x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Georgia |
58-1754703 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) |
6200 The Corners Pkwy, Suite 250, Atlanta, Georgia |
30092 | |
(Address of principal executive offices) |
(Zip Code) |
Page No. | ||||
PART I. |
||||
Item 1. |
3 | |||
4 | ||||
5 | ||||
6 | ||||
7 | ||||
8 | ||||
Item 2. |
14 | |||
PART II. |
17 | |||
18 | ||||
(unaudited) June
30, 2002 |
December 31, 2001 | |||||
ASSETS: |
||||||
Investment in joint venture (Note 2) |
$ |
842,004 |
$ |
1,069,403 | ||
Cash and cash equivalents |
|
36,762 |
|
1,603 | ||
Due from affiliates |
|
164,793 |
|
12,677 | ||
|
|
|
| |||
Total assets |
$ |
1,043,559 |
$ |
1,083,683 | ||
|
|
|
| |||
LIABILITIES AND PARTNERS CAPITAL: |
||||||
Liabilities: |
||||||
Accounts payable |
$ |
14 |
$ |
1,048 | ||
Partners capital: |
||||||
Limited partners: |
||||||
Class A6,062 units |
|
1,043,545 |
|
1,082,635 | ||
Class B1,626 units |
|
0 |
|
0 | ||
|
|
|
| |||
Total partners capital |
|
1,043,545 |
|
1,082,635 | ||
|
|
|
| |||
Total liabilities and partners capital |
$ |
1,043,559 |
$ |
1,083,683 | ||
|
|
|
|
(unaudited) Three Months
Ended |
(unaudited) Six Months
Ended | |||||||||||||
June 30, 2002
|
June 30, 2001 |
June 30, 2002
|
June 30, 2001
| |||||||||||
REVENUES: |
||||||||||||||
Equity in income of joint venture (Note 2) |
$ |
(16,946 |
) |
$ |
11 |
$ |
(39,090 |
) |
$ |
11,553 | ||||
Interest income |
|
0 |
|
|
0 |
|
0 |
|
|
10 | ||||
|
|
|
|
|
|
|
|
|
| |||||
|
(16,946 |
) |
|
11 |
|
(39,090 |
) |
$ |
11,563 | |||||
|
|
|
|
|
|
|
|
|
| |||||
NET (LOSS) INCOME |
$ |
(16,946 |
) |
$ |
11 |
$ |
(39,090 |
) |
$ |
11,563 | ||||
|
|
|
|
|
|
|
|
|
| |||||
NET (LOSS) INCOME ALLOCATED TO CLASS A LIMITED PARTNERS |
$ |
(16,946 |
) |
$ |
11 |
$ |
(39,090 |
) |
$ |
11,563 | ||||
|
|
|
|
|
|
|
|
|
| |||||
NET LOSS ALLOCATED TO CLASS B LIMITED PARTNERS |
$ |
0 |
|
$ |
0 |
$ |
0 |
|
$ |
0 | ||||
|
|
|
|
|
|
|
|
|
| |||||
NET (LOSS) INCOME PER CLASS A LIMITED PARTNER UNIT |
$ |
(2.80 |
) |
$ |
0.00 |
$ |
(6.45 |
) |
$ |
1.91 | ||||
|
|
|
|
|
|
|
|
|
| |||||
NET LOSS PER CLASS B LIMITED PARTNER UNIT |
$ |
0.00 |
|
$ |
0.00 |
$ |
0.00 |
|
$ |
0.00 | ||||
|
|
|
|
|
|
|
|
|
| |||||
CASH DISTRIBUTION PER CLASS A LIMITED PARTNER UNIT |
$ |
0.00 |
|
$ |
2.19 |
$ |
0.00 |
|
$ |
6.56 | ||||
|
|
|
|
|
|
|
|
|
|
Limited Partners |
Total Partners Capital |
||||||||||||||
Class A |
Class B |
||||||||||||||
Units |
Amounts |
Units |
Amounts |
||||||||||||
BALANCE, December 31, 2000 |
6,062 |
$ |
1,082,680 |
|
1,626 |
$ |
0 |
$ |
1,082,680 |
| |||||
Net income |
0 |
|
50,154 |
|
0 |
|
0 |
|
50,154 |
| |||||
Partnership distributions |
0 |
|
(50,199 |
) |
0 |
|
0 |
|
(50,199 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
BALANCE, December 31, 2001 |
6,062 |
|
1,082,635 |
|
1,626 |
|
0 |
|
1,082,635 |
| |||||
Net loss |
0 |
|
(39,090 |
) |
0 |
|
0 |
|
(39,090 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
BALANCE, June 30, 2002 (unaudited) |
6,062 |
$ |
1,043,545 |
|
1,626 |
$ |
0 |
$ |
1,043,545 |
| |||||
|
|
|
|
|
|
|
|
|
|
(unaudited) Six Months
Ended |
||||||||
June 30, 2002
|
June 30, 2001
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net (loss) income |
$ |
(39,090 |
) |
$ |
11,563 |
| ||
Adjustments to reconcile net (loss) income to net cash used in operating activities: |
||||||||
Equity in income of joint ventures |
|
39,090 |
|
|
(11,553 |
) | ||
Changes in assets and liabilities: |
||||||||
Due from affiliates |
|
461 |
|
|
0 |
| ||
Accounts payable |
|
(1,034 |
) |
|
(500 |
) | ||
|
|
|
|
|
| |||
Net cash used in operating activities |
|
(573 |
) |
|
(490 |
) | ||
|
|
|
|
|
| |||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Investment in joint ventures |
|
(25,689 |
) |
|
0 |
| ||
Distributions received from joint ventures |
|
61,421 |
|
|
54,858 |
| ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
35,732 |
|
|
54,858 |
| ||
|
|
|
|
|
| |||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Distributions to partners |
|
0 |
|
|
(52,864 |
) | ||
|
|
|
|
|
| |||
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
35,159 |
|
|
1,504 |
| ||
CASH AND CASH EQUIVALENTS, beginning of year |
|
1,603 |
|
|
1,127 |
| ||
|
|
|
|
|
| |||
CASH AND CASH EQUIVALENTS, end of period |
$ |
36,762 |
|
$ |
2,631 |
| ||
|
|
|
|
|
|
Joint Venture |
Joint Venture Partners |
Properties | ||
| ||||
Fund I-II Tucker Associates |
Wells Real Estate Fund I Fund II-IIOW Associates |
1. Heritage Place A retail shopping and commercial office complex located in Tucker, Georgia | ||
| ||||
Fund II-IIOW Associates |
Wells Real Estate Fund II Wells Real Estate Fund IIOW |
2. Louis Rose Building A two story office building located in Charlotte, North Carolina | ||
| ||||
Fund II-III Associates-Atrium |
Fund II-IIOW Associates Wells Real Estate Fund III, L.P.
|
3. Boeing at the Atrium A four story office building located in Houston, Texas |
Fund II-III Associates-Brookwood |
Fund II-IIOW Associates Wells Real Estate Fund III, L.P. |
4. Brookwood Grill A restaurant located in Fulton County, Georgia |
Fund II-III-VI-VII Associates |
Fund II-III Associates-Brookwood Wells Real Estate Fund VI,
L.P. Wells Real Estate Fund VII, L.P. |
5. Holcomb Bridge Property An office/retail center located in Roswell, Georgia |
|
First, to the Class A limited partners until such limited partners have received an 8% per annum return on their respective adjusted capital contributions, as
defined. |
|
Second, to the Class B limited partners until such limited partners have received an 8% per annum return on their respective adjusted capital contributions, as
defined. |
|
Third, to the General Partners until each has received 10% of total distributions paid to limited partners per annum. |
|
Thereafter, to the limited partners and the General Partners allocated on a basis of 90% and 10%, respectively. |
Total Revenues |
Net Income |
Partnerships Share of
Net Income | ||||||||||||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended | ||||||||||||||||||||
June 30, 2002 |
June 30, 2001
|
June 30, 2002
|
June 30, 2001 |
June 30, 2002
|
June 30, 2001 | |||||||||||||||||
Fund II-IIOW Associates |
$ |
(208,244 |
)* |
$ |
176,178 |
* |
$ |
(431,607 |
) |
$ |
206 |
$ |
(16,946 |
) |
$ |
11 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
Net Income |
Partnerships Share of
Net Income | |||||||||||||||||||
Six Months Ended |
Six Months Ended |
Six Months Ended | |||||||||||||||||||
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
| ||||||||||||||||
Fund II-IIOW Associates |
$ |
(322,899 |
) |
$ |
542,867 |
$ |
(736,150 |
) |
$ |
217,574 |
$ |
(39,090 |
) |
$ |
11,553 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
The Partnerships share of income earned from its investments in the joint ventures presented in section (c) is recorded by Fund II-IIOW Associates
as equity in (loss) income of joint ventures, which is classified as revenue. |
Total Revenues |
Net Income |
Fund II-IIOW Associates Share of Net Income* |
||||||||||||||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended |
||||||||||||||||||||||
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
|||||||||||||||||||
Fund II-III Associates-Atrium |
$ |
(93,695 |
) |
$ |
368,822 |
|
$ |
(444,614 |
) |
$ |
(43,965 |
) |
$ |
(272,548 |
) |
$ |
(26,951 |
) | ||||||
Fund II-III Associates-Brookwood |
|
29,880 |
** |
|
56,298 |
** |
|
43,392 |
|
|
37,343 |
|
|
27,055 |
|
|
32,642 |
| ||||||
Fund I-II Tucker Associates |
|
321,752 |
|
|
346,837 |
|
|
48,486 |
|
|
88,067 |
|
|
21,775 |
|
|
39,551 |
| ||||||
Fund I-II-IIOW-VI-VII Associates |
|
26,952 |
|
|
253,968 |
|
|
28,163 |
|
|
111,010 |
|
|
15,366 |
|
|
60,568 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
284,889 |
|
$ |
1,231,839 |
|
$ |
(324,573 |
) |
$ |
254,818 |
|
$ |
(208,352 |
) |
$ |
105,811 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
Net Income |
Fund II-IIOW Associates Share of Net Income* |
||||||||||||||||||||||
Six Months Ended |
Six Months Ended |
Six Months Ended |
||||||||||||||||||||||
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
|||||||||||||||||||
Fund II-III Associates-Atrium |
$ |
(4,573 |
) |
$ |
740,459 |
|
$ |
(713,575 |
) |
$ |
(38,460 |
) |
$ |
(437,421 |
) |
$ |
(23,576 |
) | ||||||
Fund II-III Associates-Brookwood |
|
79,339 |
** |
|
112,535 |
** |
|
68,978 |
|
|
73,088 |
|
|
43,008 |
|
|
59,253 |
| ||||||
Fund I-II Tucker Associates |
|
654,011 |
|
|
684,315 |
|
|
94,583 |
|
|
147,720 |
|
|
42,477 |
|
|
66,341 |
| ||||||
Fund I-II-IIOW-VI-VII Associates |
|
70,278 |
|
|
510,976 |
|
|
53,023 |
|
|
287,694 |
|
|
28,930 |
|
|
156,969 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
799,055 |
|
$ |
2,464,576 |
|
$ |
(496,991 |
) |
$ |
561,212 |
|
$ |
(323,006 |
) |
$ |
258,987 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
The Partnerships share of income earned from its investments in the joint ventures presented above is recorded by Fund II-IIOW Associates as equity
in (loss) income of joint ventures, which is classified as revenue. |
** |
The Partnerships share of income earned from its investment in Fund II-III-VI-VI Associates is recorded by Fund II-III Associates-Brookwood
as equity in income of joint ventures, which is classified as revenue |
Total Revenues |
Net Income |
Fund II-IIII Associates- Brookwoods Share of Net Income** | ||||||||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended | ||||||||||||||||
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
| |||||||||||||
Fund II-III-VI-VII Associates |
$ |
179,962 |
$ |
205,914 |
$ |
59,368 |
$ |
62,363 |
$ |
14,290 |
$ |
15,011 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
Net Income |
Fund II-IIII Associates- Brookwoods Share of Net Income** | ||||||||||||||||
Six Months Ended |
Six Months Ended |
Six Months Ended | ||||||||||||||||
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
|
June 30, 2002
|
June 30, 2001
| |||||||||||||
Fund II-III-VI-VII Associates |
$ |
358,468 |
$ |
416,291 |
$ |
120,197 |
$ |
91,170 |
$ |
28,931 |
$ |
21,945 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
** |
The Partnerships share of income earned from its investment in Fund II-III-VI-VI Associates is recorded by Fund II-III Associates-Brookwood
as equity in income of joint ventures, which is classified as revenue |
WELLS REAL ESTATE FUND II-OW (Registrant) | ||
By: |
/s/ LEO F. WELLS,
III | |
Leo F. Wells, III, as
Individual General Partner, and as President of Wells Capital, Inc., the Corporate General Partner |
By: |
/s/ DOUGLAS P.
WILLIAMS | |
As Chief Financial Officer |
Exhibit No. |
Description | |
99.1 |
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
99.2 |
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |