquisition
costs at the joint venture level of $107,745, $137,811, and $141,017 for the
years ended December 31, 1997, 1996, and 1995, respectively, which were paid
to Wells Management.
Wells Capital, Inc. ("the "Company"), the general partner of Wells Partners,
performs certain administrative services for the Partnership, such as
accounting and other partnership administration, and incurs the related
expenses. Such expenses are allocated among the various Wells Real Estate
Funds based on time spent on each fund by individual administrative
personnel. In the opinion of management, such allocation is a reasonable
estimation of such expenses.
The general partners are also general partners of other Wells Real Estate
Funds. As such, there may exist conflicts of interest where the general
partners, while serving in the capacity as general partners of other Wells
Real Estate Funds, may be in competition with the Partnership for tenants in
similar geographic markets.
F-11
<PAGE>
3. INVESTMENT IN JOINT VENTURES
The Partnership's investment and percentage ownership in joint ventures at
December 31, 1997 and 1996 are summarized as follows:
<TABLE>
<CAPTION>
1997 1996
------------------ -------------------
Amount Percent Amount Percent
------ ------- ------ -------
<S> <C> <C> <C> <C>
Fund III and IV Associates $ 5,637,567 43% $ 5,883,048 43%
Fund IV and V Associates 4,564,056 38 4,748,276 38
----------- -----------
$10,201,623 $10,631,324
=========== ===========
</TABLE>
The following is a rollforward of the Partnership's investment in the joint
ventures for the years ended December 31, 1997 and 1996:
<TABLE>
<CAPTION>
1997 1996
----------- -----------
<S> <C> <C>
Investment in joint ventures, beginning of year
$10,631,324 $11,047,207
Equity in income of joint ventures 579,408 546,841
Distributions from joint ventures (1,009,109) (962,724)
----------- -----------
Investment in joint ventures, end of year $10,201,623 $10,631,324
=========== ===========
</TABLE>
FUND III AND IV ASSOCIATES
On March 27, 1991, the Partnership entered into a joint venture agreement
with Wells Real Estate Fund III, L.P. The joint venture, Fund III and IV
Associates, was formed for the purpose of developing, constructing, and
operating the Stockbridge Village Shopping Center in Stockbridge, Georgia.
In addition, in July 1992, Fund III and IV Associates purchased the G.E.
Lighting National Customer Center in Richmond, Virginia.
F-12
<PAGE>
The following are the financial statements for Fund III and IV Associates:
FUND III AND IV ASSOCIATES
(A GEORGIA JOINT VENTURE)
BALANCE SHEETS
DECEMBER 31, 1997 AND 1996
Assets
<TABLE>
<CAPTION>
1997 1996
------------ ------------
Real estate assets, at cost:
<S> <C> <C>
Land $ 3,331,775 $ 3,331,775
Building and improvements, less accumulated
depreciation of $2,328,264 in 1997
and $1,793,055 in 1996 9,750,996 10,286,205
------------ ------------
Total real estate assets 13,082,771 13,617,980
Cash and cash equivalents 306,194 297,901
Accounts receivable 207,223 247,567
Prepaid expenses and other assets 42,905 36,231
------------ -----------
Total assets $13,639,093 $14,199,679
============ ===========
Liabilities and Partners' Capital
Liabilities:
Accounts payable $ 36,172 $ 39,722
Partnership distributions payable 388,117 370,953
Due to affiliates 6,939 6,018
----------- -----------
Total liabilities 431,228 416,693
----------- -----------
Partners' capital:
Wells Real Estate Fund III 7,570,298 7,899,938
Wells Real Estate Fund IV 5,637,567 5,883,048
---------- ----------
Total partners' capital 13,207,865 13,782,986
---------- -----------
Total liabilities and
partners' capital $13,639,093 $14,199,679
=========== ===========
</TABLE>
F-13
<PAGE>
FUND III AND IV ASSOCIATES
(A GEORGIA JOINT VENTURE)
STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<TABLE>
<CAPTION>
1997 1996 1995
--------- -------- ---------
Revenues:
<S> <C> <C> <C>
Rental income $1,640,663 $1,609,853 $1,676,025
Interest income 12,308 13,024 15,482
--------- ---------- ----------
1,652,971 1,622,877 1,691,507
--------- ---------- ----------
Expenses:
Depreciation 535,209 535,209 382,416
Management and leasing fees 117,965 87,401 93,024
Operating costs, net of reimbursements 36,973 60,043 40,195
Lease acquisition costs 28,048 50,901 78,766
Property administration 21,735 23,054 26,364
Legal and accounting 13,797 11,191 10,928
Computer costs 0 4,569 5,790
Amortization of organization costs 0 61 366
---------- ---------- ----------
753,727 772,429 637,849
---------- ---------- ----------
Net income $ 899,244 $ 850,448 $1,053,658
========== ========== ==========
Net income allocated to Wells
Real Estate Fund III $ 515,416 $ 487,448 $ 603,921
========== ========== ==========
Net income allocated to Wells
Real Estate Fund IV $ 383,828 $ 363,000 $ 449,737
========== ========== ==========
</TABLE>
F-14
<PAGE>
FUND III AND IV ASSOCIATES
(A GEORGIA JOINT VENTURE)
STATEMENTS OF PARTNERS' CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<TABLE>
<CAPTION>
WELLS REAL WELLS REAL TOTAL
ESTATE ESTATE PARTNERS'
FUND III FUND IV CAPITAL
---------- ---------- -----------
<S> <C> <C> <C>
Balance, December 31, 1994 $8,489,389 $6,321,951 $14,811,340
Net income 603,921 449,737 1,053,658
Partnership contributions 0 59 59
Partnership distributions (858,944) (639,651) (1,498,595)
---------- ---------- -----------
Balance, December 31, 1995 8,234,366 6,132,096 14,366,462
Net income 487,448 363,000 850,448
Partnership distributions (821,876) (612,048) (1,433,924)
---------- ---------- -----------
Balance, December 31, 1996 7,899,938 5,883,048 13,782,986
Net income 515,416 383,828 899,244
Partnership distributions (845,056) (629,309) (1,474,365)
---------- ---------- ----------
Balance, December 31, 1997 $7,570,298 $5,637,567 $13,207,865
========== ========== ===========
</TABLE>
F-15
<PAGE>
FUND III AND IV ASSOCIATES
(A GEORGIA JOINT VENTURE)
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<TABLE>
<CAPTION>
1997 1996 1995
------------- ------------- --------------
Cash flows from operating activities:
<S> <C> <C> <C>
Net income $ 899,244 $ 850,448 $ 1,053,658
------------- ------------- --------------
Adjustments to reconcile net income to
net cash provided by operating activities:
Depreciation 535,209 535,209 382,416
Changes in assets and liabilities:
Accounts receivable 40,344 46,711 73,382
Prepaid expenses and other assets (6,674) 18,111 54,265
Accounts payable (3,550) 6,501 (2,728)
Due to affiliates 921 (1,133) (8,261)
------------- ------------ --------------
Total adjustments 566,250 605,399 499,074
------------- ------------ --------------
Net cash provided by
operating activities 1,465,494 1,455,847 1,552,732
------------- ----------- -------------
Cash flows from investing activities:
Investment in real estate 0 (1,976) (29,209)
------------- ----------- -------------
Cash flows from financing activities:
Contributions from joint venture partners 0 0 59
Distributions to joint venture partners (1,457,201) (1,406,873) (1,508,718)
----------- ---------- -------------
Net cash used in financing activities (1,457,201) (1,406,873) (1,508,659)
----------- ---------- ------------
Net increase in cash and cash equivalents 8,293 46,998 14,864
Cash and cash equivalents, beginning of year 297,901 250,903 236,039
---------- ---------- -----------
Cash and cash equivalents, end of year $ 306,194 $ 297,901 $ 250,903
=========== =========== ===========
</TABLE>
FUND IV AND V ASSOCIATES
On April 14, 1992, the Partnership entered into a joint venture agreement
with Wells Real Estate Fund V, L.P. The joint venture, Fund IV and V
Associates, was formed for the purpose of investing in commercial real
properties. During 1992, Fund IV and V Associates purchased a parcel of land
on which the Medical Center Project was developed. During 1992, the joint
venture also purchased a second parcel of land in Jacksonville, Florida, on
which the Jacksonville IBM Building was developed.
F-16
<PAGE>
Following are the financial statements of Fund IV and V Associates:
FUND IV AND V ASSOCIATES
(A GEORGIA JOINT VENTURE)
BALANCE SHEETS
DECEMBER 31, 1997 AND 1996
Assets
<TABLE>
<CAPTION>
1997 1996
------------ -----------
Real estate assets, at cost:
<S> <C> <C>
Land $ 2,011,534 $ 2,011,534
Building and improvements,
less accumulated depreciation of
$1,687,871 in 1997 and $1,202,831 in 1996 9,732,690 10,043,021
Construction in progress 484 7,301
----------- -----------
Total real estate assets 11,744,708 12,061,856
Cash and cash equivalents 214,922 229,828
Accounts receivable 306,264 297,475
Prepaid expenses and other assets 126,963 127,576
----------- -----------
Total assets $12,392,857 $12,716,735
=========== ===========
Liabilities and Partners' Capital
Liabilities:
Accounts payable $ 44,374 $ 40,012
Partnership distributions payable 191,134 191,653
Due to affiliates 30,408 30,500
---------- ---------
Total liabilities 265,916 262,165
---------- ---------
Partners' capital:
Wells Real Estate Fund IV 4,564,056 4,748,276
Wells Real Estate Fund V 7,562,885 7,706,294
---------- ---------
Total partners' capital 12,126,941 12,454,570
---------- ----------
Total liabilities and partners' capital $12,392,857 $12,716,735
=========== ===========
</TABLE>
F-17
<PAGE>
<TABLE>
<CAPTION>
FUND IV AND V ASSOCIATES
(A GEORGIA JOINT VENTURE)
STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
1997 1996 1995
----------- ---------- ----------
Revenues:
<S> <C> <C> <C>
Rental income $1,851,550 $1,883,356 $1,833,562
Interest income 9,193 12,884 12,974
Other income 355 98 360
---------- ---------- ----------
1,861,098 1,896,338 1,846,896
---------- ---------- ----------
Expenses:
Operating costs 559,646 650,174 613,968
Depreciation 485,039 476,775 335,350
Management and leasing 126,139 121,694 115,029
Lease acquisition costs 114,075 116,200 114,112
Property administration 45,083 39,894 46,662
Legal and accounting 14,243 9,391 9,909
---------- ---------- ----------
1,344,225 1,414,128 1,235,030
---------- ---------- ----------
Net income $ 516,873 $ 482,210 $ 611,866
========== ========== ==========
Net income allocated to
Wells Real Estate Fund IV $ 195,580 $ 183,841 $ 234,197
========== ========== ==========
Net income allocated to
Wells Real Estate Fund V $ 321,293 $ 298,369 $ 377,669
========== ========== ==========
</TABLE>
F-18
<PAGE>
FUND IV AND V ASSOCIATES
(A GEORGIA JOINT VENTURE)
STATEMENTS OF PARTNERS' CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<TABLE>
<CAPTION>
WELLS REAL WELLS REAL TOTAL
ESTATE ESTATE PARTNERS'
FUND IV FUND V CAPITAL
---------- ---------- ---------
<S> <C> <C> <C>
Balance, December 31, 1994 $5,017,183 $7,915,706 $12,932,889
Net income 234,197 377,669 611,866
Partnership contributions 14,550 249,454 264,004
Partnership distributions (350,819) (565,993) (916,812)
--------- --------- ----------
Balance, December 31, 1995 4,915,111 7,976,836 12,891,947
Net income 183,841 298,369 482,210
Partnership contributions 0 225 225
Partnership distributions (350,676) (569,136) (919,812)
--------- --------- ----------
Balance, December 31, 1996 4,748,276 7,706,294 12,454,570
Net income 195,580 321,293 516,873
Partnership contributions 0 159,974 159,974
Partnership distributions (379,800) (624,676) (1,004,476)
---------- ---------- -----------
Balance, December 31, 1997 $4,564,056 $7,562,885 $12,126,941
========== ========== ===========
</TABLE>
F-19
<PAGE>
FUND IV AND V ASSOCIATES
(A GEORGIA JOINT VENTURE)
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<TABLE>
<CAPTION>
1997 1996 1995
------------ ----------- ----------
Cash flows from operating activities:
<S> <C> <C> <C>
Net income $ 516,873 $ 482,210 $ 611,866
------------ ----------- ----------
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation 485,039 476,775 335,350
Changes in assets and liabilities:
Accounts receivable (8,789) (61,965) (31,817)
Prepaid expenses and other assets 613 38,029 3,956
Accounts payable 4,362 7,796 (34,531)
Due to affiliates (92) 4,671 5,967
------------ ---------- --------
Total adjustments 481,133 465,306 278,925
------------ ---------- --------
Net cash provided by operating activities 998,006 947,516 890,791
----------- ---------- --------
Cash flows from investing activities:
Decrease in construction payables 0 0 (28,582)
Investment in real estate (167,891) (21,601) (206,403)
----------- ---------- ---------
Net cash used in investing activities (167,891) (21,601) (234,985)
----------- ---------- ---------
Cash flows from financing activities:
Contributions from joint venture partners 159,974 225 246,982
Distributions to joint venture partners (1,004,995) (921,658) (883,227)
----------- --------- ---------
Net cash used in financing activities (845,021) (921,433) (636,245)
----------- --------- ---------
Net (decrease) increase in cash and cash equivalents (14,906) 4,482 19,561
Cash and cash equivalents, beginning of year 229,828 225,346 205,785
------------ ---------- ---------
Cash and cash equivalents, end of year $ 214,922 $ 229,828 $ 225,346
============ ========== =========
Supplemental disclosure of noncash investing activities:
Deferred project costs applied by partners $ 0 $ 0 $ 17,022
============ ========== =========
</TABLE>
F-20
<PAGE>
4. INCOME TAX BASIS NET INCOME AND PARTNERS' CAPITAL
The Partnership's income tax basis net income for the years ended December
31, 1997, 1996, and 1995 is calculated as follows:
<TABLE>
<CAPTION>
1997 1996 1995
----------- ---------- ---------
<S> <C> <C> <C>
Financial statement net income $519,907 $482,495 $623,867
Increase (decrease) in net income resulting from:
Depreciation expense for financial reporting purposes in
excess of amounts for income tax purposes 157,038 155,723 37,688
Expenses (added) deductible when paid for income tax
purposes, accrued for financial reporting purposes (884) 445 3,455
Rental income accrued for financial reporting purposes less
than (in excess of) amounts for income tax purposes 11,469 (9,225) (9,536)
Other (2,569) 0 0
---------- --------- ---------
Income tax basis net income $684,961 $629,438 $655,474
========== ========= =========
</TABLE>
F-21
<PAGE>
The Partnership's income tax basis partners' capital at December 31, 1997,
1996, and 1995 is computed as follows:
<TABLE>
<CAPTION>
1997 1996 1995
----------- ----------- ------------
<S> <C> <C> <C>
Financial statement partners' capital $10,334,768 $10,767,968 $11,184,893
Increase (decrease) in partners' capital resulting
from:
Depreciation expense for financial reporting
purposes in excess of amounts for income tax
purposes 350,449 193,411 37,688
Capitalization of organization costs for income
tax purposes, which are accounted for as cost of
capital for financial reporting purposes 1,735,988 1,735,988 1,735,988
Accumulated rental income accrued for financial
reporting purposes in excess of amounts for
income tax purposes (177,936) (189,405) (180,174)
Accumulated expenses deductible when paid for
income tax purposes, accrued for financial
reporting purposes 16,113 16,997 16,545
Partnership's distributions payable 243,467 230,967 223,131
Other (2,569) 0 0
----------- ----------- -----------
Income tax basis partners' capital $12,500,280 $12,755,926 $13,018,071
=========== =========== ===========
</TABLE>
5. RENTAL INCOME
The future minimum rental income due from the Partnership's respective
ownership interests in joint ventures under noncancelable operating leases at
December 31, 1997 is as follows:
<TABLE>
<CAPTION>
Year ending December 31:
<S> <C>
1998 $1,373,314
1999 1,209,984
2000 970,347
2001 882,306
2002 781,241
Thereafter 2,678,954
----------
$7,896,146
==========
</TABLE>
Three significant tenants contributed 20%, 21%, and 19% of rental income,
which is included in equity in income of joint ventures, for the year ended
December 31, 1997. In addition, two significant tenants will contribute 60%
and 28% of future minimum rental income.
F-22
<PAGE>
The future minimum rental income due Fund III and IV Associates under
noncancelable operating leases at December 31, 1997 is as follows:
<TABLE>
<CAPTION>
Year ending December 31:
<S> <C>
1998 $ 1,659,180
1999 1,634,297
2000 1,166,970
2001 1,023,783
2002 810,501
Thereafter 5,942,564
-----------
$12,237,295
===========
</TABLE>
Two significant tenants contributed approximately 30% and 32% of rental
income for the year ended December 31, 1997. In addition, two significant
tenants will contribute approximately 90% and 10% of future minimum rental
income.
The future minimum rental income due Fund IV and V Associates under
noncancelable operating leases at December 31, 1997 is as follows:
<TABLE>
<CAPTION>
Year ending December 31:
<S> <C>
1998 $1,744,494
1999 1,343,996
2000 1,238,615
2001 1,167,992
2002 1,141,672
Thereafter 374,160
----------
$7,010,929
==========
</TABLE>
One significant tenant contributed approximately 56% of rental income for the
year ended December 31, 1997. In addition, one significant tenant will
contribute approximately 84% of future minimum rental income.
6. QUARTERLY RESULTS (UNAUDITED)
Presented below is a summary of the unaudited quarterly financial information
for the years ended December 31, 1997 and 1996:
<TABLE>
<CAPTION>
1997 QUARTERS ENDED
---------------------------------------------
MARCH 31 JUNE 30 SEPTEMBER 30 DECEMBER 31
-------- ------- ------------ -----------
<S> <C> <C> <C> <C>
Revenues $140,722 $181,678 $139,458 $127,593
Net income 116,940 163,948 126,944 112,075
Net income allocated to Class A limited partners 116,940 163,948 126,944 112,075
Net income per Class A limited partner unit $ 0.09 $ 0.12 $ 0.10 $ 0.08
Cash distribution per Class A limited partner unit 0.17 0.18 0.18 0.19
</TABLE>
F-23
<PAGE>
<TABLE>
<CAPTION>
1996 Quarters Ended
---------------------------------------------
March 31 June 30 September 30 December 31
-------- ------- ------------ -----------
<S> <C> <C> <C> <C>
Revenues $136,014 $150,454 $136,508 $132,979
Net income 115,648 118,987 127,128 120,732
Net income allocated to Class A limited partners 115,648 118,987 127,128 120,732
Net income per Class A limited partner unit (a) $ 0.09 $ 0.09 $ 0.10 $ 0.09
Cash distribution per Class A limited partner unit 0.17 0.16 0.18 0.17
</TABLE>
(a) The total of the four quarterly amounts for net income per Class A
limited partner unit for the year ended December 31, 1996 does not
equal the total for the year. The difference results from
rounding differences.
7. COMMITMENTS AND CONTINGENCIES
Management, after consultation with legal counsel, is not aware of any
significant litigation or claims against the Partnership or the Company. In
the normal course of business, the Partnership or the Company may become
subject to such litigation or claims.
F-24
<PAGE>
WELLS REAL ESTATE FUND IV, L.P.
(A GEORGIA PUBLIC LIMITED PARTNERSHIP)
SCHEDULE III--REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION
DECEMBER 31, 1997
<TABLE>
<CAPTION>
Initial Cost Gross Amount at Which Carried at December 31, 1997
------------------------ Costs of --------------------------------------------------
Buildings and Capitalized Buildings and Construction Accumulated
Description Encumbrances Land Improvements Improvements Land Improvements in Progress Total Depreciation
- ----------- ------------ ---------- ----------- ------------ ---------- ------------ ----------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
STOCKBRIDGE
VILLAGE (A) None $2,551,645 $ 0 $ 7,749,117 $2,758,193 $ 7,542,569 $ 0 $10,300,762 $1,526,193
G.E. LIGHTING
NATIONAL
CUSTOMER
CENTER (B) None 529,546 4,158,223 422,504 573,582 4,536,691 0 5,110,273 802,071
MEDICAL CENTER
PROJECT (C) None 479,386 0 3,950,375 512,344 3,916,933 484 4,429,761 554,059
JACKSONVILLE
IBM BUILDING (D) None 1,384,751 0 7,618,067 1,499,190 7,503,628 0 9,002,818 1,133,812
---------- ---------- ----------- ---------- ----------- ---- ----------- ----------
Total $4,945,328 $4,158,233 $19,740,063 $5,343,309 $23,499,821 $484 $28,843,614 $4,016,135
========== ========== =========== ========== =========== ==== =========== ==========
</TABLE>
<TABLE>
<CAPTION>
Life on Which
Date of Date Depreciation
Construction Acquired Is Computed (e)
------------ -------- ---------------
<S> <C> <C> <C>
STOCKBRIDGE
VILLAGE (A) 1991 04/04/91 20 to 25 years
G.E. LIGHTING
NATIONAL
CUSTOMER
CENTER (B) 1991 07/01/92 20 to 25 years
MEDICAL CENTER
PROJECT (C) 1992 09/14/92 20 to 25 years
JACKSONVILLE
IBM BUILDING (D) 1992 06/08/92 20 to 25 years
Total
</TABLE>
(a) Stockbridge Village is a 13.62-acre retail shopping center located in
Stockbridge, Georgia. It is owned by Fund III and IV Associates. The
Partnership owned a 43% interest in Fund III and IV Associates at December
31, 1997.
(b) The G.E. Lighting National Customer Center is a 43,000-square-foot office
building located in Richmond, Virginia. It is owned by Fund III and IV
Associates. The Partnership owned a 43% interest in Fund III and IV
Associates at December 31, 1997.
(c) The Medical Center Project consists of a 17,847-square-foot medical building
completed in March 1993 and a nearly identical medical office building
completed in April 1994. It is owned by Fund IV and V Associates. The
Partnership owned a 38% interest in Fund IV and V Associates at December 31,
1997.
(d) The Jacksonville IBM Building is a four-story, 88,600-square-foot office
building located in Jacksonville, Florida. It is owned by Fund IV and V
Associates. The Partnership owned a 38% interest in Fund IV and V Associates
at December 31, 1997.
(e) Depreciation lives used for buildings were 40 years through September 1995,
changed to 25 years thereafter. Depreciation lives used for land
improvements are 20 years.
S-1
<PAGE>
WELLS REAL ESTATE FUND IV, L.P.
(A GEORGIA PUBLIC LIMITED PARTNERSHIP)
SCHEDULE III--REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION
DECEMBER 31, 1997
<TABLE>
<CAPTION>
Accumulated
Cost Depreciation
----------- ------------
<S> <C> <C>
BALANCE AT DECEMBER 31, 1995 $28,652,145 $1,983,902
1996 additions 23,577 1,011,984
----------- ----------
BALANCE AT DECEMBER 31, 1996 28,675,722 2,995,886
1997 additions 167,891 1,020,249
----------- ----------
BALANCE AT DECEMBER 31, 1997 $28,843,613 $4,016,135
=========== ==========
</TABLE>
S-2
<PAGE>
EXHIBIT INDEX
-------------
(Wells Real Estate Fund IV, L.P.)
The following documents are filed as exhibits to this report. Those exhibits
previously filed and incorporated herein by reference are identified below by an
asterisk. For each such asterisked exhibit, there is shown below the
description of the previous filing. Exhibits which are not required for this
report are omitted.
<TABLE>
<CAPTION>
EXHIBIT SEQUENTIAL
NUMBER DESCRIPTION OF DOCUMENT PAGE NUMBER
- --------- ----------------------------------------------- -------------------------------
<S> <C> <C>
*4(a) Agreement of Limited Partnership of Wells N/A
Real Estate Fund IV, L.P. (Exhibit to Form
10-K of Wells Real Estate Fund IV, L.P.
for the fiscal year ended December 31,
1991, File No. 0-20103)
*4(b) Certificate of Limited Partnership of Wells N/A
Real Estate Fund IV, L.P. (Exhibit 4(b) to
Registration Statement of Wells Real Estate
Fund IV, L.P. and Wells Real Estate Fund V,
L.P., File No. 33-37830)
*10(a) Management Agreement between Wells Real N/A
Estate Fund IV, L.P. and Wells Management
Company, Inc. (Exhibit to Form 10-K of
Wells Real Estate Fund IV, L.P. for the
fiscal year ended December 31, 1991,
File No. 0-20103)
*10(b) Leasing and Tenant Coordinating Agreement N/A
between Wells Real Estate Fund IV, L.P. and
Wells Management Company, Inc. (Exhibit to
Form 10-K of Wells Real Estate Fund IV, L.P.
for the fiscal year ended December 31, 1991,
File No. 0-20103)
*10(c) Custodial Agency Agreement between Wells N/A
Real Estate Fund IV, L.P. and Citizens and
Southern Trust Company (Georgia) National
Association (Exhibit 10(f) to Amendment
No. 3 to Registration Statement of Wells
Real Estate Fund IV, L.P. and Wells Real
Estate Fund V, L.P., File No. 33-37830)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT SEQUENTIAL
NUMBER DESCRIPTION OF DOCUMENT PAGE NUMBER
- ------- ------------------------------------------ -----------------------------------
<S> <C> <C>
*10(d) Fund III and Fund IV Associates Joint Venture N/A
Agreement dated March 27, 1991 (Exhibit
10(g) to Post-Effective Amendment No. 1 to
Registration Statement of Wells Real Estate
Fund IV, L.P. and Wells Real Estate Fund V,
L.P., File No. 33-37830)
*10(e) Agreement of Purchase and Sale dated N/A
October 31, 1990 between 675 Industrial
Park, Ltd. and The Vlass-Fotos Group, Inc.
(Exhibit 10(h) to Post-Effective Amendment
No. 1 to Registration Statement of Wells
Real Estate Fund IV, L.P. and Wells Real
Estate Fund V, L.P., File No. 33-37830)
*10(f) Lease dated January 31, 1991 between The N/A
Vlass-Fotos Group, Inc. and The Kroger Co.
(Exhibit 10(i) to Post-Effective Amendment
No. 1 to Registration Statement of Wells
Real Estate Fund IV, L.P. and Wells Real
Estate Fund V, L.P., File No. 33-37830)
*10(g) Lease Agreement dated January 31, 1991 between N/A
The Vlass-Fotos Group, Inc. and The Kroger Co.
(Exhibit 10(j) to Post-Effective Amendment
No. 1 to Registration Statement of Wells Real
Estate Fund IV, L.P. and Wells Real Estate
Fund V, L.P., File No. 33-37830)
*10(h) First Amendment to Lease dated April 3, N/A
1991 between The Vlass-Fotos Group, Inc.
and The Kroger Co. (Exhibit 10(k) to Post-
Effective Amendment No. 1 to Registration
Statement of Wells Real Estate Fund IV,
L.P. and Wells Real Estate Fund V, L.P.,
File No. 33-37830)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT SEQUENTIAL
NUMBER DESCRIPTION OF DOCUMENT PAGE NUMBER
- ------ ----------------------------------------- ---------------------------------
<S> <C> <C>
*10(i) First Amendment to Lease Agreement dated N/A
April 3, 1991 between The Vlass-Fotos Group,
Inc. and The Kroger Co. (Exhibit 10(l) to
Post-Effective Amendment No. 1 to Registration
Statement of Wells Real Estate Fund IV, L.P.
and Wells Real Estate Fund V, L.P., File
No. 33-37830)
*10(j) Development Agreement dated April 4, 1991 N/A
between Fund III and Fund IV Associates and
The Vlass-Fotos Group, Inc. (Exhibit 10(m)
to Post-Effective Amendment No. 1 to
Registration Statement of Wells Real Estate
Fund IV, L.P. and Wells Real Estate Fund V,
L.P., File No. 33-37830)
*10(k) Fund IV and Fund V Associates Joint Venture N/A
Agreement dated April 14, 1992 (Exhibit 10(n)
to Post-Effective Amendment No. 7 to
Registration Statement of Wells Real Estate
Fund IV, L.P. and Wells Real Estate Fund V,
L.P., File No. 33-37830)
*10(l) Agreement for the Purchase and Sale of Real N/A
Property with GL National, Inc. (Exhibit 10(o)
to Post-Effective Amendment No. 7 to
Registration Statement of Wells Real Estate
Fund IV, L.P. and Wells Real Estate Fund V,
L.P., File No. 33-37830)
*10(m) Lease with International Business Machines N/A
Corporation (Exhibit 10(p) to Post-Effective
Amendment No. 7 to Registration Statement of
Wells Real Estate Fund IV, L.P. and Wells
Real Estate Fund V, L.P., File No. 33-37830)
*10(n) Lease with ROLM Company (Exhibit 10(q) to N/A
Post-Effective Amendment No. 7 to Registration
Statement of Wells Real Estate Fund IV, L.P.
and Wells Real Estate Fund V, L.P., File
No. 33-37830)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT SEQUENTIAL
NUMBER DESCRIPTION OF DOCUMENT PAGE NUMBER
- ------- ---------------------------------------------- ----------------------------
<S> <C> <C>
*10(o) Construction Agreement with McDevitt & Street N/A
Company (Exhibit 10(r) to Post-Effective
Amendment No. 7 to Registration Statement of
Wells Real Estate Fund IV, L.P. and Wells
Real Estate Fund V, L.P., File No. 33-37830)
*10(p) Development Agreement with ADEVCO Corporation N/A
(Exhibit 10(s) to Post-Effective Amendment
No. 7 to Registration Statement of Wells
Real Estate Fund IV, L.P. and Wells Real Estate
Fund V, L.P., File No. 33-37830)
*10(q) Guaranty of Development Agreement by David M. N/A
Kraxberger (Exhibit 10(t) to Post-Effective
Amendment No. 7 to Registration Statement of
Wells Real Estate Fund IV, L.P. and Wells
Real Estate Fund V, L.P., File No. 33-37830)
*10(r) Architect Agreement with Mayes, Sudderth & N/A
Etheredge, Inc. (Exhibit 10(u) to Post-
Effective Amendment No. 7 to Registration
Statement of Wells Real Estate Fund IV, L.P.
and Wells Real Estate Fund V, L.P., File
No. 33-37830)
*10(s) Architect Agreement with Peter C. Sutton, N/A
A.I.A. (Exhibit 10(v) to Post-Effective
Amendment No. 7 to Registration Statement
of Wells Real Estate Fund IV, L.P. and
Wells Real Estate Fund V, L.P., File
No. 33-37830)
*10(t) First Amendment to Joint Venture Agreement N/A
of Fund III and IV Associates dated July 1,
1992 (Exhibit 10(v) to Form 10-K of Wells
Real Estate Fund III, L.P. for the fiscal
year ended December 31, 1992, File No. 0-18407)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT SEQUENTIAL
NUMBER DESCRIPTION OF DOCUMENT PAGE NUMBER
- ------ ----------------------- -----------
<S> <C> <C>
*10(u) Agreement for the Purchase and Sale of N/A
Property between Rowe Properties-Markel, L.P.
and Fund III and Fund IV Associates and
Addendum to Agreement for the Purchase and
Sale of Property (Exhibit 10(w) to Form 10-K
of Wells Real Estate Fund III, L.P. for the
fiscal year ended December 31, 1992, File
No. 0-18407)
*10(v) Office Lease with G.E. Lighting, Rider No. 1 N/A
to Lease, Addendum of Lease, Second Addendum
of Lease, Third Amendment of Lease and Fourth
Amendment to Office Lease (Exhibit 10(x) to
Form 10-K of Wells Real Estate Fund III, L.P.
for the fiscal year ended December 31, 1992,
File No. 0-18407)
*10(w) First Amendment to Joint Venture Agreement N/A
of Fund IV and V Associates dated September 9,
1992 (Exhibit 10(w) to Post-Effective
Amendment No. 8 to Registration Statement of
Wells Real Estate Fund IV, L.P. and Wells
Real Estate Fund V, L.P., File No. 33-37830)
*10(x) Option Agreement for the Purchase and Sale of N/A
Real Property (Exhibit 10(x) to Post-Effective
Amendment No. 8 to Registration Statement of
Wells Real Estate Fund IV, L.P. and Wells Real
Estate Fund V, L.P., File No. 33-37830)
*10(y) First Amendment to Option Agreement for the N/A
Purchase and Sale of Real Property (Exhibit
10(y) to Post-Effective Amendment No. 8 to
Registration Statement of Wells Real Estate
Fund IV, L.P. and Wells Real Estate Fund V,
L.P., File No. 33-37830)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT SEQUENTIAL
NUMBER DESCRIPTION OF DOCUMENT PAGE NUMBER
- ------ ------------------------------------------ ----------------------------
<S> <C> <C>
*10(z) Partial Assignment and Assumption of Option N/A
Agreement for the Purchase and Sale of Real
Property (Exhibit 10(z) to Post-Effective
Amendment No. 8 to Registration Statement of
Wells Real Estate Fund IV, L.P. and Wells
Real Estate Fund V, L.P., File No. 33-37830)
*10(aa) Lease Agreement with the Executive Committee N/A
of the Baptist Convention of the State of
Georgia, d/b/a Georgia Baptist Health Care
System (Exhibit 10(aa) to Post-Effective
Amendment No. 8 to Registration Statement of
Wells Real Estate Fund IV, L.P. and Wells
Real Estate Fund V, L.P., File No. 33-37830)
*10(bb) Construction Contract with Cecil N. Brown N/A
Co., Inc. (Exhibit 10(bb) to Post-Effective
Amendment No. 8 to Registration Statement of
Wells Real Estate Fund IV, L.P. and Wells
Real Estate Fund V, L.P., File No. 33-37830)
*10(cc) Amended and Restated Custodial Agency Agreement N/A
between Wells Real Estate Fund IV, L.P. and
NationsBank of Georgia, N.A. dated April 1,
1994 (Exhibit to Form 10-K of Wells Real
Estate Fund IV, L.P. for the fiscal year
ended December 31, 1994, File No. 0-20103)
</TABLE>
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> DEC-31-1997
<CASH> 163,903
<SECURITIES> 10,201,623
<RECEIVABLES> 212,709
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 0
<PP&E> 0
<DEPRECIATION> 0
<TOTAL-ASSETS> 10,578,235
<CURRENT-LIABILITIES> 243,467
<BONDS> 0
0
0
<COMMON> 0
<OTHER-SE> 10,334,768
<TOTAL-LIABILITY-AND-EQUITY> 10,578,235
<SALES> 0
<TOTAL-REVENUES> 589,451
<CGS> 0
<TOTAL-COSTS> 69,544
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 519,907
<INCOME-TAX> 519,907
<INCOME-CONTINUING> 519,907
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 519,907
<EPS-PRIMARY> .39
<EPS-DILUTED> 0
</TABLE>
