EX-99.0 3 dex990.txt CORRESPONDENCE RE: THIRD QUARTER 2002 DISTRIBUTION Exhibit 99.0 DiVall Insured Income Properties 2, L.P. QUARTERLY NEWS A publication of The Provo Group, Inc. THIRD QUARTER 2002 $12.67 Per Unit Return of Capital To Be Paid February 15, 2003 We sold the Hardee's (Hartford, Wisconsin) property on October 1, 2002. This was one day too late to include in the November 15, 2002 distribution based on operating cash flow through September 30, 2002. Therefore, this "return of capital" distribution will be included with the fourth quarter 2002 operating distribution payable February 15, 2003. Distribution Highlights . $365,000 total amount distributed for the Third Quarter 2002 which is $150,000 lower than originally projected. (See Reconciliation of "Budgeted" distribution to "Actual", Page 2). . $7.89 per unit (approx.) for the Third Quarter 2002. . The Third Quarter distribution represents an approximate 6.4% annualized return from operations based on $22,680,000 (estimated net asset value as of 12/31/01). . $1,125 to $927 range of distributions per unit from the first unit sold to the last unit sold before the offering closed (2/90) respectively. (Distributions are from both cash flow from operations and "net" cash activity from financing and investing activities). See Inside Letter to the Investors from Bruce Provo .................................. 2 Reconciliation of "Budgeted" Distribution to "Actual" ..................... 2 Property Highlights New Leases & Sales ...................................................... 3 Litigation Issues ....................................................... 3 Leasing & Other Miscellaneous Issues .................................... 4 Questions & Answers ....................................................... 4 Page 2 DiVall 2 2 Q 02 October 24, 2001 Dear Limited Partner: Although there continues to be uncertainty in today's economy, we are noticing a strengthening of sales particularly in our portfolio's primary franchise component, Wendy's. As discussed later in this Newsletter, we are working through a few difficult tenant or property situations. Pursuant to recent discussions with your Advisory Board, we will aggressively market properties with occupancy issues most significantly impacted by either demographics or location. We would like to take advantage of this low interest rate environment to eliminate the two or three less stable properties from our portfolio and return the capital to the limited partners as quickly as possible. If successful, we will have a remaining portfolio more marketable because of its efficiency and lower risk. This equates to higher value. Sincerely, Bruce A. Provo Reconciliation of "Budgeted" Distribution to "Actual" Budgeted Distribution................................................ $515,000 Less Reconciling items: Leasing Commission (N. 7/th/ Street Property)....................... (48,000) *Mulberry Street Grill Litigation Issues............................ (47,000) Increased Legal Expenditures........................................ (15,000) Vacant Property Expenses (Utilities, Roof Repairs, Maintenance).... (38,000) Other Miscellaneous Items........................................... (2,000) -------- Actual 3/rd/ Quarter Distribution.................................... $365,000 ======== *Note: The plaintiff's claim in this case has been fully funded with the court and should have no further adverse cash impact on the Partnership. Page 3 DiVall 2 3 Q 02 Property Highlights New Leases & Sales . Former Hardee's (S. Milwaukee, WI). We have an executed contract with QSRE, L.L.C. (operator of Pizza Hut, Taco Bell and KFC) for a purchase price of $445,000. This property has been vacant since last November. We hope to close on this sale on January 2003 and distribute the net proceeds in the May 15, 2003 distribution. . Former Denny's (N. 7th Street, Phoenix, AZ). We have a new tenant. The property will be operated as a Chinese Buffet. The tenant has paid an $18,000 security deposit. It is a ten year lease and rents will commence January 2003. Rents during the first five years will be $66,000 and the final five years $72,000 with percentage rents of 7% over sales of $942,857. Litigation Issues . Mulberry Street Grill (Phoenix, AZ). To refresh your memory, our tenant, Mulberry Street Grill, vacated the property and filed bankruptcy. We returned the property to the Ground Lessor, who re-leased the property but sued us for related leasing costs and ground rent. We filed our appeal with the courts on September 11, 2002. The Partnership is required to escrow $140,000 at the clerk of court during this appeal process. Management and counsel for the Partnership continue to believe the merits of our case are strong. . Village Inn (Grand Forks, ND). This tenant vacated the property and ceased paying rent, although the Lease does not expire until November 2009. This case has not yet been set for trial. The facts in this case cannot be disputed. The defendant clearly defaulted on the terms of the Lease when they vacated the premises and ceased paying rent prior to the expiration date of the Lease. . Denny's/Fiesta Time (Twin Falls, ID). Phoenix Foods, Inc. filed bankruptcy and rejected this Lease. The Bankruptcy court approved that rejection on 11/6/02. (Thus, the Lease and any subsequent subleases were effectively terminated). Phoenix Food's subtenant, Fiesta Time has not only refused to vacate the premises, they have never paid us rent. Unfortunately, we have been unable to evict this tenant (they appealed the court's decision). However, they are required to hold monthly rent in escrow with the clerk of court until this matter is resolved. . Popeye's (Park Forest, Illinois) was delinquent at September 30, 2002 in the amount of $82, 887. We have defaulted the tenant and the case was scheduled for October 10, 2002. However, the tenant's attorney contacted us in an effort to settle this matter outside of the courts. We offered this tenant the ability to pay the past due percentage rent ($72,075 plus late fees) in installments. (This is something we offered before attorneys were involved, however the tenant continued to insist that we "forgive" the charge). Page 4 DiVall 2 3 Q 02 Leasing & Other Miscellaneous Issues . Hostetler's (Des Moines, Iowa). This lease expires December 31, 2002. We have already hired a local broker who feels the property is in a favorable location and that it has great potential for other uses besides a restaurant. We are listing it for sale. . KFC (Santa Fe, NM) was delinquent at September 30, 2002 in the amount of $15,430. The amount was for percentage rents and has since been paid in full. Leasing & Other Miscellaneous Issues Continued . Miami Subs (Palm Beach, FL) was delinquent at September 30, 2002 in the amount of $10,582. We have been in contact with the corporate office. They have found a new operator for the store and we have negotiated a new lease with more favorable terms to us. Additionally, the new owner will sign a personal guarantee. Finally, prior to the execution of the new Lease, the past due balance will be paid in full. Questions & Answers . When can I expect my next distribution mailing? Your distribution correspondence for the Fourth Quarter of 2002 is scheduled to be mailed on February 15, 2003. . When can I expect to receive my Schedule K-1? The K-1's will be mailed on or before February 28, 2003. . When will the December 31, 2002 net asset value be calculated? The revised net asset valuation will be ready sometime in mid-February 2003. The net asset valuation letters will be mailed on February 28, 2003. . When will we "vote" again to either liquidate or continue the Partnership? The last proxy statement was sent in May 2001. In that mailing we advised investors that we would send out a proxy every other year (in May). Therefore, as promised a revised proxy will be sent out sometime in May 2003. . If I have questions or comments, how can I reach your office? MAIL: Investor Relations, 101 W. 11/th/ Street, Suite 1110 Kansas City, MO 64105 PHONE: 800-547-7686 OR (816) 421-7444 EXTENSION 224 FAX: (816) 221.2130 E-MAIL: mevans@theprovogroup.com DIVALL INSURED INCOME PROPERTIES 2 L.P. STATEMENTS OF INCOME AND CASH FLOW CHANGES FOR THE THREE MONTH PERIOD ENDED SEPTEMBER 30, 2002
------------------------------------------------------------------------------------------------------------------------------ PROJECTED ACTUAL VARIANCE ----------------------------------------------- 3RD 3RD QUARTER QUARTER BETTER OPERATING REVENUES 09/30/2002 09/30/2002 (WORSE) ------------ ------------ ------------ Rental income $ 708,922 $ 744,654 $ 35,732 Interest income 9,000 4,404 (4,596) Other income 0 2,199 2,199 ------------ ------------ ------------ TOTAL OPERATING REVENUES $ 717,922 $ 751,256 $ 33,334 ------------ ------------ ------------ OPERATING EXPENSES Insurance $ 6,612 $ 6,611 $ 2 Management fees 49,533 49,839 (306) Overhead allowance 3,996 4,028 (32) Advisory Board 2,189 1,688 502 Administrative 16,067 14,090 1,977 Professional services 11,751 15,399 (3,648) Auditing 14,350 13,250 1,100 Legal 6,000 21,113 (15,113) Defaulted tenants 2,100 39,585 (37,485) ------------ ------------ ------------ TOTAL OPERATING EXPENSES $ 112,598 $ 165,601 ($53,003) ------------ ------------ ------------ INVESTIGATION AND RESTORATION EXPENSES $ 0 $ 81 ($81) ------------ ------------ ------------ NON-OPERATING EXPENSES Uncollectible Receivable $ 0 $ 31,306 ($31,306) Depreciation 86,100 80,591 5,509 Amortization 3,563 3,304 259 Judgement Expense 0 0 0 ------------ ------------ ------------ TOTAL NON-OPERATING EXPENSES $ 89,663 $ 115,201 ($25,538) ------------ ------------ ------------ TOTAL EXPENSES $ 202,261 $ 280,883 ($78,622) ------------ ------------ ------------ NET INCOME $ 515,661 $ 470,373 ($45,288) OPERATING CASH RECONCILIATION: VARIANCE ------------ Depreciation and amortization 89,663 83,895 (5,768) Recovery of amounts previously written off 0 (2,031) (2,031) (Increase) Decrease in current assets (210,499) (280,133) (69,634) Increase (Decrease) in current liabilities 13,602 (60,292) (73,894) (Increase) Decrease in cash reserved for payables (15,665) 58,410 74,075 Current cash flows advanced from (reserved for) future distributions 126,400 126,400 0 ------------ ------------ ------------ Net Cash Provided From Operating Activities $ 519,163 $ 396,620 ($122,540) ------------ ------------ ------------ CASH FLOWS (USED IN) FROM INVESTING AND FINANCING ACTIVITIES Indemnification Trust (Interest earnings reinvested) (4,500) (1,758) 2,742 Leasing Commissions paid 0 (48,300) (48,300) Security Deposits received 0 18,000 18,000 Recovery of amounts previously written off 0 2,031 2,031 ------------ ------------ ------------ Net Cash (Used In) From Investing And Financing Activities ($4,500) ($30,027) ($25,527) ------------ ------------ ------------ Total Cash Flow For Quarter $ 514,663 $ 366,594 ($148,066) Cash Balance Beginning of Period 1,083,231 903,596 (179,635) Less 2nd quarter distributions paid 8/02 (515,000) (360,000) 155,000 Change in cash reserved for payables or future distributions (110,735) (184,810) (74,075) ------------ ------------ ------------ Cash Balance End of Period $ 972,159 $ 725,380 ($246,776) Cash reserved for 3rd quarter L.P. distributions (515,000) (365,000) 150,000 Cash reserved for payment of accrued expenses (202,726) 115,046) 87,680 Cash advanced from (reserved for) future distributions (191,450) (191,450) 0 ------------ ------------ ------------ Unrestricted Cash Balance End of Period $ 62,984 $ 53,884 ($9,096) ============ ============ ============ ------------------------------------------------------------------------------------------------------------------------------ PROJECTED ACTUAL VARIANCE ---------------------------------------------- * Quarterly Distribution $ 515,000 $ 365,000 ($150,000) Mailing Date 11/15/2002 (enclosed) - ------------------------------------------------------------------------------------------------------------------------------
* Refer to distribution letter for detail of quarterly distribution. STATUS REPORT DiVall Insured Income Properties 2, L.P. THIRD QUARTER 2002 Operating Summary
Quarter Year-to-Date ------- ------------ ------------------------------------------------------------------------------------------------------------------------------- Cash Cash Better/ Better/ Budget Actual Worse Budget Actual Worse Operating Income $ 515,661 $ 470,373 ($45,288) $ 1,087,558 $ 979,387 ($108,171) Non-Cash Charges 89,663 81,864 (7,799) 268,989 255,495 (13,494) Working Capital Changes (90,662) (157,373) (66,711) 148,181 (16,263) (164,444) Investing Activities 0 (28,269) (28,269) 39,250 11,213 (28,037) Financing Activities 0 0 0 0 0 0 ---------- --------- --------- ----------- ----------- --------- Increase(Decrease) in Cash 514,663 366,594 (148,069) 1,543,981 1,229,832 (314,149) Beginning Cash 1,083,231 903,596 (179,635) 775,134 818,606 43,472 Distributions Paid (515,000) (360,000) 155,000 (1,530,000) (1,345,000) 185,000 Cash Reserved for Future Payables (110,735) (184,810) (74,075) 183,044 21,942 (161,102) ---------- --------- --------- ----------- ----------- --------- Ending Cash $ 972,159 $ 725,380 ($246,779) $ 972,159 $ 725,380 ($246,779) ========== ========= ========= =========== =========== ========= -------------------------------------------------------------------------------------------------------------------------------
Operating Variances
Quarter Quarter ------- ------- Cash Cash Better/ Better/ Budget Actual Worse Budget Actual Worse ------------------------------------------------------------------------------------------------------------------------------- Operating Income (Loss): Income Rental Income $ 708,922 $ 744,654 $ 35,732 (A) $1,684,162 $1,778,862 $ 94,700 Interest Income 9,000 4,404 (4,596) (B) 27,000 13,076 (13,924) Other 0 2,199 2,199 (C) 0 10,490 10,490 Expenses Administrative Expenses 16,067 14,090 1,977 58,945 53,671 5,274 Legal Fees 6,000 21,113 (15,113) (D) 18,000 61,214 (43,214) Judgement Contingency Expenses 0 0 0 (E) 0 45,128 (45,128) Maintenance/Defaulted/Vacant Tenant 2,100 39,585 (37,485) (F) 6,300 45,529 (39,229) Other 178,094 206,097 (28,003) (G) 540,359 617,500 (77,141) ---------- --------- --------- ---------- ---------- --------- $ 515,661 $ 470,373 ($45,288) $1,087,558 $ 979,387 ($108,171) ========== ========= ========= ========== ========== =========
(A) The Village Inn lease was not terminated in the Fourth Quarter of 2001 as anticipated. Although Village Inn vacated the Grand Forks property in February 2002, the tenant is liable for rent until a lease termination agreement with Management is executed. Due to the Bankruptcy Court rejection of the Phoenix Restaurant Group, Inc. leases, the sub-lessee at the Denny's- N. 7th Street property terminated its sub-lease and vacated the property. Therefore, rent ceased as of May 31, 2002. (B) Indemnification Trust and cash deposit interest earnings have been lower than anticipated due to lower yield rates. (C) The overpayment of prior years SEC filing fees resulted in an increase in other income in the First Quarter. (D) Actual legal fees incurred in the have been higher than anticipated due to tenant defaults, eviction procedures at the TwinFalls property, the continuing ground lease litigation relating to the former Mulberry Street property, potential property sales, and change in auditor issues. (E) During the Second Quarter the Court granted the motion of summary judgment against the Partnership and TPG in relation to the former Mulberry Street Grill property. The Partnership had previously accrued $48,000 in ground lease obligations payable to LLC, the ground lease Landlord, and the remaining summary judgment balance of $45,000 was accrued in the Second Quarter. (F) The Partnership incurred unexpected roofing repair expenditures at the defaulted Village Inn property in the Third Quarter. Unanticipated utility expenditures were also incurred in relation to the vacancy period of the N. 7th Street property during the Third Quarter. (G) The Village Inn lease was not terminated in the Fourth Quarter of 2001 as anticipated. Although Village Inn vacated the Grand Forks property in February 2002, the tenant is liable for rent until a lease termination agreement with Management is executed. Village Inn is delinquent on their January through September 2002 rent, as well as its 2001 real estate taxes which have been paid by the Partnership. These Village Inn delinquencies have been reserved. --------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------- Working Capital Changes: Source (Use) of Cash: (Inc)Dec in Current Assets ($214,999) ($281,891) ($66,892) (A) $336,107 $ 179,105 ($157,002) Inc(Dec) in Current Liab. 13,602 (60,292) (73,894) (B) (4,882) (173,426) (168,544) Other 110,735 184,810 74,075 (C) (183,044) (21,942) 161,102 ---------- --------- --------- ---------- ---------- --------- ($90,662) ($157,373) ($66,711) $ 148,181 ($16,263) ($164,444) ========== ========= ========= ========== ========== =========
(A) At the end of the Third Quarter the Partnership was required to hold $140,000 at the Clerk of The Court during the appeal process of the Mulberry Street Grill litigation. The amount includes the $93,000 judgment plus potential interest and legal fees. (B) At the end of the Third Quarter the Partnership was required to hold the $93,000 judgment plus potential interest and legal fees at the Office of the Clerk of the Court during the appeal process of the Mulberry Street Grill litigation. The decrease in prepaid rents in the First Quarter also contributed to the larger decrease in current liabilites as of the end of the Third Quarter. (C) The timing of accrued expenses paid in the Third Quarter resulted in a decrease in the reserve for current liabilities. The prepaid rent decrease in the First Quarter also contributed to the decrease in the reserve for current liabilities as of the end of the Third Quarter. --------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------- Investing Activities Source (Use) of Cash: Principal Payments Received $0 $0 $ 0 $39,250 $ 39,250 $ 0 Leasing Commissions paid 0 (48,300) (48,300)(A) 0 (48,300) (48,300) Security Deposits received 0 18,000 18,000 (B) 0 18,000 18,000 Recoveries from Former GP's 0 2,031 2,031 (C) 0 2,263 2,263 ------- --------- --------- ------- -------- --------- $0 ($28,269) ($28,269) $39,250 $ 11,213 ($28,037) ======= ========= ========= ======= ======== =========
(A) Leasing commissions were paid by the Partnership in the Third Quarter in relation to the N. 7th Street lease with new tenant, Chinese Buffet. (B) A security deposit was received by the Partnership in the Third Quarter from new N. 7th Street tenant, Chinese Buffet. (C) Unanticipated former general partner recoveries were received in the Second and Third Quarters. PROJECTIONS FOR DISCUSSION PURPOSES DIVALL INSURED INCOME PROPERTIES 2 LP 2002 PROPERTY SUMMARY AND RELATED RECEIPTS
PORTFOLIO (Note 1) --------------------------- REAL ESTATE --------------------------- ANNUAL BASE % ----------------------------------------- CONCEPT LOCATION COST RENT YIELD ----------------------------------------- --------------------------- APPLEBEE'S COLUMBUS, OH 1,059,465 135,780 12.82% BLOCKBUSTER OGDEN, UT 646,425 99,000 15.32% DENNY'S PHOENIX, AZ 972,726 65,000 6.68% FORMER DENNY'S (7) PHOENIX, AZ 865,900 37,500 4.33% CHINESE RESTAURANT (10) PHOENIX, AZ 865,900 0 0.00% VACANT TWIN FALLS, ID 699,032 0 0.00% VACANT S MILWAUKEE, WI 808,032 0 0.00% HARDEE'S (3)(9) HARTFORD, WI 686,563 48,000 6.99% HARDEE'S (3) (6) FOND DU LAC, WI 849,767 88,000 10.36% HOOTER'S R. HILLS, TX 1,246,719 95,000 7.62% HOSTETTLER'S DES MOINES, IA 845,000 60,000 7.10% KFC SANTA FE, NM 451,230 60,000 13.30% MIAMI SUBS (8) PALM BEACH, FL 743,625 56,000 7.53% ----------------------------------------- --------------------------- PORTFOLIO (Note 1) ------------------------------------------------------------------- EQUIPMENT TOTALS -------------------------------------- --------------------------- LEASE ANNUAL EXPIRATION LEASE % ANNUAL ----------------------------------------- CONCEPT LOCATION DATE COST RECEIPTS RETURN COST RECEIPTS RETURN ----------------------------------------- -------------------------------------- --------------------------- APPLEBEE'S COLUMBUS, OH 84,500 0 0.00% 1,143,965 135,780 11.87% BLOCKBUSTER OGDEN, UT 646,425 99,00 15.32% DENNY'S PHOENIX, AZ 183,239 0 0.00% 1,155,965 65,000 5.62% FORMER DENNY'S (7) PHOENIX, AZ 221,237 0 0.00% 1,087,137 37,500 3.45% CHINESE RESTAURANT (10) PHOENIX, AZ 221,237 0.00% 1,087,137 0 0.00% VACANT TWIN FALLS, ID 190,000 0 0.00% 889,032 0 0.00% VACANT S MILWAUKEE, WI 808,032 0 0.00% HARDEE'S (3)(9) HARTFORD, WI 686,563 48,000 6.99% HARDEE'S (3) (6) FOND DU LAC, WI (2) 290,469 0 0.00% 1,140,236 88,000 7.72% HOOTER'S R. HILLS, TX 1,246,719 95,000 7.62% HOSTETTLER'S DES MOINES, IA 52,813 0 0.00% 897,813 60,000 6.68% KFC SANTA FE, NM 451,230 60,000 13.30% MIAMI SUBS (8) PALM BEACH, FL 743,625 56,000 7.53% ----------------------------------------- -------------------------------------- ---------------------------
Note 1: This property summary includes only property and equipment held by the Partnership during 2002. 2: The lease was terminated and the equipment sold to Hardee's Food Systems in conjunction with their assumption of the Terratron leases in November 1996. 3: These leases were assumed by Hardee's Food Systems at a reduced rental rate from that stated in the original leases. 4: The lease with Hardee's Food Systems was terminated as of April 30, 2001. A new lease with Omega Restaurants was negotiated and monthly rent commmenced in October 2001. 5: The tenant vacated the property in February 2002, however, Village Inn remains liable until a lease termination agreement with Management is executed. 6: Management received notice that Hardee's Food Systems closed this restaurant in April 2002. Hardee's will remain liable until a lease termination agreement with Management is executed. 7: Due to the rejection of the Phoenix Restaurant Group, Inc. lease by the Bankruptcy Court in the Fourth Quarter of 2001, the sublessee chose not to continue to lease the property. Rent charges ceased as of May 31, 2002. 8: Management agreed to reduce Miami Sub's monthly rent from $5,000 to $4,000 for the months of July - October 2002. 9: Management has entered a contract to sell the property in early October 2002 at a sale price of $618,000. 10: A new lease has been accepted at the vacant N. 7th property. The new tenant obtained possession of the property in August 2002 and monthly rent of $5,500 begins in January 2003. Page 1 of 2 PROJECTIONS FOR DISCUSSION PURPOSES DIVALL INSURED INCOME PROPERTIES 2 LP 2002 PROPERTY SUMMARY AND RELATED RECEIPTS
PORTFOLIO (Note 1) ---------------------------------- ---------------------------------------- REAL ESTATE EQUIPMENT ---------------------------------- ---------------------------------------- ANNUAL LEASE ANNUAL BASE % EXPIRATION LEASE % ---------------------------------------- CONCEPT LOCATION COST RENT YIELD DATE COST RECEIPTS RETURN ----------------------------------------- ---------------------------------- ---------------------------------------- OMEGA RESTAURANT (4) MILWAUKEE, WI 1,010,045 84,840 8.40% 260,000 0 0.00% " " " " 151,938 0 0.00% " " " " 780,000 0 0.00% POPEYE'S PARK FOREST, I 580,938 77,280 13.30% SUNRISE PS PHOENIX, AZ 1,084,503 123,318 11.37% 79,219 0 0.00% 19,013 0 0.00% VILLAGE INN (5) GRAND FORKS, ND 739,375 96,600 13.07% WENDY'S AIKEN, SC 633,750 90,480 14.28% WENDY'S CHARLESTION, SC 580,938 77,280 13.30% WENDY'S N. AUGUSTA, SC 660,156 87,780 13.30% WENDY'S AUGUSTA, GA 728,813 96,780 13.28% WENDY'S CHARLESTON, SC 596,781 76,920 12.89% WENDY'S AIKEN, SC 776,344 96,780 12.47% WENDY'S AUGUSTA, GA 649,594 86,160 13.26% WENDY'S CHARLESTON, SC 528,125 70,200 13.29% WENDY'S MT. PLEASANT, SC 580,938 77,280 13.30% WENDY'S MARTINEZ, GA 633,750 84,120 13.27% ----------------------------------------- ---------------------------------- ----------------------------------------- ---------------------------------- --------------------------- PORTFOLIO TOTALS (26 Properties) 19,658,534 1,970,098 10.02% 2,312,428 0 0.00% ----------------------------------------- ---------------------------------- --------------------------- ----------------------------------- TOTALS ----------------------------------- TOTAL CONCEPT LOCATION COST RECEIPTS RETURN ----------------------------------------- ----------------------------------- OMEGA RESTAURANT (4) MILWAUKEE, WI 1,421,983 84,840 5.97% " " " " " " " " 780,000 0 0.00% POPEYE'S PARK FOREST, I 580,938 77,280 13.30% SUNRISE PS PHOENIX, AZ 1,182,735 123,318 10.43% VILLAGE INN (5) GRAND FORKS, ND 739,375 96,600 13.07% WENDY'S AIKEN, SC 633,750 90,480 14.28% WENDY'S CHARLESTION, SC 580,938 77,280 13.30% WENDY'S N. AUGUSTA, SC 660,156 87,780 13.30% WENDY'S AUGUSTA, GA 728,813 96,780 13.28% WENDY'S CHARLESTON, SC 596,781 76,920 12.89% WENDY'S AIKEN, SC 776,344 96,780 12.47% WENDY'S AUGUSTA, GA 649,594 86,160 13.26% WENDY'S CHARLESTON, SC 528,125 70,200 13.29% WENDY'S MT. PLEASANT, SC 580,938 77,280 13.30% WENDY'S MARTINEZ, GA 633,750 84,120 13.27% ----------------------------------------- ----------------------------------- ----------------------------------------- ----------------------------------- PORTFOLIO TOTALS (26 Properties) 21,970,962 1,970,098 8.97% ----------------------------------------- -----------------------------------
Note 1: This property summary includes only property and equipment held by the Partnership as of March 31, 2002. 2: The lease was terminated and the equipment sold to Hardee's Food Systems in conjunction with their assumption of the Terratron leases in November 1996. 3: These leases were assumed by Hardee's Food Systems at a reduced rental rate from that stated in the original leases. 4: The lease with Hardee's Food Systems was terminated as of April 30, 2001. A new lease with Omega Restaurants was negotiated and monthly rent commmenced in October 2001. 5: The tenant vacated the property in February 2002, however, Village Inn remains liable until a lease termination agreement with Management is executed. 6: Management received notice that Hardee's Food Systems intends to close this restaurant in April 2002. Hardee's will remain liable until a lease termination agreement with Management is executed. 7: Due to the rejection of the Phoenix Restaurant Group, Inc. lease by the Bankruptcy Court in the Fourth Quarter of 2001, the sublessee does not wish to continue to lease the property. Rent charges ceased as of May 31, 2002. 8: Management agreed to reduce Miami Sub's monthly rent from $5,000 to $4,000 for the months of July - October 2002. 9: Management has entered a contract to sell the property in late July 2002 at a price of $618,000. 10: A new lease has been accepted at the vacant N. 7th property. The new tenant obtained possession of the property in August 2002 and monthly rent of $5,500 begins in January 2003.