Back to GetFilings.com



UNITED STATES
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.

For the fiscal year ended December 31, 2002.

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the transition period from              to            .

Commission file number 0-12989


COMMERCIAL NET LEASE REALTY, INC.
(Exact name of registrant as specified in its charter)
 
Maryland
(State or other jurisdiction of
incorporation or organization)
56-1431377
(I.R.S. Employer Identification No.)
 
450 South Orange Avenue, Suite 900
Orlando, Florida 32801
(Address of principal executive offices, including zip code)

Registrant's telephone number, including area code: (407) 265-7348

Securities registered pursuant to Section 12(b)(6) of the Act:
 
Title of each class
Common Stock, $0.01 par value
9% Non-Voting Series A Preferred Stock
7.125% Notes due 2008
8.125% Notes due 2004
8.500% Notes due 2010
7.750% Notes due 2012
Name of exchange on which registered:
New York Stock Exchange
New York Stock Exchange
None
None
None
None
 
Securities registered pursuant to section 12(g) of the Act:

None
(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 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        .

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [  ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act): Yes    X     No        .

The aggregate market value of voting common stock held by non-affiliates of the registrant as of June 30, 2002 was $588,373,056.

The aggregate market value of voting common stock held by non-affiliates of the registrant as of February 28, 2003 was $545,598,324.

The number of shares of common stock outstanding as of February 28, 2003 was 40,417,356.



DOCUMENTS INCORPORATED BY REFERENCE:

1. Registrant incorporates by reference portions of the Commercial Net Lease Realty, Inc. Annual Report to Shareholders for the fiscal year ended December 31, 2002 (Items 5, 6, 7, 7A and 8 of Part II).

2. Registrant incorporates by reference portions of the Commercial Net Lease Realty, Inc. Proxy Statement for the 2003 Annual Meeting of Shareholders (Items 10, 11, 12 and 13 of Part III).


PART I

Item 1.    Business

Commercial Net Lease Realty, Inc., a Maryland corporation is a fully integrated, self-administered real estate investment trust (“REIT”) formed in 1984. Commercial Net Lease Realty, Inc. and its wholly-owned subsidiaries (the “Registrant” or the “Company”), acquires, owns, manages and indirectly, through investment interests, develops high-quality, freestanding properties that are generally leased to major retail businesses under full-credit, long-term commercial net leases. The Company’s executive offices are located at 450 S. Orange Avenue, Suite 900, Orlando, Florida 32801, and its telephone number is (407) 265-7348. The Company has an internet website at www.cnlreit.com where the Company’s filings with the Securities and Exchange Commission can be downloaded free of charge.

The Company’s strategy is to invest in single-tenant, freestanding retail properties with purchase prices of generally up to $10 million, which typically are located along intensive commercial corridors near traffic generators, such as regional malls, business developments and major thoroughfares. Management believes that these types of properties when leased to high-quality tenants with significant market presence provide attractive opportunities for a stable current return and the potential for capital appreciation. In management’s view, these types of properties also provide the Company with flexibility in use and tenant selection when the properties are re-let.

The Company will hold its properties until it determines that the sale or other disposition of the properties is advantageous in view of the Company’s investment objectives. In deciding whether to sell properties, the Company will consider factors such as potential capital appreciation, net cash flow and federal income tax considerations.

Properties

As of December 31, 2002, the Company owned 341 properties (the “Properties”) that are leased to major businesses, including Academy, Barnes & Noble, Bed, Bath & Beyond, Bennigan’s, Best Buy, Borders, Eckerd and OfficeMax. Approximately 94 percent of the gross leasable area of the Company’s Property portfolio was leased at December 31, 2002.

The Properties are generally leased under net leases pursuant to which the tenant typically will bear responsibility for substantially all property costs and expenses associated with ongoing maintenance and operation. The leases of each of the Company’s Properties require payment of base rent plus, generally, either percentage rent based on the tenant’s gross sales or contractual increases in base rent.

During 2002, one of the Company’s lessees, Eckerd Corporation, accounted for more than 10 percent of the Company’s total rental income (including the Company’s share of rental income from nine properties owned by one of the Company’s unconsolidated affiliates). As of December 31, 2002, Eckerd Corporation leased 52 properties (including three properties under leases with one of the Company’s unconsolidated affiliates). It is anticipated that, based on the minimum rental payments required by the leases, Eckerd Corporation will continue to account for more than 10 percent of the Company’s total rental income in 2003. Any failure of this lessee to make its lease payments when they are due could materially affect the Company’s income.

Investments in Consolidated Subsidiaries

During its course of business, the Company has formed or acquired 19 wholly-owned subsidiaries primarily to facilitate the acquisition and development of real estate of certain properties. Some of the subsidiaries were formed to hold an interest in certain of the Company’s unconsolidated affiliates. Each of the wholly-owned subsidiaries is a qualified real estate investment trust subsidiary as defined under the Internal Revenue Code Section 856(i)(2).

Investments in Unconsolidated Affiliates

In May 1999, the Company transferred its build-to-suit development operation to a 95-percent-owned, taxable unconsolidated subsidiary, Commercial Net Lease Realty Services, Inc. (“Services”). The Company contributed $5,700,000 of real estate and other assets to Services in exchange for shares of non-voting common stock. In connection with its contribution, the Company received a 95 percent, non-controlling interest in Services and was entitled to receive 95 percent of the dividends paid by Services. On December 31, 2001, the Company contributed an additional $20,042,000 of real estate. As a result of its additional contribution, effective January 1, 2002, the Company holds a 98.7 percent, non-controlling interest in Services and is entitled to receive 98.7 percent of the dividends paid by Services. Gary M. Ralston, James M. Seneff, Jr. and Kevin B. Habicht, each of which are officers and directors of the Company, own the remaining 1.3 percent interest, which is 100 percent of the voting interest in Services. The Company has a secured line of credit agreement with Services for a $85,000,000 revolving credit facility. The credit facility is secured by a first mortgage on Services’ properties. In addition, the Company has lines of credit and security agreements with wholly-owned subsidiaries of Services for an aggregate amount of $86,000,000 of revolving credit facilities. Collectively, these agreements provide an aggregate borrowing capacity of $171,000,000 to Services and its wholly-owned subsidiaries and each agreement has an expiration date of October 31, 2003. Services primarily acquires, develops, leases and sells freestanding net leased properties. The Company accounts for its interest in Services and its wholly-owned subsidiaries under the equity method of accounting.

In September 1997, Net Lease Realty III, Inc., a wholly-owned subsidiary of the Company, formed a limited partnership, Net Lease Institutional Realty L.P. (the “Partnership”), with The Northern Trust Company, Trustee of the Retirement Plan for the Chicago Transit Authority Employees (“CTA”) to acquire, own and manage nine properties. Net Lease Realty III, Inc. is the sole general partner (the “General Partner”) with a 20 percent interest in the Partnership, and CTA is the sole limited partner with an 80 percent interest in the Partnership. Pursuant to the Partnership agreement, the General Partner is responsible for the management of the Partnership’s properties. Net income and losses of the Partnership are to be allocated to the partners in accordance with their respective percentage interest in the Partnership. The Partnership secured a $12,000,000 non-recourse mortgage on the Partnership’s nine properties in September 1997 at a 7.37% interest rate.

As of December 31, 2002, the Partnership owned nine properties (the “Partnership Properties”) leased to eight retail tenants. Generally, the leases of the Partnership Properties provide for initial terms of 15 to 20 years with annual base rent ranging from $137,000 to $730,000 and building sites ranging from 11,000 to 54,000 square feet. The Partnership Properties are leased under net leases pursuant to which the tenant typically will bear the responsibility for substantially all property costs and expenses related to ongoing maintenance and operation, including utilities, property taxes and insurance.

The Company has entered into four limited liability company (“LLC”) agreements between June 2001 and December 2002, with CNL Commercial Finance, Inc., a related party. Each of the LLCs holds an interest in mortgage loans and is 100 percent equity financed with no third party debt. The Company holds a non-voting and non-controlling interest in each of the LLCs ranging from 36.7 to 44.0 percent and accounts for its interests under the equity method of accounting.

In May 2002, the Company contributed cash to purchase a combined 25 percent partnership interest in CNL Plaza, Ltd. and CNL Plaza Venture, Ltd. (collectively, “Plaza”), which owns a 346,000 square foot office building and an interest in an adjacent parking garage. Affiliates of James M. Seneff, Jr., an officer and director of the Company, and Robert A. Bourne, a member of the Company’s board of directors, own the remaining partnership interests. The Company accounts for its 25 percent interest in the Plaza under the equity method of accounting. Since November 1999, the Company has leased its office space from Plaza. The Company’s lease expires in October 2014. In addition, the Company has severally guaranteed 41.67% of a $15,500,000 promissory note on behalf of Plaza. The maximum obligation to the Company is $6,458,300 plus interest. Interest accrues at a rate of LIBOR plus 200 basis point per annum on the unpaid principal amount. This guarantee shall continue through the loan maturity in November 2004.

Advisory Services

On January 1, 1998, the Company acquired its external advisor, CNL Realty Advisors, Inc. (the “Advisor”), which resulted in the Company becoming a self-administered and self-managed REIT (the “Advisor Transaction”). Pursuant to an agreement and plan of merger, the Advisor was merged into a wholly-owned subsidiary of the Company pursuant to which all of the outstanding common stock of the Advisor was exchanged for 220,000 shares of common stock of the Company and the right, based upon the Company’s completed property acquisitions and completed development projects in accordance with the Merger agreement, to receive up to 1,980,000 additional shares (the “Share Balance”) of the Company’s common stock, for a period of up to five years. The Company has issued the entire Share Balance as of December 31, 2001. Upon the consummation of the Advisor Transaction, all personnel employed by the Advisor became employees of the Company. Following consummation of the Advisor Transaction, the Advisory Agreement (as defined above) and the obligation of the Company to pay any fees thereunder was terminated. For a complete description of the Advisor Transaction, see the Company’s Proxy Statement dated November 13, 1997 for the Company’s 1997 annual meeting of stockholders.

Merger

On December 1, 2001, the Company acquired 100 percent of Captec Net Lease Realty, Inc. (“Captec”), a publicly traded real estate investment trust, which owned 135 freestanding, net lease properties located in 26 states. Captec shareholders received $11,839,000 in cash, 4,349,918 newly issued Commercial Net Lease Realty common shares and 1,999,974 newly issued shares of Commercial Net Lease Realty’s 9% Class A Perpetual Preferred Stock. The merger was accounted for under the purchase method of accounting. Under the purchase method of accounting, the merger acquisition price of $124,722,000 was allocated to the assets acquired and liabilities assumed at their fair values. As a result, the Company did not record goodwill.

On January 24, 2002, beneficial owners of shares of Captec stock held of record by Cede & Co. who alleged that they did not vote for the merger (and who alleged that they caused a written demand for appraisal of their Captec shares to be served on Captec), filed in the Chancery Court of the State of Delaware in and for New Castle County a Petition for Appraisal of Stock, PHILLIP GOLDSTEIN, JUDY KAUFFMAN GOLDSTEIN and CEDE & CO. v. COMMERCIAL NET LEASE REALTY, INC., C.A. No. 19368NC (“Appraisal Action”). The Appraisal Action alleged that 1,037,946 shares of Captec dissented from the merger and sought to require the Company to pay to all Captec stockholders who demanded appraisal of their shares the fair value of those shares, with interest from the date of the merger. The Appraisal Action also sought to require the Company to pay all costs of the proceeding, including fees and expenses for plaintiff’s attorneys and experts. As a result of this action, the plaintiffs were not entitled to receive the Company’s common and preferred shares as offered in the original merger consideration. Accordingly, the Company reduced the number of common and preferred shares issued and outstanding by 474,037 and 217,950, respectively, which represents the number of shares that would have been issued to the plaintiffs had they accepted the original merger consideration. As of December 31, 2002, the Company had recorded the value of these shares at the original consideration share price in addition to the cash portion of the original merger consideration as other liabilities totaling $13,278,000. The Company entered into a settlement agreement dated as of February 7, 2003, with the beneficial owners of the alleged 1,037,946 dissenting shares (including the petitioners in the Appraisal Action) which required the Company to pay $15,569,000. On February 13, 2003, the parties filed a stipulation and order of dismissal and the Court entered the order of dismissal, dismissing the Appraisal Action with prejudice.

Competition

The Company generally competes with other REITs, commercial developers, real estate limited partnerships and other investors, including but not limited to, insurance companies, pension funds and financial institutions, in the acquisition, leasing, financing, development and disposition of investments in net-leased retail properties. Approximately 40 other publicly traded REITs own, manage or develop retail properties.

Employees

As of December 31, 2002, the Company employed 36 full-time persons including executive, administrative and field personnel. Reference is made to “Item 10. Directors and Executive Officers of the Registrant” for a listing of the Company’s Executive Officers.

Item 2.    Properties

As of December 31, 2002, the Company owned 341 Properties located in 39 states, 94 percent of which are leased to 108 major retail tenants. Reference is made to the Schedule of Real Estate and Accumulated Depreciation and Amortization filed with this report for a listing of the Properties and their respective carrying costs.

Description of Properties

Land. The Company's Property sites range from approximately 15,000 to 720,000 (average of 103,000) square feet depending upon building size and local demographic factors. Sites purchased by the Company are in locations zoned for commercial use which have been reviewed for traffic patterns and volume. Land costs range from approximately $73,000 to $8,882,000 (average of $1,083,000).

Buildings. The buildings generally are rectangular, single-story structures constructed from various combinations of stucco, steel, wood, brick and tile. Building sizes range from approximately 710 to 135,000 (average of 20,000) square feet. Building costs range from $44,000 to $9,170,000 (average of $1,547,000) for each Property, depending upon the size of the building and the site and the area in which the Property is located. Generally, the Properties owned by the Company are freestanding, with paved parking areas.

Leases. Although there are variations in the specific terms of the leases, the following is a summarized description of the general structure of the Company's leases. Generally, the leases of the Properties owned by the Company provide for initial terms of 10 to 20 years. As of December 31, 2002, the weighted average remaining lease term was approximately 12 years. The Properties are generally leased under net leases pursuant to which the tenant typically will bear responsibility for substantially all property costs and expenses associated with ongoing maintenance and operation, including utilities, property taxes and insurance. In addition, the majority of the Company's leases provide that the tenant is responsible for roof and structural repairs. The leases of the Properties provide for annual base rental payments (payable in monthly installments) ranging from $23,000 to $1,248,000 (average of $260,000). Generally, the leases provide for either percentage rent or contractual increases in annual rent. Leases which provide for contractual increases in annual rent generally have increases which range from two to 12 percent after every one to five years of the lease term. In addition, for those leases which provide for the payment of percentage rent, such rent is generally one to eight percent of the tenants' annual gross sales for the respective location, less the amount of annual base rent payable in that lease year. As of December 31, 2002, leases representing approximately 80 percent of annual base rent include contractual increases, leases representing approximately 23 percent of annual base rent include percentage rent provisions and leases representing approximately 14 percent of annual base rent include both contractual and percentage rent provisions.

Generally, the leases of the Properties provide for one, two, three or four five-year renewal options subject to the same terms and conditions as the initial lease. Some of the leases also provide that in the event the Company wishes to sell the Property subject to that lease, the Company first must offer the lessee the right to purchase the Property on the same terms and conditions and for the same price as any offer which the Company has received for the sale of the Property.

During 2002, one of the Company’s lessees, Eckerd Corporation (a retail drugstore chain that is a wholly-owned subsidiary of J.C. Penney Company, Inc.) accounted for more than 10 percent of the Company’s total rental income (including the Company’s share of rental income from the Partnership Properties). As of December 31, 2002, Eckerd Corporation leased 52 properties (including three properties under leases with the Partnership), representing 11.3 percent of the Company’s total assets. For information regarding the results of operations and financial condition of this entity, refer to the Annual Report on Form 10-K of the J.C. Penney Company, Inc., Note 14 (Restructuring and Other Changes, Net) and Note 18 (Segment Reporting) of the Notes to the Financial Statements, as filed with the Securities and Exchange Commission for the year ended January 26, 2002.

The Company generally competes with other REITs, commercial developers, real estate limited partnerships and other investors, including but not limited to, insurance companies, pension funds and financial institutions in the acquisition, leasing, financing, development and disposition of investments in net leased properties.

Investments in real property create a potential for environmental liability on the part of the owner of such property from the presence or discharge of hazardous substances on the property. It is the Company’s policy, as a part of its acquisition due diligence process, to obtain a Phase I environmental site assessment for each property and where warranted, a Phase II environmental site assessment. Phase I assessments involve site reconnaissance and review of regulatory files identifying potential areas of concern, whereas Phase II assessments involve some degree of soil and/or groundwater testing. The Company may acquire a property whose environmental site assessment indicates that a problem or potential problem exists, subject to a determination of the level of risk and potential cost of remediation. In such cases, the Company requires the seller and/or tenant to (i) remediate the problem prior to the Company’s acquiring the property, (ii) indemnify the Company for environmental liabilities or (iii) agree to other arrangements deemed appropriate by the Company to address environmental conditions at the property. The Company has 13 properties currently under some level of environmental remediation. The seller or the tenant is contractually responsible for the cost of the environmental remediation for each of these properties.

The Company’s principal executive offices are located at 450 South Orange Avenue, Suite 900, Orlando, Florida 32801. The Company’s telephone number is (407) 265-7348.

Item 3.    Legal Proceedings

The Company is a defendant in a lawsuit filed on December 10, 1998 in the United States District Court for the District of Puerto Rico. The plaintiff, Ysiem Corporation, is alleging that the Company is in breach of a ground lease agreement with the plaintiff regarding a land parcel owned by the plaintiff and is seeking damages of $7,500,000 and/or specific performance of the execution of the ground lease. On January 4, 2002, the District Court Judge granted the Company’s motion for summary judgment of dismissal of the action. The plaintiff subsequently appealed the summary judgment to the U.S. First Circuit Court of Appeals. Both parties have filed briefs with the Court of Appeals and oral arguments have been heard by the Court of Appeals. The Company believes, in the unlikely event that (i) the Court of Appeals overturns the summary judgment in favor of the Company and (ii) the Company is subsequently held liable after a trial on the merits of the action, the resulting judgment would not materially affect the Company’s operations or financial condition.

Beginning July 9, 2001, following the public announcement of the Company’s proposed merger with Captec, various Captec stockholders filed three lawsuits against Captec and its directors in the Chancery Court of the State of Delaware for New Castle County and an additional lawsuit in the United States District Court for the Eastern District of Michigan (the “Michigan Lawsuit”) alleging breaches of fiduciary duty in connection with the merger and in connection with the sale of certain assets of Captec to CRC Asset Acquisition LLC, a Michigan limited liability company controlled by a Captec officer. The Michigan Lawsuit also named the Company, but the Company has since been dismissed as a party to that lawsuit. On October 11, 2001, the Chancery Court of the State of Delaware for New Castle County issued an order consolidating the three Delaware Lawsuits into one action, IN RE CAPTEC NET LEASE REALTY, INC. STOCKHOLDERS LITIGATION, CONSOLIDATED C.A. No. 19008-NC. The plaintiffs sought a declaration that the action is properly maintainable as a class action, equitable relief that would enjoin the proposed merger and unspecified damages. The plaintiffs also sought a preliminary injunction barring the Company’s proposed acquisition of Captec. Captec and the other defendants entered into a Memorandum of Understanding with the plaintiffs pursuant to which the parties agreed to withdraw their preliminary injunction request, to negotiate and execute a Stipulation of Settlement and to submit the Stipulation of Settlement to the court for approval. In addition, Captec agreed to make additional disclosures to its stockholders concerning the proposed merger and to pay plaintiffs’ attorneys’ fees in an amount to be determined by the court but not to exceed $350,000. On July 26, 2002 the court approved a Stipulation of Settlement negotiated and executed by the parties and awarded the plaintiffs attorney’s fees in the amount of $350,000.

On January 24, 2002, beneficial owners of shares of Captec stock held of record by Cede & Co. who alleged that they did not vote for the merger (and who alleged that they caused a written demand for appraisal of their Captec shares to be served on Captec), filed in the Chancery Court of the State of Delaware in and for New Castle County a Petition for Appraisal of Stock, PHILLIP GOLDSTEIN, JUDY KAUFFMAN GOLDSTEIN and CEDE & CO. v. COMMERCIAL NET LEASE REALTY, INC., C.A. No. 19368NC (“Appraisal Action”). The Appraisal Action alleged that 1,037,946 shares of Captec dissented from the merger and sought to require the Company to pay to all Captec stockholders who demanded appraisal of their shares the fair value of those shares, with interest from the date of the merger. The Appraisal Action also sought to require the Company to pay all costs of the proceeding, including fees and expenses for plaintiff’s attorneys and experts. As a result of this action, the plaintiffs were not entitled to receive the Company’s common and preferred shares as offered in the original merger consideration. Accordingly, the Company reduced the number of common and preferred shares issued and outstanding by 474,037 and 217,950, respectively, which represents the number of shares that would have been issued to the plaintiffs had they accepted the original merger consideration. As of December 31, 2002, the Company had recorded the value of these shares at the original consideration share price in addition to the cash portion of the original merger consideration as other liabilities totaling $13,278,000. The Company entered into a settlement agreement dated as of February 7, 2003, with the beneficial owners of the alleged 1,037,946 dissenting shares (including the petitioners in the Appraisal Action) which required the Company to pay $15,569,000. On February 13, 2003, the parties filed a stipulation and order of dismissal and the Court entered the order of dismissal, dismissing the Appraisal Action with prejudice.

On January 4, 2002, Calapasas Investment Partnership No. 1 Limited Partnership (“Calapasas”), a Captec stockholder, filed a class action complaint against Captec, certain former Captec directors, and the Company (as successor in interest to Captec) in the United States District Court for the Northern District of California, CALAPASAS INVESTMENT PARTNERSHIP NO. 1 LIMITED PARTNERSHIP v. CAPTEC NET LEASE REALTY, INC, a Delaware Corporation; COMMERCIAL NET LEASE REALTY, INC. (as successor in interest to CAPTEC); PATRICK L. BEACH; W. ROSS MARTIN; H. REID SHERARD; RICHARD J.PETERS; LEE C. HOWLEY; and WILLIAM H. KRUL III, Case No. C 02 00071 PJH. In its complaint Calapasas alleged that Captec and certain of its directors violated provisions of the Securities and Exchange Act of 1934 by misrepresenting the value of certain Captec assets on certain of its financial statements in 2000 and 2001 (the “Calapasas Action”). The Calapasas Action asserts that it is brought on behalf of a class consisting of all persons and entities (except insiders) that purchased Captec common stock between August 9, 2000 and prior to July 2, 2001. The Calapasas Action seeks to be certified as a class action and seeks compensatory and punitive damages for the plaintiff and other members of the class, as well as costs and expenses, including fees for plaintiff’s attorneys, accountants and experts. The Calapasas Action could result in damage awards against Captec and/or its directors, damages for which the Company, as successor in interest to Captec, could be responsible. On October 4, 2002 the Calapasas Action was dismissed by the Court with leave to amend. A Second Amended Complaint was filed by Calapasas Investment Partnership No. 1 Limited Partnership on November 8, 2002, which, among other things, reduced the alleged plaintiff class to those persons and entities (except insiders) who purchased common stock of Captec between March 30, 2001 and July 2, 2001. A Motion to Dismiss the Second Amended Complaint was filed by the defendants on or about December 18, 2002. At this early stage in the Calapasas Action, management is not in a position to assess the likelihood, or amount, of any potential damage award to the plaintiff class.

In the ordinary course of its business, the Company is a party to various other legal actions which management believes are routine in nature and incidental to the operation of the business of the Company. Management believes that the outcome of the proceedings will not have a material adverse effect upon its operations or financial condition.

Item 4.    Submission of Matters to a Vote of Security Holders

None.

PART II

Item 5.     Market for Registrant's Common Equity and Related Stockholder Matters

Certain information responsive to this Item is contained in the section captioned “Share Price and Dividend Data” on page 72 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2002; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference.

The following table sets forth information as of December 31, 2002 with respect to compensation plan under which equity securities of the Company are authorized for issuance.


Plan category Number of securities to be issued upon exercise of outstanding options, warrants and rights Weighted average exercise price of outstanding options, warrants and rights Number of securities remaining available for future issuance

Equity compensation plans approved by stockholders 1,747,851 $ 14.44 1,628,809
 
Equity compensation plans not approved by stockholders - - -

Total 1,747,851 $ 14.44 1,628,809

There are no other shares of capital stock issued other than common stock. No employment or other agreements provide for the issuance of any shares of capital stock. There are no other options, warrants, or other rights to purchase securities of the Company, other than options to purchase common stock issued under the Company’s 2000 Performance Incentive Plan.

Item 6.    Selected Financial Data

Certain information responsive to this Item is contained in the section captioned “Historical Financial Highlights” on pages 10 through 11 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2002; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference. For a discussion of material events affecting the comparability of the information reflected in the selected financial data, refer to the section captioned “Management’s Discussion and Analysis of Financial Condition and Results of Operations” on pages 14 through 34 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2002. The information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference.

Item 7.    Management's Discussion and Analysis of Financial Condition and Results of Operations

Information responsive to this Item is contained in the section captioned “Management’s Discussion and Analysis of Financial Condition and Results of Operations” on pages 14 through 34 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2002; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference.

Item 7A.    Quantitative and Qualitative Disclosures About Market Risk

Information responsive to this Item is contained in the section captioned “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, subsection “Quantitative and Qualitative Disclosures About Market Risk”, on pages 33 and 34 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2002; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference.

Item 8.    Financial Statements and Supplementary Data

Certain information responsive to this Item is contained in the section captioned “Consolidated Quarterly Financial Data” on page 71 of the Registrant’s Annual Report to Shareholders for the year ended December 31, 2002; the information in such section is filed as an exhibit to this report and the cited portion of which is incorporated herein by reference. The financial statements of the Registrant, together with the report thereon of KPMG LLP, appearing in the Annual Report to Shareholders for the year ended December 31, 2002, are incorporated herein by reference.

Item 9.    Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.



PART III

Item 10.    Directors and Executive Officers of the Registrant

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); information responsive to this Item is contained in the sections thereof captioned “Proposal I: Election of Directors - Nominees” and “Proposal I: Election of Directors - Executive Officers” and “Security Ownership,” and the information in such sections is incorporated herein by reference.

Item 11.    Executive Compensation

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); information responsive to this Item is contained in the section thereof captioned “Proposal I: Election of Directors - Compensation of Directors” and “Executive Compensation – Annual Compensation,” and the information in such sections is incorporated herein by reference.

Item 12.    Security Ownership of Certain Beneficial Owners and Management

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); information responsive to this Item is contained in the section thereof captioned “Security Ownership,” and the information in such section is incorporated herein by reference.

Item 13.    Certain Relationships and Related Transactions

Reference is made to the Registrant’s definitive proxy statement to be filed with the Commission pursuant to Regulation 14(a); information responsive to this Item is contained in the section thereof captioned “Certain Transactions,” and the information in such section is incorporated herein by reference.

Item 14.    Controls and Procedures

The Company maintains a set of disclosure controls and procedures designed to ensure that information required to be disclosed in the Company’s filings under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. The principal executive and financial officers of the Company have evaluated the Company’s disclosure controls and procedures within 90 days prior to the filing of this Annual Report on Form 10-K and have determined that such disclosure controls and procedures are effective.

Subsequent to the date of the above evaluation, there have been no significant changes in the Company’s internal controls or in other factors that could significantly affect these controls, including any corrective actions with regard to significant deficiencies and material weaknesses.



PART IV

Item 15.      Exhibits, Financial Statement Schedules and Reports on Form 8-K
 
(a) The following documents are filed as part of this report.
 
(1) Financial Statements
 
Independent Auditors' Report
 

Consolidated Balance Sheets as of December 31, 2002 and 2001

 

Consolidated Statements of Earnings for the years ended December 31, 2002, 2001 and 2000

 

Consolidated Statements of Stockholders' Equity for the years ended December 31, 2002, 2001 and 2000

 

Consolidated Statements of Cash Flows for the years ended December 31, 2002, 2001 and 2000

 

Notes to Consolidated Financial Statements

 
  (2)

Financial Statement Schedules

 

Report of Independent Auditors' on Supplementary Information

 

Schedule III - Real Estate and Accumulated Depreciation and Amortization and Notes as of December 31, 2002

 

Schedule IV - Mortgage Loans on Real Estate and Notes as of December 31, 2002

 

All other schedules are omitted because they are not applicable or because the required information is shown in the financial statements or the notes thereto.

 
  (3)

Exhibits

 
3.

Articles of Incorporation and By-laws

 
3.1

Articles of Incorporation of the Registrant (filed as Exhibit 3.3(i) to the Registrant's Registration Statement No. 1-11290 on Form 8-B and incorporated herein by reference).

 
3.2

Bylaws of the Registrant, (filed as Exhibit 3(ii) to Amendment No. 2 to the Registrant's Registration No. 33-83110 on Form S-3 and incorporated herein by reference).

 
3.3

Articles of Amendment to the Articles of Incorporation of the Registrant (filed as Exhibit 3.3 to the Registrant’s Form 10-Q for the quarter ended June 30, 1996 and incorporated herein by reference).

 
3.4

Articles of Amendment to the Articles of Incorporation of the Registrant (filed as Exhibit 3.4 to the Registrant’s Current Report on Form 8-K dated February 18, 1998 and filed with the Securities and Exchange Commission on February 19, 1998 and incorporated herein by reference).

 
3.5

First Amended and Restated Articles of Incorporation of the Registrant (filed as Exhibit 3.1 to the Registrant's Registration Statement No. 333-64511 on Form S-3 and incorporated herein by reference).

 
3.6

Articles of Amendment to the First Amended and Restated Articles of Incorporation of the Registrant (filed as Exhibit 3.6 to the Registrant's Form 10-Q for the quarter ended June 30, 2002 and incorporated herein by reference).

 
4.

Instruments defining the rights of security holders, including indentures

 
4.1

Specimen Certificate of Common Stock, par value $0.01 per share, of the Registrant (filed as Exhibit 3.4 to the Registrant’s Registration Statement No. 1-11290 on Form 8-B and incorporated herein by reference).

 
4.2

Form of Indenture dated March 25, 1998, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,00 of 7.125% Notes due 2008 (filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K dated March 20, 1998 and incorporated herein by reference).

 
4.3

Form of Supplement Indenture No. 1 dated March 25, 1998, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,000 of 7.125% Notes due 2008 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated March 20, 1998 and incorporated herein by reference).

 
4.4

Form of 7.125% Note due 2008 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated March 20, 1998 and incorporated herein by reference).

 
4.5

Form of Supplemental Indenture No. 2 dated June 21, 1999, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,000 of 8.125% Notes due 2004 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated June 17, 1999 and incorporated herein by reference).

 
4.6

Form of 8.125% Notes due 2004 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated June 17, 1999 and incorporated herein by reference).

 
4.7

Form of Supplemental Indenture No. 3 dated September 20, 2000, by and among Registrant and First Union National Bank, Trustee, relating to $20,000,000 of 8.5% Notes due 2010 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated September 20, 2000 and incorporated herein by reference).

 
4.8

Form of 8.5% Notes due 2010 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated September 20, 2000 and incorporated herein by reference).

 
4.9

Form of Supplemental Indenture No. 4 dated May 30, 2002, by and among Registrant and Wachovia Bank, National Association, Trustee, relating to $50,000,000 of 7.75% Notes due 2012 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated June 4, 2002 and incorporated herein by reference).

 
4.10

Form of 7.75% Notes due 2012 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated June 4, 2002 and incorporated herein by reference).

 
  10.

Material Contracts

 
10.1

Letter Agreement dated July 10, 1992, amending Stock Purchase Agreement dated January 23, 1992 (filed as Exhibit 10.34 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1992 and incorporated herein by reference).

 
10.2

Advisory Agreement between Registrant and CNL Realty Advisors, Inc. effective as of April 1, 1993 and renewed January 1, 1997 (filed as Exhibit 10.04 to Amendment No. 1 to the Registrant's Registration Statement No. 33-61214 on Form S-2 and incorporated herein by reference).

 
10.3

1992 Commercial Net Lease Realty, Inc. Stock Option Plan (filed as Exhibit No. 10(x) to the Registrant's Registration Statement No. 33-83110 on Form S-3 and incorporated herein by reference).

 
10.4

Secured Promissory Note, dated December 14, 1995, among Registrant and Principal Mutual Life Insurance Company relating to a $13,150,000 loan (filed as Exhibit 10.15 to the Registrant’s Current Report on Form 8-K dated January 18, 1996 and incorporated herein by reference).

 
10.5

Mortgage and Security Agreement, dated December 14, 1995, among Registrant and Principal Mutual Life Insurance Company relating to a $13,150,000 loan (filed as Exhibit 10.16 to the Registrant’s Current Report on Form 8-K dated January 18, 1996 and incorporated herein by reference).

 
10.6

Loan Agreement, dated January 19, 1996, among Registrant and Principal Mutual Life Insurance Company relating to a $39,450,000 loan (filed as Exhibit 10.12 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995 and incorporated herein by reference).

 
10.7

Secured Promissory Note, dated January 19, 1996, among Registrant and Principal Mutual Life Insurance Company relating to a $39,450,000 loan (filed as Exhibit 10.13 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995 and incorporated herein by reference).

 
10.8

Agreement and Plan of Merger dated May 15, 1997, by and among Commercial Net Lease Realty, Inc. and Net Lease Realty II, Inc. and CNL Realty Advisors, Inc. and the Stockholders of CNL Realty Advisors, Inc. (filed as Exhibit 10.1 to the Registrant's Current Report on Form 8-K dated May 16, 1997 and incorporated herein by reference).

 
10.9

Fourth Amended and Restated Line of Credit and Security Agreement, dated August 6, 1997, by and among Registrant, certain lenders and First Union National Bank, as the Agent, relating to a $200,000,000 loan (filed as Exhibit 10 to the Registrant’s Current Report on Form 8-K dated September 12, 1997 and incorporated herein by reference).

 
10.10

Fifth Amended and Restated Line of Credit and Security Agreement, dated September 23, 1999, by and among Registrant, certain lenders and First Union National Bank, as the Agent, relating to a $200,000,000 loan (filed as Exhibit 10.13 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 1999 and incorporated herein by reference).

 
10.11

Sixth Amended and Restated Line of Credit and Security Agreement, dated October 26, 2000, by and among Registrant, certain lenders and First Union National Bank, as the Agent, relating to a $200,000,000 loan (filed as Exhibit 10.11 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2000 and incorporated herein by reference).

 
10.12

2000 Performance Incentive Plan (filed as Exhibit 99 to the Registrant’s Registration Statement No. 333-64794 on Form S-8 and incorporated herein by reference).

 
10.13

Third Renewal Promissory Note dated as of April 1, 2001, by Commercial Net Lease Realty Services, Inc. in favor of Registrant relating to an $85,000,000 line of credit (filed as Exhibit 10.13 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001 and incorporated herein by reference).

 
10.14

Third Modification of Amended and Restated Secured Revolving Line of Credit and Security Agreement and Other Loan Documents effective as of April 1, 2001, by and between Registrant as lender and Commercial Net Lease Realty Services, Inc. as borrower, relating to an $85,000,000 line of credit (filed as Exhibit 10.14 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001 and incorporated herein by reference).

 
10.15

Fourth Modification of Amended and Restated Secured Revolving Line of Credit and Security Agreement and Other Loan Documents effective as of July 1, 2001, by and between Registrant as lender and Commercial Net Lease Realty Services, Inc. as borrower, relating to an $85,000,000 line of credit (filed as Exhibit 10.15 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001 and incorporated herein by reference).

 
10.16

Agreement and Plan of Merger, dated as of July 1, 2001, among Commercial Net Lease Realty, Inc. and Captec Net Lease Realty, Inc. (filed as Exhibit 99.1 to the Registrant's Current Report on Form 8-K dated July 3, 2001 and incorporated herein by reference).

 
  12.

Statement of Computation of Ratios of Earnings to Fixed Charges (filed herewith).

 
  13.

Annual Report to Shareholders for the year ended December 31, 2002 (filed herewith).

 
  23.

Consent of Independent Accountants dated March 26, 2003. (filed herewith).

 
  99. Additional Exhibits
 
99.1

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

 
99.2

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

 
(b)

No reports on Form 8-K were filed during the quarter ended December 31, 2002.

 


SIGNATURES

Pursuant to the requirements of Section 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, on the 28th of March, 2003.



COMMERCIAL NET LEASE REALTY, INC.


By:  /s/James M. Seneff, Jr.
        James M. Seneff, Jr.
        Chairman of the Board of Directors


Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

Signature Title Date

 
/s/ James M. Seneff, Jr.
James M. Seneff, Jr.
Chairman of the Board of Directors
and Chief Executive Officer
(Principal Executive Officer)


March 28, 2003

/s/ Robert A. Bourne
Robert A. Bourne


Vice Chairman of the Board of Directors March 28, 2003
/s/ Clifford R. Hinkle
Clifford R. Hinkle


Director March 28, 2003
/s/ Richard B. Jennings
Richard B. Jennings


Director March 28, 2003
/s/ Ted B. Lanier
Ted B. Lanier


Director March 28, 2003
/s/ Robert C. Legler
Robert C. Legler


Director March 28, 2003
/s/ Robert Martinez
Robert Martinez


Director March 28, 2003
/s/ Gary M. Ralston
Gary M. Ralston


Director and President March 28, 2003
/s/ Kevin B. Habicht
Kevin B. Habicht


Director, Chief Financial Officer
(Principal Financial and Accounting
Officer), Executive Vice President,
Secretary and Treasurer
March 28, 2003

CERTIFICATION PURSUANT TO SECTION 302
OF THE SARBANES-OXLEY ACT OF 2002
 
I, James M. Seneff, Jr., certify that:
 
1.

I have reviewed this annual report on Form 10-K of Commercial Net Lease Realty, Inc.;

 
2.

Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;

 
3.

Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operation and cash flows of the registrant as of, and for, the periods presented in this annual report;

 
4.

The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14, for the registrant and we have:

 
a)

designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;

 
b)

evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the "Evaluation Date"); and

 
c)

presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

 
5.

The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):

 
a)

all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and

 
b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

 
6.

The registrant's other certifying officers and I have indicated in this annual report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.



March 28, 2003 /s/  James M. Seneff, Jr.


Date Name:  James M. Seneff, Jr.
Title:    Chief Executive Officer and Director
CERTIFICATION PURSUANT TO SECTION 302
OF THE SARBANES-OXLEY ACT OF 2002
 
I, Kevin B. Habicht, certify that:
 
1.

I have reviewed this annual report on Form 10-K of Commercial Net Lease Realty, Inc.;

 
2.

Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;

 
3.

Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operation and cash flows of the registrant as of, and for, the periods presented in this annual report;

 
4.

The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14, for the registrant and we have:

 
a)

designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;

 
b)

evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the "Evaluation Date"); and

 
c)

presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

 
5.

The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):

 
a)

all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and

 
b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

 
6.

The registrant's other certifying officers and I have indicated in this annual report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.



March 28, 2003 /s/  Kevin B. Habicht


Date Name:  Kevin B. Habicht
Title:    Chief Financial Officer and Director


Report of Independent Auditors' on Supplementary Information
  
The Board of Directors
Commercial Net Lease Realty, Inc.:
  

Under date of January 10, 2003, except as to the fifth paragraph of Note 20 to the consolidated financial statements, which is as of February 13, 2003, we reported on the consolidated balance sheets of Commercial Net Lease Realty, Inc. and subsidiaries as of December 31, 2002 and 2001, and the related consolidated statements of earnings, stockholders’ equity and cash flows for each of the years in the three-year period ended December 31, 2002. These consolidated financial statements and our report thereon are both included in Item 15(a)1 of Form 10-K and incorporated by reference in the annual report on Form 10-K for the year 2002. In connection with our audits of the aforementioned consolidated financial statements, we also audited the related consolidated financial statement schedules as of December 31, 2002. These consolidated financial statement schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statement schedules based on our audits.

In our opinion, such consolidated financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein.



Orlando, Florida
January 10, 2003



COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
December 31, 2002
 
Initial cost to company

Encumbrances (m) Land Building, improvements and leasehold interests




 
Real estate the company
     has invested in under
     operating leases:
 
Academy:
Houston, TX $ - $ 1,074,232 $ -
Houston, TX - 699,165 -
N. Richland Hills, TX - 1,307,655 -
Houston, TX - 3,086,610 -
Houston, TX - 795,005 -
Baton Rouge, LA - 1,547,501 -
Houston, TX - 2,310,845 1,627,872
Pasadena, TX - 899,768 2,180,574
Beaumont, TX - 1,423,700 2,449,261
 
Albertsons:
Watsonville, CA - 805,056 -
Sonora, CA - 587,782 -
 
American Signature Home:
White Marsh, MD - 3,762,030 -
 
Applebee's:
Ballwin, MO - 1,496,173 1,403,581
 
Arby's:
Colorado Springs, CO - 205,957 533,540
Thomson, GA - 267,842 503,550
Whitmore Lake, MI - 170,515 468,916
Albuquerque, NM - 442,991 507,790
Albuquerque, NM - 250,881 513,970
Santa Fe, NM - 450,358 341,960
Washington Courthouse, OH - 156,875 545,841
 
Ashley Furniture:
Altamonte Springs, FL - 2,906,409 4,877,225
 
Babies “R” Us:
Arlington, TX - 830,689 2,611,867
Independence, MO - 1,678,794 2,301,909
 
Barnes & Noble:
Brandon, FL 1,233,874 (l) 1,476,407 1,527,150
Denver, CO - 3,244,785 2,722,087
Houston, TX - 3,307,562 2,396,024
Plantation, FL 5,104,041 (r) 3,616,357 -
Freehold, NJ - 2,917,219 2,260,663
Dayton, OH - 1,412,614 3,223,467
Redding, CA - 497,179 1,625,702
Marlton, NJ - 2,831,370 4,318,554
 
Bed, Bath & Beyond:
Richmond, VA 2,925,487 (r) 1,184,144 3,154,970
Los Angeles, CA - 6,318,023 3,089,396
Glendale, AZ - 1,082,092 -
 
Bennigan's:
Aurora, CO - 1,064,850 1,260,409
Milford, CT - 921,200 697,298
Altamonte Springs, FL - 1,088,282 924,425
Gainsville, FL - 751,687 848,816
Jacksonville, FL - 1,359,559 1,026,095
Schaumburg, IL - 2,064,964 1,311,190
Flint, MI - 496,299 895,296
Raleigh, NC - 793,017 876,727
Tulsa, OK - 1,013,184 1,290,590
Wichita Falls, TX - 818,611 1,107,418
 
Best Buy:
Brandon, FL - 2,985,156 2,772,137
Evanston, IL - 1,850,996 -
Cuyahoga Falls, OH - 3,708,980 2,359,377
Rockville, MD - 6,233,342 3,418,783
Fairfax, VA - 3,052,477 3,218,018
St. Petersburg, FL 4,668,330 4,031,744 2,959,316
North Fayette, PA - 2,330,847 2,292,932
Denver, CO - 8,881,890 4,372,684
 
Blockbuster:
Conyers, GA - 320,029 556,282
Mobile, AL - 491,453 498,488
Mobile, AL - 843,121 562,498
Gainesville, GA - 294,882 611,570
Glasgow, KY - 302,859 560,904
Alice, TX - 318,285 578,268
Kingsville, TX - 498,849 457,695
 
BMW:
Duluth, GA - 4,433,613 4,080,186
 
Borders Books & Music:
Wilmington, DE 3,735,596 (l) 3,030,769 6,061,538
Richmond, VA 1,962,600 (l) 2,177,310 2,599,587
Ft. Lauderdale, FL 4,917,308 (r) 3,164,984 3,934,577
Bangor, ME - 1,546,915 2,486,761
Altamonte Springs, FL - 1,947,198 -
 
Boston Market:
Geneva, IL - 1,125,347 1,036,952
Orland Park, IL - 562,384 556,201
Wheaton, IL - 1,115,457 1,014,184
Burton, MI - 619,778 707,242
Novi, MI - 835,669 651,108
North Olmsted, OH - 601,800 460,521
Warren, OH - 562,446 467,592
Dunmore, PA - 773,882 496,976
 
Buffalo Wild Wings:
Michigan City, IN - 162,538 492,007
 
Burger King:
Colonial Heights, VA - 662,345 609,787
Charles Town, WV - 580,288 640,282
 
Carino's:
Beaumont, TX - 439,076 1,363,447
Lewisville, TX - 1,369,836 1,018,659
Lubbock, TX - 1,007,432 1,205,512
 
Champps:
Alpharetta, GA - 3,032,965 1,641,820
Irving, TX - 1,760,020 1,724,220
 
Checkers:
Orlando, FL - 256,568 -
 
Claim Jumper:
Tempe, AZ - 2,530,892 2,920,575
Roseville, CA - 1,556,732 2,013,650
 
Computer City:
Baton Rouge, LA - 609,069 913,603
Miami, FL 1,881,650 (l) 2,713,192 1,866,676
 
Damon's:
Chandler, AZ - 654,765 765,164
 
Dave & Buster's:
Utica, MI - 3,776,169 -
 
Denny's:
Columbus,TX - 428,429 816,644
Tyler, TX - 464,490 457,479
 
Dick's Clothing:
Taylor, MI - 1,920,032 3,526,868
White Marsh, MD - 2,680,532 3,916,889
 
Dollar Tree:
Garland, TX - 239,014 626,170
Copperas Cove, TX - 241,650 511,624
 
Donato's:
Medina, OH - 405,113 463,582
 
Eckerd:
San Antonio, TX 503,277 (1) 440,985 -
Dallas, TX 484,878 (1) 541,493 -
Arlington,TX 412,921 (1) 368,964 -
Millville, NJ 512,146 (1) 417,603 -
Atlanta, GA 457,683 (1) 445,593 -
Mantua, NJ 532,432 (1) 344,022 -
Amarillo, TX 473,769 (1) 329,231 -
Amarillo, TX 615,740 (1) 650,864 -
Glassboro, NJ 584,125 (1) 534,243 -
Kissimmee, FL 680,477 (1) 715,480 -
Tampa, FL - 604,682 -
Douglasville, GA - 413,439 995,209
Lafayette, LA - 967,528 -
Moore, OK - 414,738 -
Midwest City, OK - 673,369 1,103,351
Irving, TX - 1,000,222 -
Jasper, FL - 291,147 -
Williston, FL - 622,403 -
Pantego,TX - 1,016,062 1,448,911
Conyers, GA - 574,666 998,900
Norman, OK - 1,065,562 -
Chattanooga, TN - 474,267 -
Arlington, TX - 2,078,542 -
Leavenworth, KS - 726,438 -
Augusta, GA - 568,606 1,326,748
Riverdale, GA - 1,088,896 1,707,448
Warner Robbins, GA - 707,488 -
Lewisville, TX - 789,237 -
Forest Hill, TX - 692,165 -
Del City, OK - 1,387,362 -
Arlington, TX - 414,568 -
Garland, TX - 522,461 -
Garland, TX - 1,476,838 -
Oklahoma City, OK - 1,581,480
Vineland, NJ 554,393 (1) 2,068,089 -
Richardson, TX - 2,555,874 -
Gladstone, MO 272,092 1,851,374 -
Falls Church, VA - 3,127,139
West Mifflin, PA - 1,401,632 2,043,862
Norfolk, PA - 2,742,194 1,796,508
Thorndale, PA - 2,260,618 2,472,039
 
Enterprise Rent-A-Car:
Wilmington, NC - 218,126 327,329
 
Fazoli's Restaurant:
Bay City, MI - 647,055 633,899
 
Food 4 Less:
Lemon Grove, CA - 3,695,816 -
Chula Vista, CA - 3,568,862 -
 
Gateway:
Glendale, AZ - 341,713 982,429
 
Golden Corral:
Gilmer, TX - 116,815 296,454
Leitchfield, KY - 73,660 306,642
Atlanta, GA - 88,457 368,317
Abbeville, LA - 98,577 362,416
Lake Placid, FL - 115,113 305,074
Tampa, FL - 1,187,614 1,339,000
Brandon, FL - 1,329,793 1,390,502
Dallas, TX - 1,138,129 1,024,747
 
Good Guys, The:
Foothill Ranch, CA - 1,456,113 2,505,022
Riverside, CA - 1,718,892 2,755,059
Bellingham, WA - 1,732,378 1,764,549
East Palo Alto, CA - 2,271,634 3,404,843
 
GymKix:
Copperas Cove, TX - 203,908 431,715
 
H&R Block:
Swansea, IL - 45,842 132,440
 
Hancock Fabrics:
Arlington, TX - 317,838 1,680,428
 
Hastings:
Nacogdoches, TX - 397,074 1,257,402
 
Haverty's:
Clearwater, FL - 1,184,438 2,526,207
Pensacola, FL - 633,125 1,595,405
Bowie, MD - 1,965,508 4,221,074
 
Heilig-Meyers:
Baltimore, MD - 469,782 813,074
Glen Burnie, MD - 631,712 931,931
 
Hollywood Video:
Cincinnati, OH - 282,200 520,623
Clifton, CO - 245,462 732,477
 
Homelife:
Orlando, FL 1,234,660 (1) 820,397 2,184,721
Tampa, FL - 1,454,908 2,045,833
 
Hooters:
Tampa, FL - 783,923 504,768
 
Hy-Vee:
St. Joseph, MO - 1,579,583 2,849,246
 
International House of Pancakes:
Stafford, TX 391,919 (1) 382,084 -
Sunset Hills, MO 414,220 (1) 271,853 -
Las Vegas, NV 465,713 (1) 519,947 -
Ft. Worth, TX 433,259 (1) 430,896 -
Arlington, TX 416,047 (1) 404,512 -
Matthews, NC 425,524 (1) 380,043 -
Phoenix, AZ 428,388 (1) 483,374 -
Midwest City, OK - 407,268 -
 
Jared Jewelers:
Richmond, VA - 955,134 1,336,152
Brandon, FL - 1,196,900 1,182,150
Lithonia, GA - 1,270,517 1,215,818
Houston, TX - 1,675,739 1,439,597
 
Jo-Ann Etc:
Corpus Christi, TX - 818,448 896,395
 
Just For Feet:
Albuquerque, NM - 1,441,777 2,335,475
 
Kash N’ Karry:
Palm Harbor, FL - 335,851 -
Gainesville, FL - 317,386 -
Brandon, FL - 322,476 -
Sarasota, FL - 470,600 -
 
Keg Steakhouse:
Gresham, OR - 817,311 108,294
Bellingham, WA - 397,443 455,605
Lynnwood, WA - 1,255,513 649,236
Tacoma, WA - 526,792 794,722
 
KFC:
Marysville, WA - 646,779 545,592
Erie, PA - 516,508 496,092
 
Kona Steakhouse:
Round Rock, TX - 714,863 836,483
 
Lowe’s:
Memphis, TN - 3,214,835 9,169,885
 
Magic Dollar:
Memphis, TN - 549,309 539,643
 
Michaels:
Fairfax, VA - 995,483 1,439,779
Grapevine, TX - 1,017,934 2,066,715
 
MJ Designs:
Arlington, TX - 435,002 2,299,881
 
Mortgage Marketing:
Swansea, IL - 91,709 264,956
 
Mountain Jack's:
Centerville, OH - 850,625 1,059,430
 
Office Depot:
Arlington, TX 824,768 (l) 596,024 1,411,432
Richmond, VA - 888,772 1,948,036
 
OfficeMax:
Corpus Christi, TX - 893,270 978,344
Dallas, TX 1,162,051 (l) 1,118,500 1,709,891
Cincinnati, OH 870,201 (l) 543,489 1,574,551
Evanston, IL 1,489,525 (l) 1,867,831 1,757,618
Altamonte Springs, FL - 1,689,793 3,050,160
Cutler Ridge, FL - 989,370 1,479,119
Sacramento, CA - 1,144,167 2,961,206
Salinas, CA - 1,353,217 1,829,325
Redding, CA - 667,174 2,181,563
Kelso, WA - 868,003 -
Lynchburg, VA - 561,509 -
Leesburg, FL - 640,019 -
Plymouth Meeting, PA - 2,911,111 -
Tigard, OR - 1,539,873 2,247,321
Dover, NJ - 1,138,296 3,238,083
Griffin, GA - 685,470 -
 
Oshman’s Sporting Goods:
Dallas, TX - 1,311,440 -
 
Party City:
Memphis, TN - 266,383 -
 
Pasta Bella:
Marietta, GA (e) - 156,190 346,509
 
Penn Station Subs:
Marietta, GA (e) - 247,746 441,608
 
Perfect Teeth:
Rio Rancho, NM - 61,517 122,142
 
Petco:
Grand Forks, ND - 306,629 909,671
 
PETsMART:
Chicago, IL - 2,724,138 3,565,721
 
Pier 1 Imports:
Anchorage, AK - 928,321 1,662,584
Memphis, TN - 713,319 821,770
Sanford, FL - 738,051 803,082
Knoxville, TN - 467,169 734,833
Mason, OH - 593,571 885,047
Harlingen, TX - 316,640 756,406
Valdosta, GA - 390,838 805,912
 
Pizza Hut:
Monroeville, AL - 547,300 44,237
 
Popeye’s:
Snellville, GA - 642,169 436,512
 
Quizno's:
Rio Rancho, NM - 48,566 97,345
 
Rally’s:
Toledo, OH - 125,882 319,770
 
Red Robin:
Highlands Ranch, CO - 1,339,532 2,273,361
Columbus, OH - 1,032,008 1,107,250
Issaquah, WA - 1,530,700 1,939,837
 
Rent-A-Center:
Rio Rancho, NM - 145,698 292,036
 
Riser Foods:
Maple Heights, OH - 1,034,758 2,874,414
 
Rite Aid:
Mobile, AL - 1,136,618 1,694,187
Orange Beach, AL - 1,409,980 1,996,043
 
Roadhouse Grill:
Cheektowaga, NY - 689,040 386,251
 
Robb & Stucky:
Ft. Myers, FL - 2,188,440 6,225,401
 
Roger & Marv’s:
Kenosha, WI - 1,917,607 3,431,363
 
Ross Dress For Less:
Coral Gables, FL - 1,782,346 1,661,174
Lodi, CA - 613,710 -
 
Schlotzsky’s Deli:
Phoenix, AZ - 706,306 315,469
Phoenix, AZ - 593,718 282,777
Scottsdale, AZ - 717,138 310,610
 
7-Eleven:
Land’O Lakes, FL - 1,076,572 -
Tampa Palms, FL - 1,080,670 -
 
Shop & Save:
Homestead, PA - 1,139,419 -
 
Skipper’s Fish & Chips:
Salem, OR - 555,951 735,651
Spokane, WA - 470,840 530,289
 
Sports Authority:
Tampa, FL - 2,127,503 1,521,730
Memphis, TN - 820,340 -
Little Rock, AR - 3,113,375 2,660,206
 
Star Cafe:
Henderson, TX - 453,329 463,648
 
Steak & Ale:
Jacksonville, FL - 986,565 855,523
Indianpolis, IN - 639,584 1,015,173
Indianpolis, IN - 398,841 1,011,771
Oklahoma City, OK - 463,814 927,781
Richmond, VA - 712,840 995,148
Garland, TX - 366,044 932,988
 
Stop & Go:
Grand Prairie, TX - 421,254 684,568
Kennedale, TX - 399,988 692,190
 
SuperValu:
Huntington, WV - 1,254,238 760,602
Warwick, RI - 1,699,330 -
 
Swansea Quick Cash:
Swansea, IL - 45,815 132,365
 
Taco Bell:
Ocala, FL - 275,023 754,990
Ormond Beach, FL - 632,337 525,616
Brooklyn Park, MN - 283,782 418,740
Chanhassen, MN - 291,317 648,900
Saint Cloud, MN - 279,243 301,790
West Saint Paul, MN - 476,860 1,292,650
 
Tara Grinna Swimwear:
Conway, SC - 247,173 1,140,660
 
Target:
Chico, CA - 1,269,272 -
Victorville, CA - 1,908,815 -
San Diego, CA - 2,672,390 -
 
Texas Roadhouse:
Grand Junction, CO - 584,237 920,143
Thornton, CO - 598,556 1,019,164
 
TGI Friday’s:
Corpus Christi, TX - 1,209,702 1,532,125
 
Tony Roma’s:
Montgomery, AL - 1,418,158 1,140,080
 
Top’s:
Lacy, WA - 2,777,449 7,082,150
 
United Trust Bank:
Bridgeview, IL - 673,238 744,154
 
Vacant Property:
Vernon, TX - 105,798 328,943
Fairfax, VA - 1,161,318 1,679,628
Raleigh, NC - 1,848,026 1,753,635
Ft. Myers, FL - 1,956,579 4,046,646
Federal Way, WA - 2,037,392 1,661,577
Bourbonnais, IL - 298,192 1,329,492
Clovis, NM - 230,270 1,117,126
Everett, PA - 226,366 1,159,833
Middletown, OH - 240,849 1,095,714
Rincon, GA - 244,607 1,166,045
Stillwater, OK - 253,603 1,086,792
Augusta, GA - 176,656 674,253
Eden Prairie, MN - 259,665 722,153
Florissant, MO - 77,726 138,547
Greenville, NC - 244,905 314,186
Hammond, LA - 247,600 813,514
Mesa, AZ - 195,652 512,566
Red Oak, TX - 73,290 520,950
Riverdale, GA - 255,286 344,714
Southfield, MI - 366,448 643,759
Tucson, AZ - 827,002 305,209
 
Von’s:
Moreno Valley, CA - 759,052 1,652,162
 
Wal-Mart:
Sealy, TX - 1,344,244 1,483,362
Aransas Pass, TX - 190,505 2,640,175
Winfield, AL - 419,811 1,684,505
Corpus Christi, TX - 223,998 2,158,955
Beeville, TX - 507,231 2,315,424
Corpus Christi, TX - 630,043 3,131,407
 
Waremart:
Eureka, CA - 3,135,036 5,470,607
 
Wendy’s Old Fashioned
    Hamburger:
Fenton, MO - 307,068 496,410
Sacramento, CA - 585,872 -
New Kensington, PA - 501,136 333,445
 
Whataburger:
Albuquerque, NM - 624,318 418,975
 
Warehouse Music:
Homewood, AL - 1,031,974 696,950
 
Leasehold Interests: - 3,380,756 -



$ 41,069,094 $ 353,738,270 $ 355,158,093



 
Real estate the company
     has invested in under
     direct financing leases:
 
Academy:
Houston, TX $ - $ - $ 1,924,740
Houston, TX - - 1,867,519
N. Richland Hills, TX - - 2,253,408
Houston, TX - - 2,112,335
Houston, TX - - 1,910,697
Baton Rouge, LA - - 2,405,466
 
Barnes & Noble:
Plantation, FL - - 3,498,559
 
Best Buy:
Evanston, IL - - 3,400,057
 
Borders Books & Music:
Altamonte Springs, FL - - 3,267,579
 
Checkers:
Orlando, FL - - 286,910
 
Dave & Buster’s:
Utica, MI - - 4,888,743
 
Eckerd:
San Antonio, TX - - 783,974
Dallas, TX - - 638,684
Arlington, TX - - 636,070
Millville, NJ - - 828,942
Atlanta, GA - - 668,390
Mantua, NJ - - 951,795
Vineland, NJ - - -
Amarillo, TX - - 849,071
Amarillo, TX - - 869,846
Amarillo, TX 402,404 (l) 158,851 855,348
Glassboro, NJ - - 887,497
Kissimmee, FL - - 933,852
Alice, TX 408,317 (l) 189,187 804,963
Tampa, FL - - 1,090,532
Lafayette, LA - - 949,128
Moore, OK - - 879,296
East Point, GA - 336,610 1,173,529
Irving, TX - - 1,228,436
Ft. Worth, TX - 399,592 2,529,969
Williston, FL - - 355,757
Jasper, FL - - 347,474
Oklahoma City, OK - (n) 1,365,125
Oklahoma City, OK - (n) 1,419,093
Norman, OK - - 1,225,477
Chattanooga, TN - - 1,344,240
Del City, OK - - -
Arlington, TX - - -
Kennett Square, PA - (n) -
Arlington, TX - - 3,201,489
 
Food 4 Less:
Lemon Grove, CA - - 4,068,179
Chula Vista, CA - - 4,266,181
 
Food Lion:
Keystone Heights, FL 794,832 (l) 88,604 1,845,988
Chattanooga, TN 837,136 (l) 336,488 1,701,072
Lynchburg, VA - 128,216 1,674,167
Martinsburg, WV 818,509 (l) 448,648 1,543,573
 
Good Guys, The:
Stockton, CA 1,460,777 (l) 580,609 2,974,868
Portland, OR - 817,574 2,630,652
 
Heilig-Meyers:
York, PA - 279,312 1,109,609
Marlow Heights, MD - 415,926 1,397,178
 
International House of Pancakes:
Stafford, TX - - 571,832
Sunset Hills, MO - - 736,345
Las Vegas, NV - - 613,582
Ft. Worth, TX - - 623,641
Arlington, TX - - 608,132
Matthews, NC - - 655,668
Phoenix, AZ - - 559,307
 
Jared Jewelers:
Aurora, IL - (n) 1,928,871
Glendale, AZ - (n) 1,599,105
Oviedo, FL 646,639 (n) 1,500,145
Phoenix, AZ 578,419 (n) 1,241,825
Toledo, OH - (n) 1,457,625
Lewisville, TX 427,658 (n) 1,502,903
 
Kash ’N Karry:
Brandon, FL (r) 3,308,290 1,234,519 3,255,257
 
Levitz:
Tempe, AZ - 634,444 2,225,991
 
Oshman’s Sporting Goods:
Dallas, TX - - 2,658,976
 
Shop & Save:
Homestead, PA - - 2,578,098
 
SuperValu:
Warwick, RI - - 2,978,154



$ 9,682,981 $ 6,048,580 $ 105,140,913





COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
December 31, 2002
 
Costs capitalized
subsequent to
acquisition
Gross amount at which
carried at close of period(b)


Improvements Carrying costs Land Building, improvements and leasehold interests Total






 
Real estate the company
     has invested in under
     operating leases:
 
Academy:
Houston, TX $ - $ - $ 1,074,232 $ (c) $ 1,074,232
Houston, TX - - 699,165 (c) 699,165
N. Richland Hills, TX - - 1,307,655 (c) 1,307,655
Houston, TX - - 2,098,895 (c) 2,098,895
Houston, TX - - 795,005 (c) 795,005
Baton Rouge, LA - - 1,547,501 (c) 1,547,501
Houston, TX - - 2,310,845 1,627,872 3,938,717
Pasadena, TX - - 899,768 2,180,574 3,080,342
Beaumont, TX - - 1,423,700 2,449,261 3,872,961
 
Albertsons:
Watsonville, CA - - 805,056 - 805,056
Sonora, CA - - 587,782 - 587,782
 
American Signature Home:
White Marsh, MD 3,006,391 - 3,762,030 3,006,391 6,768,421
 
Applebee's:
Ballwin, CA - - 1,496,173 1,403,581 2,899,754
 
Arby's:
Colorado Springs, CO - - 205,957 533,540 739,497
Thomson, GA - - 267,842 503,550 771,392
Whitmore Lake, MI - - 170,515 468,916 639,431
Albuquerque, NM - - 442,991 507,790 950,781
Albuquerque, NM - - 250,881 513,970 764,851
Santa Fe, NM - - 450,358 341,960 792,318
Washington Courthouse, OH - - 156,875 545,841 702,716
 
Ashley Furniture:
Altamonte Springs, FL 315,000 - 2,906,409 5,192,225 8,098,634
 
Babies “R” Us:
Arlington, TX - - 830,689 2,611,867 3,442,556
Independence, MO - - 1,678,794 2,301,909 3,980,703
 
Barnes & Noble:
Brandon, FL - - 1,476,407 1,527,150 3,003,557
Denver, CO - - 3,244,785 2,722,087 5,966,872
Houston, TX - - 3,307,562 2,396,024 5,703,586
Plantation, FL - - 3,616,357 (c) 3,616,357
Freehold, NJ - - 2,917,219 2,260,663 5,177,882
Dayton, OH - - 1,412,614 3,223,467 4,636,081
Redding, CA - - 497,179 1,625,702 2,122,881
Marlton, NJ - - 2,831,370 4,318,554 7,149,924
 
Bed, Bath & Beyond:
Richmond, VA - - 1,184,144 2,842,759 (q) 4,026,903
Los Angeles, CA - - 6,318,023 3,089,396 9,407,419
Glendale, AZ 2,758,452 - 1,082,092 2,758,452 3,840,544
 
Bennigan's:
Aurora, CO - - 1,064,850 1,260,409 2,325,259
Milford, CT - - 921,200 697,298 1,618,498
Altamonte Springs, FL - - 1,088,282 924,425 2,012,707
Gainsville, FL - - 751,687 848,816 1,600,503
Jacksonville, FL - - 1,359,559 1,026,095 2,385,654
Schaumburg, IL - - 2,064,964 1,311,190 3,376,154
Flint, MI - - 496,299 895,296 1,391,595
Raleigh, NC - - 793,017 876,727 1,669,744
Tulsa, OK - - 1,013,184 1,290,590 2,303,774
Wichita Falls, TX - - 818,611 1,107,418 1,926,029
 
Best Buy:
Brandon, FL - - 2,985,156 2,772,137 5,757,293
Evanston, IL - - 1,850,996 (c) 1,850,996
Cuyahoga Falls, OH - - 3,708,980 2,359,377 6,068,357
Rockville, MD - - 6,233,342 3,418,783 9,652,125
Fairfax, VA - - 3,052,477 3,218,018 6,270,495
St. Petersburg, FL - - 4,031,744 2,610,980 (q) 6,642,724
North Fayette, PA - - 2,330,847 2,292,932 4,623,779
Denver, CO - - 8,881,890 4,372,684 13,254,574
 
Blockbuster:
Conyers, GA - - 320,029 556,282 876,311
Mobile, AL - - 491,453 498,488 989,941
Mobile, AL - - 843,121 562,498 1,405,619
Gainesville, GA - - 294,882 611,570 906,452
Glasgow, KY - - 302,859 560,904 863,763
Alice, TX - - 318,285 578,268 896,553
Kingsville, TX - - 498,849 457,695 956,544
 
BMW:
Duluth, GA - - 4,433,613 4,080,186 8,513,799
 
Borders Books & Music:
Wilmington, DE - - 2,994,400 6,061,538 9,055,938
Richmond, VA - - 2,177,310 2,599,587 4,776,897
Ft. Lauderdale, FL - - 3,164,984 3,319,234 (q) 6,484,218
Bangor, ME - - 1,546,915 2,486,761 4,033,676
Altamonte Springs, FL - - 1,947,198 (c) 1,947,198
 
Boston Market:
Geneva, IL - - 1,125,347 893,485 2,018,832
Orland Park, IL - - 562,384 377,244 939,628
Wheaton, IL - - 1,115,457 872,736 1,988,193
Burton, MI - - 619,778 707,242 1,327,020
Novi, MI - - 835,669 297,567 1,133,236
North Olmsted, OH - - 601,800 389,065 990,865
Warren, OH - - 562,446 467,592 1,030,038
Dunmore, PA - - 773,882 469,434 1,243,316
 
Buffalo Wild Wings:
Michigan City, IN - - 162,538 492,007 654,545
 
Burger King:
Colonial Heights, VA - - 662,345 609,787 1,272,132
Charles Town, WV - - 580,288 640,282 1,220,570
 
Carino's:
Beaumont, TX - - 439,076 1,363,447 1,802,523
Lewisville, TX - - 1,369,836 1,018,659 2,388,495
Lubbock, TX - - 1,007,432 1,205,512 2,212,944
 
Champps:
Alpharetta, GA - - 3,032,965 1,641,820 4,674,785
Irving, TX - - 1,760,020 1,724,220 3,484,240
 
Checkers:
Orlando, FL - - 256,568 (c) 256,568
 
Claim Jumper:
Tempe, AZ - - 2,530,892 2,920,575 5,451,467
Roseville, CA - - 1,556,732 2,013,650 3,570,382
 
Computer City:
Baton Rouge, LA - - 609,069 913,603 1,522,672
Miami, FL - - 2,713,192 1,866,676 4,579,868
 
Damon's:
Chandler, AZ - - 654,765 765,164 1,419,929
 
Dave & Buster's:
Utica, MI - - 3,776,169 (c) 3,776,169
 
Denny's:
Columbus, TX - - 428,429 816,644 1,245,073
Tyler, TX - - 464,490 457,479 921,969
 
Dick's Clothing:
Taylor, MI - - 1,920,032 3,526,868 5,446,900
White Marsh, MD - - 2,680,532 3,916,889 6,597,421
 
Dollar Tree:
Garland, TX - - 239,014 626,170 865,184
Copperas Cove, TX 194,167 - 241,650 705,791 947,441
 
Donato's:
Medina, OH - - 405,113 463,582 868,695
 
Eckerd:
San Antonio, TX - - 440,985 (c) 440,985
Dallas, TX - - 541,493 (c) 541,493
Arlington, TX - - 368,964 (c) 368,964
Millville, NJ - - 417,603 (c) 417,603
Atlanta, GA - - 445,593 (c) 445,593
Mantua, NJ - - 344,022 (c) 344,022
Amarillo, TX - - 329,231 (c) 329,231
Amarillo, TX - - 650,864 (c) 650,864
Glassboro, NJ - - 534,243 (c) 534,243
Kissimmee, FL - - 715,480 (c) 715,480
Tampa, FL - - 604,682 (c) 604,682
Douglasville, GA - - 413,439 995,209 1,408,648
Lafayette, LA - - 967,528 (c) 967,528
Moore, OK - - 414,738 (c) 414,738
Midwest City, OK - - 673,369 1,103,351 1,776,720
Irving, TX - - 1,000,222 (c) 1,000,222
Jasper, FL - - 291,147 (c) 291,147
Williston, FL - - 622,403 (c) 622,403
Pantego, TX - - 1,016,062 1,448,911 2,464,973
Conyers, GA - - 574,666 998,900 1,573,566
Norman, OK - - 1,065,562 (c) 1,065,562
Chattanooga, TN - - 457,659 (c) 457,659
Arlington, TX 1,396,508 - 2,078,542 1,396,508 3,475,050
Leavenworth, KS 1,330,830 - 726,438 1,330,830 2,057,268
Augusta, GA - - 568,606 1,326,748 1,895,354
Riverdale, GA - - 1,088,896 1,707,448 2,796,344
Warner Robbins, GA 1,227,330 - 707,488 1,227,330 1,934,818
Lewisville, TX 1,335,426 - 789,237 1,335,426 2,124,663
Forest Hill, TX 1,174,549 - 692,165 1,174,549 1,866,714
Del City, OK - - 1,387,362 (c) 1,387,362
Arlington, TX - - 414,568 (c) 414,568
Garland, TX 1,418,531 - 522,461 1,418,531 1,940,992
Garland, TX 1,400,278 - 1,476,838 1,400,278 2,877,116
Oklahoma City, OK 1,471,105 - 1,581,480 1,471,105 3,052,585
Vineland, NJ - - 2,068,089 (c) 2,068,089
Richardson, TX 293,097 - 2,555,874 (g) 2,555,874
Gladstone, MO 1,739,568 - 1,851,374 1,739,568 3,590,942
Falls Church, VA 2,424,664 - 3,127,139 2,412,036 (s) 5,539,175
West Mifflin, PA - - 1,401,632 2,043,862 3,445,494
Norfolk, PA - - 2,742,194 1,796,508 4,538,702
Thorndale, PA - - 2,260,618 2,472,039 4,732,657
 
Enterprise Rent-A-Car:
Wilmington, NC - - 218,126 327,329 545,455
 
Fazoli's Restaurant:
Bay City, MI - - 647,055 633,899 1,280,954
 
Food 4 Less:
Lemon Grove, CA - - 3,695,816 (c) 3,695,816
Chula Vista, CA - - 3,568,862 (c) 3,568,862
 
Gateway:
Glendale, AZ - - 341,713 982,429 1,324,142
 
Golden Corral:
Gilmer, TX - - 116,815 296,454 413,269
Leitchfield, KY - - 73,660 306,642 380,302
Atlanta, GA - - 88,457 368,317 456,774
Abbeville, LA - - 98,577 362,416 460,993
Lake Placid, FL - - 115,113 305,074 420,187
Tampa, FL - - 1,187,614 1,339,000 2,526,614
Brandon, FL - - 1,329,793 1,390,502 2,720,295
Dallas, TX - - 1,138,129 1,024,747 2,162,876
 
Good Guys, The:
Foothill Ranch, CA - - 1,456,113 2,505,022 3,961,135
Riverside, CA - - 1,718,892 2,755,059 4,473,951
Bellingham, WA - - 1,732,378 1,764,549 3,496,927
East Palo Alto, CA - - 2,271,634 3,404,843 5,676,477
 
GymKix:
Copperas Cove, TX 171,477 - 203,908 603,192 807,100
 
H&R Block:
Swansea, IL 69,029 - 45,842 201,469 247,311
 
Hancock Fabrics:
Arlington, TX 242,483 - 317,838 1,922,911 2,240,749
 
Hastings:
Nacogdoches, TX - - 397,074 1,257,402 1,654,476
 
Haverty's:
Clearwater, FL 44,005 - 1,184,438 2,570,212 3,754,650
Pensacola, FL - - 633,125 1,595,405 2,228,530
Bowie, MD - - 1,965,508 4,221,074 6,186,582
 
Heilig-Meyers:
Baltimore, MD - - 469,782 813,074 1,282,856
Glen Burnie, MD - - 631,712 931,931 1,563,643
 
Hollywood Video:
Cincinnati, OH - - 282,200 520,623 802,823
Clifton, CO - - 245,462 732,477 977,939
 
Homelife:
Orlando, FL - - 820,397 2,184,721 3,005,118
Tampa, FL - - 1,454,908 2,045,833 3,500,741
 
Hooters:
Tampa, FL - - 783,923 504,768 1,288,691
 
Hy-Vee:
St. Joseph, MO - - 1,579,583 2,849,246 4,428,829
 
International House of Pancakes:
Stafford, TX - - 331,756 (c) 331,756
Sunset Hills, MO - - 271,853 (c) 271,853
Las Vegas, NV - - 519,947 (c) 519,947
Ft. Worth, TX - - 430,896 (c) 430,896
Arlington, TX - - 404,512 (c) 404,512
Matthews, NC - - 380,043 (c) 380,043
Phoenix, AZ - - 483,374 (c) 483,374
Midwest City, OK - - 407,268 - 407,268
 
Jared Jewelers:
Richmond, VA - - 955,134 1,336,152 2,291,286
Brandon, FL - - 1,196,900 1,182,150 2,379,050
Lithonia, GA - - 1,270,517 1,215,818 2,486,335
Houston, TX - - 1,675,739 1,439,597 3,115,336
 
Jo-Ann Etc:
Corpus Christi, TX 12,222 - 818,448 908,617 1,727,065
 
Just For Feet:
Albuquerque, NM - - 1,441,777 2,335,475 3,777,252
 
Kash N’ Karry:
Palm Harbor, FL - - 335,851 - 335,851
Gainesville, FL - - 317,386 - 317,386
Brandon, FL - - 322,476 - 322,476
Sarasota, FL - - 470,600 - 470,600
 
Keg Steakhouse:
Gresham, OR - - 817,311 108,294 925,605
Bellingham, WA - - 397,443 455,605 853,048
Lynnwood, WA - - 1,255,513 649,236 1,904,749
Tacoma, WA - - 526,792 794,722 1,321,514
 
KFC:
Marysville, WA - - 646,779 545,592 1,192,371
Erie, PA - - 516,508 496,092 1,012,600
 
Kona Steakhouse:
Round Rock, TX - - 714,863 836,483 1,551,346
 
Lowe’s:
Memphis, TN - - 3,214,835 9,169,885 12,384,720
 
Magic Dollar:
Memphis, TN 364,460 - 549,309 904,102 1,453,411
 
Michaels:
Fairfax, VA 706,501 - 995,483 2,146,280 3,141,763
Grapevine, TX - - 1,017,934 2,066,715 3,084,649
 
MJ Designs:
Arlington, TX 334,059 - 435,002 2,633,939 3,068,941
 
Mortgage Marketing:
Swansea, IL - - 91,709 264,956 356,665
 
Mountain Jack's:
Centerville, OH - - 850,625 1,059,430 1,910,055
 
Office Depot:
Arlington, TX - - 596,024 1,411,432 2,007,456
Richmond, VA - - 888,772 1,948,036 2,836,808
 
OfficeMax:
Corpus Christi, TX 76,664 - 893,270 1,055,008 1,948,278
Dallas, TX - - 1,118,500 1,709,891 2,828,391
Cincinnati, OH - - 543,489 1,574,551 2,118,040
Evanston, IL - - 1,867,831 1,757,618 3,625,449
Altamonte Springs, FL - - 1,689,793 3,050,160 4,739,953
Cutler Ridge, FL - - 989,370 1,479,119 2,468,489
Sacramento, CA - - 1,144,167 2,961,206 4,105,373
Salinas, CA - - 1,353,217 1,829,325 3,182,542
Redding, CA - - 667,174 2,181,563 2,848,737
Kelso, WA 1,805,539 - 868,003 1,805,539 2,673,542
Lynchburg, VA 1,851,326 - 561,509 1,851,326 2,412,835
Leesburg, FL 1,929,028 - 640,019 1,929,028 2,569,047
Plymouth Meeting, PA 2,250,620 - 2,911,111 2,250,620 5,161,731
Tigard, OR - - 1,539,873 2,247,321 3,787,194
Dover, NJ - - 1,138,296 3,238,083 4,376,379
Griffin, GA 1,801,905 - 685,470 1,801,905 2,487,375
 
Oshman’s Sporting Goods:
Dallas, TX - - 1,311,440 (c) 1,311,440
 
Party City:
Memphis, TN 1,136,334 - 266,383 1,136,334 1,402,717
 
Pasta Bella:
Marietta, GA (e) 11,750 - 156,190 358,259 514,449
 
Penn Station Subs:
Florissant, MO - - 247,746 441,608 689,354
 
Perfect Teeth:
Rio Rancho, NM - - 61,517 122,142 183,659
 
Petco:
Grand Forks, ND - - 306,629 909,671 1,216,300
 
PETsMART:
Chicago, IL - - 2,724,138 3,565,721 6,289,859
 
Pier 1 Imports:
Anchorage, AK - - 928,321 1,662,584 2,590,905
Memphis, TN - - 713,319 821,770 1,535,089
Sanford, FL - - 738,051 803,082 1,541,133
Knoxville, TN - - 467,169 734,833 1,202,002
Mason, OH - - 593,571 885,047 1,478,618
Harlingen, TX - - 316,640 756,406 1,073,046
Valdosta, GA - - 390,838 805,912 1,196,750
 
Pizza Hut:
Monroeville, AL - - 547,300 44,237 591,537
 
Popeye’s:
Snellville, GA - - 642,169 436,512 1,078,681
 
Quizno’s:
Rio Rancho, NM - - 48,566 96,428 144,994
 
Rally’s:
Toledo, OH - - 125,882 319,770 445,652
 
Red Robin:
Highlands Ranch, CO - - 1,339,532 2,273,361 3,612,893
Columbus, OH - - 1,032,008 1,107,250 2,139,258
Issaquah, WA - - 1,530,700 1,939,837 3,470,537
 
Rent-A-Center:
Rio Rancho, NM - - 145,698 289,284 434,982
 
Riser Foods:
Maple Heights, OH - - 1,034,758 2,874,414 3,909,172
 
Rite Aid:
Mobile, AL - - 1,136,618 1,694,187 2,830,805
Orange Beach, AL - - 1,409,980 1,996,043 3,406,023
 
Roadhouse Grill:
Cheektowaga, NY - - 689,040 386,251 1,075,291
 
Robb & Stucky:
Ft. Myers, FL - - 2,188,440 6,225,401 8,413,841
 
Roger & Marv’s:
Kenosha, WI - - 1,917,607 3,431,363 5,348,970
 
Ross Dress For Less:
Coral Gables, FL - - 1,782,346 1,661,174 3,443,520
Lodi, CA - - 613,710 - 613,710
 
Schlotzsky’s Deli:
Phoenix, AZ - - 706,306 315,469 1,021,775
Phoenix, AZ - - 593,718 282,777 876,495
Scottsdale, AZ - - 717,138 310,610 1,027,748
 
7-Eleven:
Land’O Lakes, FL 816,944 - 1,076,572 816,944 1,893,516
Tampa Palms, FL 917,432 - 1,080,670 917,432 1,998,102
 
Shop & Save:
Homestead, PA - - 1,139,419 (c) 1,139,419
 
Skipper’s Fish & Chips:
Salem, OR - - 555,951 735,651 1,291,602
Spokane, WA - - 470,840 530,289 1,001,129
 
Sports Authority:
Tampa, FL - - 2,127,503 1,521,730 3,649,233
Memphis, TN 2,573,264 - 820,340 2,573,264 3,393,604
Little Rock, AR - - 3,113,375 2,660,206 5,773,581
 
Star Cafe:
Henderson, TX - - 151,832 149,844 301,676
 
Steak & Ale:
Jacksonville, FL - - 986,565 855,523 1,842,088
Indianpolis, IN - - 639,584 1,015,173 1,654,757
Indianpolis, IN - - 398,841 1,011,771 1,410,612
Oklahoma City, OK - - 463,814 927,781 1,391,595
Richmond, VA - - 712,840 995,148 1,707,988
Garland, TX - - 366,044 932,988 1,299,032
 
Stop & Go:
Grand Prairie, TX - - 421,254 684,568 1,105,822
Kennedale, TX - - 399,988 692,190 1,092,178
 
SuperValu:
Huntington, WV - - 1,254,238 760,602 2,014,840
Warwick, RI - - 1,699,330 (c) 1,699,330
 
Swansea Quick Cash:
Swansea, IL - - 45,815 132,365 178,180
 
Taco Bell:
Ocala, FL - - 275,023 754,990 1,030,013
Ormond Beach, FL - - 632,337 525,616 1,157,953
Brooklyn Park, MN - - 283,782 418,740 702,522
Chanhassen, MN - - 291,317 648,900 940,217
Saint Cloud, MN - - 279,243 301,790 581,033
West Saint Paul, MN - - 476,860 1,292,650 1,769,510
 
Tara Grinna Swimwear:
Conway, SC - - 247,173 1,140,660 1,387,833
 
Target:
Chico, CA - - 1,269,272 - 1,269,272
Victorville, CA - - 1,908,815 - 1,908,815
San Diego, CA - - 2,672,390 - 2,672,390
 
Texas Roadhouse:
Grand Junction, CO - - 584,237 920,143 1,504,380
Thornton, CO - - 598,556 1,019,164 1,617,720
 
TGI Friday’s:
Corpus Christi, TX - - 1,209,702 1,532,125 2,741,827
 
Tony Roma’s:
Montgomery, AL - - 1,418,158 1,140,080 2,558,238
 
Top’s:
Lacy, WA - - 2,777,449 7,082,150 9,859,599
 
United Trust Bank:
Bridgeview, IL - - 673,238 744,154 1,417,392
 
Vacant Property:
Vernon, TX - - 105,798 328,943 434,741
Fairfax, VA - - 1,161,318 1,679,628 2,840,946
Raleigh, NC - - 1,848,026 1,753,635 3,601,661
Ft. Myers, FL - - 1,956,579 4,045,196 6,001,775
Federal Way, WA - - 2,037,392 1,661,577 3,698,969
Bourbonnais, IL - - 298,192 1,329,492 1,627,684
Clovis, NM - - 230,270 768,727 998,997
Everett, PA - - 226,366 809,837 1,036,203
Middletown, OH - - 240,849 718,353 959,202
Rincon, GA - - 244,607 791,808 1,036,415
Stillwater, OK - - 253,603 1,086,792 1,340,395
Augusta, GA - - 176,656 674,253 850,909
Eden Prairie, MN - - 259,665 722,153 981,818
Florissant, MO - - 77,726 138,547 216,273
Greenville, NC - - 244,905 314,186 559,091
Hammond, LA - - 247,600 813,514 1,061,114
Mesa, AZ - - 195,652 512,566 708,218
Red Oak, TX - - 73,290 520,950 594,240
Riverdale, GA - - 255,286 344,714 600,000
Southfield, MI - - 366,448 643,759 1,010,207
Tucson, AZ - - 827,002 305,209 1,132,211
 
Vons:
Moreno Valley, CA - - 759,052 1,652,162 2,411,214
 
Wal-Mart:
Sealy, TX - - 1,344,244 1,483,362 2,827,606
Aransas Pass, TX - - 190,505 2,640,175 2,830,680
Winfield, AL - - 419,811 1,684,505 2,104,316
Corpus Christi, TX - - 223,998 2,158,955 2,382,953
Beeville, TX - - 507,231 2,315,424 2,822,655
Corpus Christi, TX - - 630,043 3,131,407 3,761,450
 
Waremart:
Eureka, CA - - 3,135,036 5,470,607 8,605,643
 
Wendy’s Old Fashioned
    Hamburger:
Fenton, MO - - 307,068 496,410 803,478
Sacramento, CA - - 585,872 - 585,872
New Kensington, PA - - 501,136 333,445 834,581
 
Whataburger:
Albuquerque, NM - - 624,318 418,975 1,043,293
 
Warehouse Music:
Homewood, AL - - 1,031,974 696,950 1,728,924
 
Leasehold Interests: - - 3,380,756 - 3,380,756





$ 38,600,938 $ - $ 352,345,753 $ 389,492,089 $ 741,837,842





 
Real estate the company
     has invested in under
     direct financing leases:
 
Academy:
Houston, TX $ - $ - $ - $ (c) $ (c)
Houston, TX - - - (c) (c)
N. Richland Hills, TX - - - (c) (c)
Houston, TX - - - (c) (c)
Houston, TX - - - (c) (c)
Baton Rouge, LA - - - (c) (c)
 
Barnes & Noble:
Plantation, FL - - - (c) (c)
 
Best Buy:
Evanston, IL - - - (c) (c)
 
Borders Books & Music:
Altamonte Springs, FL - - - (c) (c)
 
Checkers:
Orlando, FL - - - (c) (c)
 
Dave & Buster’s:
Utica, MI - - - (c) (c)
 
Eckerd:
San Antonio, TX - - - (c) (c)
Dallas, TX - - - (c) (c)
Arlington, TX - - - (c) (c)
Millville, NJ - - - (c) (c)
Atlanta, GA - - - (c) (c)
Mantua, NJ - - - (c) (c)
Vineland, NJ 1,901,335 - - (c) (c)
Amarillo, TX - - - (c) (c)
Amarillo, TX - - - (c) (c)
Amarillo, TX - - (d) (d) (d)
Glassboro, NJ - - - (c) (c)
Kissimmee, FL - - - (c) (c)
Alice, TX - - (d) (d) (d)
Tampa, FL - - - (c) (c)
Lafayette, LA - - - (c) (c)
Moore, OK - - - (c) (c)
East Point, GA - - (d) (d) (d)
Irving, TX - - - (c) (c)
Ft. Worth, TX 78,461 - (d) (d) (d)
Williston, FL - - - (c) (c)
Jasper, FL - - - (c) (c)
Oklahoma City, OK - - (n) (c) (c)
Oklahoma City, OK - - (n) (c) (c)
Norman, OK - - - (c) (c)
Chattanooga, TN - - - (c) (c)
Del City, OK 1,376,025 - - (c) (c)
Arlington, TX 1,416,071 - - (c) (c)
Kennett Square, PA 1,984,435 - (n) (c) (c)
Arlington, TX - - - (c) (c)
 
Food 4 Less:
Lemon Grove, CA - - - (c) (c)
Chula Vista, CA - - - (c) (c)
 
Food Lion:
Keystone Heights, FL - - (d) (d) (d)
Chattanooga, TN - - (d) (d) (d)
Lynchburg, VA - - (d) (d) (d)
Martinsburg, WV - - (d) (d) (d)
 
Good Guys, The:
Stockton, CA - - (d) (d) (d)
Portland, OR - - (d) (d) (d)
 
Heilig-Meyers:
York, PA - - (d) (d) (d)
Marlow Heights, MD - - (d) (d) (d)
 
International House of Pancakes:
Stafford, TX - - - (c) (c)
Sunset Hills, MO - - (c) (c)
Las Vegas, NV - - - (c) (c)
Ft. Worth, TX - - - (c) (c)
Arlington, TX - - - (c) (c)
Matthews, NC - - - (c) (c)
Phoenix, AZ - - - (c) (c)
 
Jared Jewelers:
Aurora, IL - - (n) (c) (c)
Glendale, AZ - - (n) (c) (c)
Oviedo, FL - - (n) (c) (c)
Phoenix, AZ - - (n) (c) (c)
Toledo, OH - - (n) (c) (c)
Lewisville, TX - - (n) (c) (c)
 
Kash ’N Karry:
Brandon, FL - - (d) (d) (d)
 
Levitz:
Tempe, AZ - - (d) (d) (d)
 
Oshman’s Sporting Goods:
Dallas, TX - - - (c) (c)
 
Shop & Save:
Homestead, PA - - - (c) (c)
 
SuperValu:
Warwick, RI - - - (c) (c)





$ 6,756,327 $ - $ - $ - $ -





 


COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
December 31, 2002
 
Accumulated depreciation and amortization Date of construction Date acquired Life on which depreciation and amortization in latest income statement is computed





 
Real estate the company
     has invested in under
     operating leases:
 
Academy:
Houston, TX $ (c) 1994 05/95 (c)
Houston, TX (c) 1995 06/95 (c)
N. Richland Hills, TX (c) 1996 08/95 (h) (c)
Houston, TX (c) 1996 02/96 (h) (c)
Houston, TX (c) 1996 06/96 (h) (c)
Baton Rouge, LA (c) 1997 08/96 (h) (c)
Houston, TX 154,309 1976 03/99 40 years
Pasadena, TX 206,700 1994 03/99 40 years
Beaumont, TX 232,170 1992 03/99 40 years
 
Albertsons:
Watsonville, CA - (f) 03/99 (f)
Sonora, CA - (f) 03/99 (f)
 
American Signature Home:
White Marsh, MD 360,141 1998 03/98 (i) 40 years
 
Applebee's:
Ballwin, CA 36,552 1995 12/01 40 years
 
Arby's:
Colorado Springs, CO 13,894 1998 12/01 40 years
Thomson, GA 13,113 1997 12/01 40 years
Whitmore Lake, MI 12,211 1993 12/01 40 years
Albuquerque, NM 13,224 1993 12/01 40 years
Albuquerque, NM 13,385 1988 12/01 40 years
Santa Fe, NM 8,905 1998 12/01 40 years
Washington Courthouse, OH 14,215 1998 12/01 40 years
 
Ashley Furniture:
Altamonte Springs, FL 647,342 1997 09/97 40 years
 
Babies “R” Us:
Arlington, TX 424,973 1996 06/96 40 years
Independence, MO 59,946 1996 12/01 40 years
 
Barnes & Noble:
Brandon, FL 304,593 1995 08/94 (h) 40 years
Denver, CO 561,542 1994 09/94 40 years
Houston, TX 434,288 1995 10/94 (h) 40 years
Plantation, FL (c) 1996 05/95 (h) (c)
Freehold, NJ 391,220 1995 01/96 40 years
Dayton, OH 453,300 1996 05/97 40 years
Redding, CA 225,228 1997 06/97 40 years
Marlton, NJ 445,351 1998 11/98 40 years
 
Bed, Bath & Beyond:
Richmond, VA 41,457 1997 06/98 33 years
Los Angeles, CA 318,594 1975 11/98 40 years
Glendale, AZ 238,491 1999 12/98 (i) 40 years
 
Bennigan's:
Aurora, CO 32,823 1996 12/01 40 years
Milford, CT 18,159 1988 12/01 40 years
Altamonte Springs, FL 24,074 1988 12/01 40 years
Gainsville, FL 22,105 1993 12/01 40 years
Jacksonville, FL 26,721 1993 12/01 40 years
Schaumburg, IL 34,146 1988 12/01 40 years
Flint, MI 23,315 1993 12/01 40 years
Raleigh, NC 22,831 1993 12/01 40 years
Tulsa, OK 33,609 1993 12/01 40 years
Wichita Falls, TX 28,839 1993 12/01 40 years
 
Best Buy:
Brandon, FL 407,158 1996 02/97 40 years
Evanston, IL (c) 1994 02/97 (c)
Cuyahoga Falls, OH 326,872 1970 06/97 40 years
Rockville, MD 466,521 1995 07/97 40 years
Fairfax, VA 432,421 1995 08/97 40 years
St. Petersburg, FL 43,516 1997 09/97 33 years
North Fayette, PA 260,343 1997 06/98 40 years
Denver, CO 168,531 1991 06/01 40 years
 
Blockbuster:
Conyers, GA 77,068 1997 06/97 40 years
Mobile, AL 12,982 1997 12/01 40 years
Mobile, AL 14,648 1997 12/01 40 years
Gainesville, GA 15,926 1997 12/01 40 years
Glasgow, KY 14,607 1997 12/01 40 years
Alice, TX 15,059 1995 12/01 40 years
Kingsville, TX 11,919 1995 12/01 40 years
 
BMW:
Duluth, GA 106,255 1984 12/01 40 years
 
Borders Books & Music:
Wilmington, DE 1,216,381 1994 12/94 40 years
Richmond, VA 491,394 1995 06/95 40 years
Ft. Lauderdale, FL 58,673 1995 02/96 33 years
Bangor, ME 405,826 1996 06/96 40 years
Altamonte Springs, FL (c) 1997 09/97 (c)
 
Boston Market:
Geneva, IL 25,786 1996 12/01 40 years
Orland Park, IL 12,965 1995 12/01 40 years
Wheaton, IL 25,210 1995 12/01 40 years
Burton, MI 18,418 1997 12/01 40 years
Novi, MI 13,953 1995 12/01 40 years
North Olmsted, OH 11,386 1996 12/01 40 years
Warren, OH 12,177 1997 12/01 40 years
Dunmore, PA 12,708 1996 12/01 40 years
 
Buffalo Wild Wings:
Michigan City, IN 12,813 1996 12/01 40 years
 
Burger King:
Colonial Heights, VA 15,880 1997 12/01 40 years
Charles Town, WV 16,674 1985 12/01 40 years
 
Carino's:
Beaumont, TX 35,506 2000 12/01 40 years
Lewisville, TX 26,528 1994 12/01 40 years
Lubbock, TX 31,394 1995 12/01 40 years
 
Champps:
Alpharetta, GA 42,756 1999 12/01 40 years
Irving, TX 44,902 2000 12/01 40 years
 
Checkers:
Orlando, FL (c) 1988 07/92 (c)
 
Claim Jumper:
Tempe, AZ 76,057 2000 12/01 40 years
Roseville, CA 52,439 2001 12/01 40 years
 
Computer City:
Baton Rouge, LA 159,942 1995 12/95 40 years
Miami, FL 406,130 1994 04/94 40 years
 
Damon's:
Chandler, AZ 19,926 1997 12/01 40 years
 
Dave & Buster's:
Utica, MI (c) 1998 06/98 (c)
 
Denny's:
Columbus, TX 21,267 1997 12/01 40 years
Tyler, TX 11,914 1995 12/01 40 years
 
Dick's Clothing:
Taylor, MI 555,102 1996 08/96 40 years
White Marsh, MD 616,489 1996 08/96 40 years
 
Dollar Tree:
Garland, TX 23,481 1994 02/94 40 years
Copperas Cove, TX 54,326 1972 11/98 40 years
 
Donato's:
Medina, OH 12,073 1996 12/01 40 years
 
Eckerd:
San Antonio, TX (c) 1993 12/93 (c)
Dallas, TX (c) 1994 01/94 (c)
Arlington, TX (c) 1994 02/94 (c)
Millville, NJ (c) 1994 03/94 (c)
Atlanta, GA (c) 1994 03/94 (c)
Mantua, NJ (c) 1994 06/94 (c)
Amarillo, TX (c) 1994 12/94 (c)
Amarillo, TX (c) 1994 12/94 (c)
Glassboro, NJ (c) 1994 12/94 (c)
Kissimmee, FL (c) 1995 04/95 (c)
Tampa, FL (c) 1995 12/95 (c)
Douglasville, GA 172,226 1996 01/96 40 years
Lafayette, LA (c) 1995 01/96 (c)
Moore, OK (c) 1995 01/96 (c)
Midwest City, OK 188,267 1996 03/96 40 years
Irving, TX (c) 1996 12/96 (c)
Jasper, FL (c) 1994 01/97 (c)
Williston, FL (c) 1995 01/97 (c)
Pantego, TX 200,735 1997 06/97 40 years
Conyers, GA 138,389 1997 06/97 40 years
Norman, OK (c) 1997 06/97 (c)
Chattanooga, TN (c) 1997 09/97 (c)
Arlington, TX 152,743 1998 11/97 (i) 40 years
Leavenworth, KS 151,105 1998 11/97 (i) 40 years
Augusta, GA 167,226 1997 12/97 40 years
Riverdale, GA 215,210 1997 12/97 40 years
Warner Robbins, GA 121,455 1999 3/98 (i) 40 years
Lewisville, TX 143,280 1998 04/98 (i) 40 years
Forest Hill, TX 128,466 1998 04/98 (i) 40 years
Del City, OK (c) 1998 05/98 (c)
Arlington, TX (c) 1998 05/98 (c)
Garland, TX 143,331 1998 06/98 (i) 40 years
Garland, TX 144,404 1998 06/98 (i) 40 years
Oklahoma City, OK 145,578 1999 08/98 (i) 40 years
Vineland, NJ (c) 1999 09/98 (c)
Richardson, TX - (g) 06/99 (g)
Gladstone, MO 103,287 2000 12/99 (i) 40 years
Falls Church, VA 45,226 2002 10/01 40 years
West Mifflin, PA 44,710 2002 02/02 40 years)
Norfolk, PA 39,299 2002 02/02 40 years
Thorndale, PA 54,076 2002 02/02 40 years
 
Enterprise Rent-A-Car
Wilmington, NC 8,524 1995 12/01 40 years
 
Fazoli's Restaurant:
Bay City, MI 16,508 1997 12/01 40 years
 
Food 4 Less:
Lemon Grove, CA (c) 1996 07/95 (h) (c)
Chula Vista, CA (c) 1995 11/98 (c)
 
Gateway:
Glendale, AZ 84,497 1999 12/98 (i) 40 years
 
Golden Corral:
Gilmer, TX 157,851 1984 12/84 35 years
Leitchfield, KY 163,266 1984 12/84 35 years
Atlanta, GA 195,734 1985 01/85 35 years
Abbeville, LA 188,974 1985 04/85 35 years
Lake Placid, FL 159,075 1985 05/85 35 years
Tampa, FL 34,870 1997 12/01 40 years
Brandon, FL 36,211 1998 12/01 40 years
Dallas, TX 26,686 1994 12/01 40 years
 
Good Guys, The:
Foothill Ranch, CA 376,090 1995 12/96 40 years
Riverside, CA 395,819 1995 05/97 40 years
Bellingham, WA 200,350 1994 06/98 40 years
East Palo Alto, CA 322,751 1999 12/98 (h) 40 years
 
GymKix:
Copperas Cove, TX 45,905 1972 11/98 40 years
 
H&R Block:
Swansea, IL 3,959 1997 12/01 40 years
 
Hancock Fabrics:
Arlington, TX 206,417 1996 06/96 40 years
 
Hastings:
Nacogdoches, TX 129,670 1997 11/98 40 years
 
Haverty's:
Clearwater, FL 608,260 1992 05/93 40 years
Pensacola, FL 259,696 1994 06/96 40 years
Bowie, MD 379,166 1997 12/97 38.5 years
 
Heilig-Meyers:
Baltimore, MD 83,848 1968 11/98 40 years
Glen Burnie, MD 96,058 1968 11/98 40 years
 
Hollywood Video:
Cincinnati, OH 13,558 1998 12/01 40 years
Clifton, CO 19,075 1998 12/01 40 years
 
Homelife:
Orlando, FL 524,109 1992 05/93 40 years
Tampa, FL 333,016 1992 06/96 40 years
 
Hooters:
Tampa, FL 13,145 1993 12/01 40 years
 
Hy-Vee:
St. Joseph, MO 20,782 2002 09/02 40 years
 
International House of Pancakes:
Stafford, TX (c) 1992 10/93 (c)
Sunset Hills, MO (c) 1993 10/93 (c)
Las Vegas, NV (c) 1993 12/93 (c)
Ft. Worth, TX (c) 1993 12/93 (c)
Arlington, TX (c) 1993 12/93 (c)
Matthews, NC (c) 1993 12/93 (c)
Phoenix, AZ (c) 1993 12/93 (c)
Midwest City, OK - (k) 03/96 (k)
 
Jared Jewelers:
Richmond, VA 34,796 1998 12/01 40 years
Brandon, FL 18,487 2002 05/02 40 years
Lithonia, GA 19,013 2002 05/02 40 years
Houston, TX 1,500 2002 12/02 40 years
 
Jo-Ann Etc:
Corpus Christi, TX 206,651 1967 11/93 40 years
 
Just For Feet:
Albuquerque, NM 323,561 1997 06/97 40 years
 
Kash N’ Karry:
Palm Harbor, FL - (f) 03/99 (f)
Gainesville, FL - (f) 03/99 (f)
Brandon, FL - (f) 03/99 (f)
Sarasota, FL - (f) 03/99 (f)
 
Keg Steakhouse:
Gresham, OR 2,820 1993 12/01 40 years
Bellingham, WA 11,865 1981 12/01 40 years
Lynnwood, WA 16,907 1992 12/01 40 years
Tacoma, WA 20,696 1981 12/01 40 years
 
KFC:
Marysville, WA 14,208 1996 12/01 40 years
Erie, PA 12,919 1996 12/01 40 years
 
Kona Steakhouse:
Round Rock, TX 21,783 1998 12/01 40 years
 
Lowe’s:
Memphis, TN 124,275 06/02 06/02 40 years
 
Magic Dollar:
Memphis, TN 58,573 1998 11/98 40 years
 
Michaels:
Fairfax, VA 63,510 1995 12/95 40 years
Grapevine, TX 234,665 1998 06/98 40 years
 
MJ Designs:
Arlington, TX 281,988 1996 06/96 40 years
 
Mortgage Marketing:
Swansea, IL 6,900 1997 12/01 40 years
 
Mountain Jack's:
Centerville, OH 27,589 1986 12/01 40 years
 
Office Depot:
Arlington, TX 314,551 1991 01/94 40 years
Richmond, VA 320,876 1996 05/96 40 years
 
OfficeMax:
Corpus Christi, TX 240,213 1967 11/93 40 years
Dallas, TX 384,843 1993 12/93 40 years
Cincinnati, OH 333,918 1994 07/94 40 years
Evanston, IL 332,239 1995 06/95 40 years
Altamonte Springs, FL 524,506 1995 01/96 40 years
Cutler Ridge, FL 240,665 1995 06/96 40 years
Sacramento, CA 444,377 1996 12/96 40 years
Salinas, CA 268,682 1995 02/97 40 years
Redding, CA 302,237 1997 06/97 40 years
Kelso, WA 223,812 1998 09/97 (i) 40 years
Lynchburg, VA 198,632 1998 02/98 40 years
Leesburg, FL 194,912 1998 08/98 40 years
Plymouth Meeting, PA 208,651 1999 10/98 (i) 40 years
Tigard, OR 231,755 1995 11/98 40 years
Dover, NJ 333,927 1995 11/98 40 years
Griffin, GA 167,052 1999 11/98 (i) 40 years
 
Oshman’s Sporting Goods:
Dallas, TX (c) 1994 03/94 (c)
 
Party City:
Memphis, TN 100,613 1999 12/98 40 years
 
Pasta Bella:
Marietta, GA 184,838 1984 12/84 35 years
 
Penn Station Subs:
Florissant, MO 11,500 1997 12/01 40 years
 
Perfect Teeth:
Rio Rancho, NM 3,181 1997 12/01 40 years
 
Petco:
Grand Forks, ND 114,681 1996 12/97 40 years
 
PETsMART:
Chicago, IL 382,564 1998 09/98 40 years
 
Pier 1 Imports:
Anchorage, AK 284,264 1995 02/96 40 years
Memphis, TN 113,849 1997 09/96 (h) 40 years
Sanford, FL 96,203 1998 06/97 (h) 40 years
Knoxville, TN 72,718 1999 01/98 (h) 40 years
Mason, OH 78,364 1999 06/98 (h) 40 years
Harlingen, TX 60,670 1999 11/98 (h) 40 years
Valdosta, GA 62,962 1999 01/99 (h) 40 years
 
Pizza Hut:
Monroeville, AL 1,152 1996 12/01 40 years
 
Popeye’s:
Snellville, GA 11,368 1995 12/01 40 years
 
Quizno’s:
Rio Rancho, NM 2,411 1997 12/01 40 years
 
Rally’s:
Toledo, OH 86,607 1989 07/92 38.8 years
 
Red Robin:
Highlands Ranch, CO 59,202 1996 12/01 40 years
Columbus, OH 28,835 1998 12/01 40 years
Issaquah, WA 50,517 1995 12/01 40 years
 
Rent-A-Center:
Rio Rancho, NM 7,634 1997 12/01 40 years
 
Riser Foods:
Maple Heights, OH 422,180 1985 02/97 40 years
 
Rite Aid:
Mobile, AL 44,120 2000 12/01 40 years
Orange Beach, AL 51,980 2000 12/01 40 years
 
Roadhouse Grill:
Cheektowaga, NY 10,059 1994 12/01 40 years
 
Robb & Stucky:
Ft. Myers, FL 793,852 1997 12/97 40 years
 
Roger & Marv’s:
Kenosha, WI 499,293 1992 02/97 40 years
 
Ross Dress For Less:
Coral Gables, FL 210,785 1994 06/96 40 years
Lodi, CA - (f) 03/99 (f)
 
Schlotzsky’s Deli:
Phoenix, AZ 8,215 1995 12/01 40 years
Phoenix, AZ 7,364 1995 12/01 40 years
Scottsdale, AZ 8,089 1995 12/01 40 years
 
7-Eleven:
Land’O Lakes, FL 80,843 1999 10/98 (i) 40 years
Tampa Palms, FL 86,965 1999 12/98 (i) 40 years
 
Shop & Save:
Homestead, PA (c) 1994 02/97 (c)
 
Skipper’s Fish & Chips:
Salem, OR 19,158 1996 12/01 40 years
Spokane, WA 13,810 1996 12/01 40 years
 
Sports Authority:
Tampa, FL 247,598 1994 06/96 40 years
Memphis, TN 270,729 1998 12/97 (i) 40 years
Little Rock, AR 285,418 1998 09/98 40 years
 
Star Cafe:
Henderson, TX 9,409 1995 12/01 40 years
 
Steak & Ale:
Jacksonville, FL 22,279 1996 12/01 40 years
Indianpolis, IN 26,437 1996 12/01 40 years
Indianpolis, IN 26,348 1996 12/01 40 years
Oklahoma City, OK 24,161 1996 12/01 40 years
Richmond, VA 25,915 1996 12/01 40 years
Garland, TX 24,297 1996 12/01 40 years
 
Stop & Go:
Grand Prairie, TX 17,827 1986 12/01 40 years
Kennedale, TX 18,026 1985 12/01 40 years
 
SuperValu:
Huntington, WV 111,713 1971 02/97 40 years
Warwick, RI (c) 1992 02/97 (c)
 
Swansea Quick Cash:
Swansea, IL 3,449 1997 12/01 40 years
 
Taco Bell:
Ocala, FL 19,661 2001 12/01 40 years
Ormond Beach, FL 13,688 2001 12/01 40 years
Brooklyn Park, MN 10,905 1996 12/01 40 years
Chanhassen, MN 16,898 1997 12/01 40 years
Saint Cloud, MN 7,859 1999 12/01 40 years
West Saint Paul, MN 33,663 1999 12/01 40 years
 
Tara Grinna Swimwear:
Conway, SC 43,284 1997 11/98 37.4 years
 
Target:
Chico, CA - (f) 03/99 (f)
Victorville, CA - (f) 03/99 (f)
San Diego, CA - (f) 03/99 (f)
 
Texas Roadhouse:
Grand Junction, CO 23,962 1997 12/01 40 years
Thornton, CO 26,541 1998 12/01 40 years
 
TGI Friday’s:
Corpus Christi, TX 39,899 1995 12/01 40 years
 
Tony Roma’s:
Montgomery, AL 29,690 1999 12/01 40 years
 
Top’s:
Lacy, WA 1,040,191 1992 02/97 40 years
 
United Trust Bank:
Bridgeview, IL 19,379 1997 12/01 40 years
 
Vacant Property:
Vernon, TX 171,520 1985 03/85 35 years
Fairfax, VA 65,916 1995 12/95 40 years
Raleigh, NC 285,453 1995 06/96 40 years
Ft. Myers, FL 509,863 1997 12/97 40 years
Federal Way, WA 188,658 1994 06/98 40 years
Bourbonnais, IL 50,450 1997 11/98 37.4 years
Clovis, NM 47,402 1996 11/98 38 years
Everett, PA 40,786 1998 11/98 37.4 years
Middletown, OH 33,372 1997 11/98 37.4 years
Rincon, GA 35,577 1997 11/98 37.4 years
Stillwater, OK 43,472 1998 11/98 37.5 years
Augusta, GA 17,559 1998 12/01 40 years
Eden Prairie, MN 18,806 1997 12/01 40 years
Florissant, MO 3,608 1997 12/01 40 years
Greenville, NC 8,093 1994 12/01 40 years
Hammond, LA 21,185 1997 12/01 40 years
Mesa, AZ 13,348 1997 12/01 40 years
Red Oak, TX 13,566 1986 12/01 40 years
Riverdale, GA 8,977 1995 12/01 40 years
Southfield, MI 16,765 1976 12/01 40 years
Tucson, AZ 7,948 1974 12/01 40 years
 
Von’s:
Moreno Valley, CA 156,611 1983 03/99 40 years
 
Wal-Mart:
Sealy, TX 140,610 1982 03/99 40 years
Aransas Pass, TX 250,267 1983 03/99 40 years
Winfield, AL 159,677 1983 03/99 40 years
Corpus Christi, TX 204,651 1983 03/99 40 years
Beeville, TX 219,483 1983 03/99 40 years
Corpus Christi, TX 296,831 1983 03/99 40 years
 
Waremart:
Eureka, CA 803,494 1965 02/97 40 years
 
Wendy’s Old Fashioned
    Hamburger:
Fenton, MO 158,262 1985 07/92 33 years
Sacramento, CA - (k) 02/98 (k)
New Kensington, PA 8,682 1980 12/01 40 years
 
Whataburger:
Albuquerque, NM 10,910 1995 12/01 40 years
 
Warehouse Music:
Homewood, AL 18,149 1997 12/01 40 years
 
Leasehold Interests: 953,633 - (p) (o)

$ 38,671,148

 
Real estate the company
     has invested in under
     direct financing leases:
 
Academy:
Houston, TX $ (c) 1994 05/95 (c)
Houston, TX (c) 1995 06/95 (c)
N. Richland Hills, TX (c) 1996 08/95 (h) (c)
Houston, TX (c) 1996 02/96 (h) (c)
Houston, TX (c) 1996 06/96 (h) (c)
Baton Rouge (c) 1997 08/96 (h) (c)
 
Barnes & Noble:
Plantation, FL (c) 1996 05/95 (h) (c)
 
Best Buy:
Evanston, IL (c) 1994 02/97 (c)
 
Borders Books & Music:
Altamonte Springs, FL (c) 1997 09/97 (c)
 
Checkers:
Orlando, FL (c) 1988 07/92 (c)
 
Dave & Buster’s:
Utica, MI (c) 1998 06/98 (c)
 
Eckerd:
San Antonio, TX (c) 1993 12/93 (c)
Dallas, TX (c) 1994 01/94 (c)
Arlington, TX (c) 1994 02/94 (c)
Millville, NJ (c) 1994 03/94 (c)
Atlanta, GA (c) 1994 03/94 (c)
Mantua, NJ (c) 1994 06/94 (c)
Vineland, NJ (c) 1999 03/99 (j) (c)
Amarillo, TX (c) 1994 12/94 (c)
Amarillo, TX (c) 1994 12/94 (c)
Amarillo, TX (d) 1994 12/94 (d)
Glassboro, NJ (c) 1994 12/94 (c)
Kissimmee, FL (c) 1995 04/95 (c)
Alice, TX (d) 1995 06/95 (d)
Tampa, FL (c) 1995 12/95 (c)
Lafayette, LA (c) 1995 01/96 (c)
Moore, OK (c) 1995 01/96 (c)
East Point, GA (d) 1996 12/96 (d)
Irving, TX (c) 1996 12/96 (c)
Ft. Worth, TX (d) 1996 12/96 (d)
Williston, FL (c) 1995 01/97 (c)
Jasper, FL (c) 1994 01/97 (c)
Oklahoma City, OK (c) 1997 06/97 (c)
Oklahoma City, OK (c) 1997 06/97 (c)
Norman, OK (c) 1997 06/97 (c)
Chattanooga, TN (c) 1997 09/97 (c)
Del City, OK (c) 1998 10/98 (j) (c)
Arlington, TX (c) 1998 11/98 (j) (c)
Kennett Square, PA (c) 2000 12/00 (c)
Arlington, TX (c) 2002 02/02 (c)
 
Food 4 Less:
Lemon Grove, CA (c) 1996 07/95 (h) (c)
Chula Vista, CA (c) 1995 11/98 (c)
 
Food Lion:
Keystone Heights, FL (d) 1993 05/93 (d)
Chattanooga, TN (d) 1993 10/93 (d)
Lynchburg, VA (d) 1994 01/94 (d)
Martinsburg, WV (d) 1994 08/94 (d)
 
Good Guys, The:
Stockton, CA (d) 1991 07/94 (d)
Portland, OR (d) 1996 05/96 (d)
 
Heilig-Meyers:
York, PA (d) 1997 11/98 (d)
Marlow Heights, MD (d) 1968 11/98 (d)
 
International House of Pancakes:
Stafford, TX (c) 1992 10/93 (c)
Sunset Hills, MO (c) 1993 10/93 (c)
Las Vegas, NV (c) 1993 12/93 (c)
Ft. Worth, TX (c) 1993 12/93 (c)
Arlington, TX (c) 1993 12/93 (c)
Matthews, NC (c) 1993 12/93 (c)
Phoenix, AZ (c) 1993 12/93 (c)
 
Jared Jewelers:
Aurora, IL (c) 2000 12/01 (c)
Glendale, AZ (c) 1998 12/01 (c)
Oviedo, FL (c) 1998 12/01 (c)
Phoenix, AZ (c) 1998 12/01 (c)
Toledo, OH (c) 1998 12/01 (c)
Lewisville, TX (c) 1998 12/01 (c)
 
Kash ’N Karry:
Brandon, FL (d) 1997 10/96 (h) (d)
 
Levitz:
Tempe, AZ (d) 1994 01/95 (d)
 
Oshman’s Sporting Goods:
Dallas, TX (c) 1994 03/94 (c)
 
Shop & Save:
Homestead, PA (c) 1994 02/97 (c)
 
SuperValu:
Warwick, RI (c) 1992 02/97 (c)

$ -

COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AND AMORTIZATION
December 31, 2002


(a) Transactions in real estate and accumulated depreciation during 2002, 2001 and 2000 are summarized as follows:

2002 2001 2000

Land, buildings and leasehold interests:
     Balance at beginning of year $ 737,957,847 $ 542,400,537 $ 568,216,480
         Acquisitions and tenant improvements 40,106,987 253,240,399 1,963,085
         Disposition of land, buildings and
             leasehold interests
(32,643,283 ) (57,557,741 ) (27,779,028 )
         Provision for loss on impairment
             of real estate
(3,285,493 ) (125,348 ) -

     Balance at the close of year $ 742,136,058 $ 737,957,847 $ 542,400,537



Accumulated depreciation and amortization:
     Balance at the beginning of year $ 31,678,077 $ 27,438,288 $ 22,022,978
         Disposition of land, building, and
             leasehold interests
(3,155,003 ) (3,262,991 ) (2,353,983 )
         Depreciation and amortization expense 10,148,074 7,502,780 7,769,293

     Balance at the close of year $ 38,671,148 $ 31,678,077 $ 27,438,288



(b)

As of December 31, 2002, all of the leases are treated as operationg leases for federal income tax purposes. As of December 31, 2002, the aggregate cost of the properties owned by the Company and its subsidiaries for federal income tax purposes was $804,644,927.

 
(c)

For financial reporting purposes, the portion of the lease relating to the building has been recorded as a direct financing lease; therefore, depreciation is not applicable.

 
(d)

For financial reporting purposes, the lease for the land and building has been recorded as a direct financing lease; therefore, depreciation is not applicable.

 
(e)

The tenant of this property, Golden Corral Corporation, has subleased this property. Golden Corral Corporation continues to be responsible for complying with all the terms of the lease agreement and is continuing to pay rent on this property to the Company.

 
(f)

The Company owns only the land for this property.

 
(g)

The Company owns only land for this property. The building is under construction; therefore, no depreciation was taken.

 
(h)

Date acquired represents acquisition date of land. Pursuant to lease agreement, the Company purchased the buildings from the tenants upon completion of construction, generally within 12 months from the acquisition of the land.

 
(i)

Date acquired represents acquisition date of land. The Company developed the buildings, generally completing construction within 12 months from the acquisition date of the land.

 
(j)

Date acquired represents date of building construction completion. The land has been recorded as operating lease.

 
(k)

The Company owns only the land for this property, which is subject to a ground lease between the Company and the tenant. The tenant funded the improvements on the property.

 
(l)

Property is encumbered as a part of the Company's $39,450,000 long-term, fixed rate mortgage and security agreement.

 
(m)

Encumbered properties for which the portion of the lease relating to the land is accounted for as an operating lease and the portion of the lease relating to the building is accounted for as a direct financing lease, the total amount of the encumbrance is listed with the land portion of the property.

 
(n)

The Company owns only the building for this property. The land is subject to a ground lease between the Company and an unrelated third party.

 
(o)

The leasehold interests are amortized over the life of the respective leases which range from 4.5 and 12.5 years.

 
(p)

The leasehold interest sites were acquired between August 1999 and August 2001.

 
(q)

In 2002, this property was contributed down to a wholly-owned subsidiary of the Company at the property's net book value.

 
(r)

Property is encumbered as a part of the Company's $21,000,000 long-term, fixed rate mortgage and security agreement.

 
(s)

In 2002, this property was owned by a wholly-owned limited liability entity that was dissolved into the Company.

 
See accompanying report of independent auditors' on supplementary information.
 
COMMERCIAL NET LEASE REALTY, INC. AND SUBSIDIARIES
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
December 31, 2002


Description Interest
rate
Final
maturity
date
Periodic
payment
terms
Prior
liens
  Face amount
of mortgages
  Carrying   
amount of  
mortgages 
(e) Principal amount
of loans subject
to delinquent
principal or
interest

 
First mortgages on retail properties:
 
     National City, CA 11.5%    2009 (b) -   $ 2,765,000   $ 1,552,217   $ -
 
     San Jose, CA 11.5%    2009 (b) -   2,565,000   1,487,881   -
 
     Rockledge, FL 10.0%     2018 (b) -   400,000   387,940   -
 
     Bonham, TX 10.0%     2013 (b) -   210,000   199,615   -
 
     Duncanville, TX 10.0%     2007 (d) -   690,018   497,977   -
 
     Independence, MO 10.0%     2007 (d) -   1,068,788   563,102   -
 
     Lawton and Oklahoma City, OK(g) 8.5%     2007 (c) -   4,399,805   1,776,707   -
 
     Burleson, TX(g) 8.5%     2007 (c) -   2,355,279   599,220   -
 
Revolving lines of credit secured
     by various properties:
         Commercial Net Lease Realty
             Services, Inc.
Prime rate + 0.25%   2003 (c) -   14,845,892   14,845,892   -

$ 29,299,782   $ 21,910,551 (a) $ -

(a) The following shows the changes in the carrying amounts of mortgage loans during the years:

2002 2001 2000

 
Balance at beginning of year $ 88,111,817 $ 69,756,217 $ 36,113,091
     New mortgage loans 30,716,396 43,984,088 42,850,026    (f)
     Deductions during the year:
             Collections of principal (96,917,662 ) (25,628,488 ) (9,206,900 )
             Foreclosures - - -

Balance at the close of year $ 21,910,551 $ 88,111,817 $ 69,756,217

(b) Principal and interest is payable at level amounts over the life of the loan.

(c) Interest only payments are due quarterly.  Principal is due at maturity.

(d) Interest only payments are due monthly.  Principal is due at maturity.

(e)

Mortgages held by the Company and its subsidiaries for federal income tax purposes for the years ended December 31, 2002, 2001 and 2000 were $21,910,551, $88,111,817, and $69,756,217, respectively.

(f)

Mortgages totaling $599,252, $610,000 and $1,425,000 were accepted in connection with the sale of real estate for the years ended December 31, 2002, 2001 and 2000, respectively.

(g)

As of December 31, 1999, mortgages totaling $6,755,084 were accepted as payment towards the principal balance of the revolving line of credit for Commercial Net Lease Realty Services, Inc. (an unconsolidated affiliate of the Company).  The mortgagees are affiliates of certain members of the Company's board of directors.

See accompanying report of independent auditors’ on supplementary information.

EXHIBITS

EXHIBIT INDEX

Exhibit Number

  (3) Exhibits
 
3.

Articles of Incorporation and By-laws

 
3.1

Articles of Incorporation of the Registrant (filed as Exhibit 3.3(i) to the Registrant's Registration Statement No. 1-11290 on Form 8-B and incorporated herein by reference).

 
3.2

Bylaws of the Registrant, (filed as Exhibit 3(ii) to Amendment No. 2 to the Registrant's Registration No. 33-83110 on Form S-3 and incorporated herein by reference).

 
3.3

Articles of Amendment to the Articles of Incorporation of the Registrant (filed as Exhibit 3.3 to the Registrant’s Form 10-Q for the quarter ended June 30, 1996 and incorporated herein by reference).

 
3.4

Articles of Amendment to the Articles of Incorporation of the Registrant (filed as Exhibit 3.4 to the Registrant’s Current Report on Form 8-K dated February 18, 1998, and filed with the Securities and Exchange Commission on February 19, 1998 and incorporated herein by reference).

 
3.5

First Amended and Restated Articles of Incorporation of the Registrant (filed as Exhibit 3.1 to the Registrant's Registration Statement No. 333-64511 on Form S-3 and incorporated herein by reference).

 
3.6

Articles of Amendment to the First Amended and Restated Articles of Incorporation of the Registrant (filed as Exhibit 3.6 to the Registrant's Form 10-Q for the quarter ended June 30, 2002 and incorporated herein by reference).

 
4.

Instruments defining the rights of security holders, including indentures.

 
4.1

Specimen Certificate of Common Stock, par value $0.01 per share, of the Registrant (filed as Exhibit 3.4 to the Registrant’s Registration Statement No. 1-11290 on Form 8-B and incorporated herein by reference).

 
4.2

Form of Indenture dated March 25, 1998, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,00 of 7.125% Notes due 2008 (filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K dated March 20, 1998 and incorporated herein by reference).

 
4.3

Form of Supplement Indenture No. 1 dated March 25, 1998, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,000 of 7.125% Notes due 2008 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated March 20, 1998 and incorporated herein by reference).

 
4.4

Form of 7.125% Note due 2008 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated March 20, 1998 and incorporated herein by reference).

 
4.5

Form of Supplemental Indenture No. 2 dated June 21, 1999, by and among Registrant and First Union National Bank, Trustee, relating to $100,000,000 of 8.125% Notes due 2004 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated June 17, 1999 and incorporated herein by reference).

 
4.6

Form of 8.125% Notes due 2004 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated June 17, 1999 and incorporated herein by reference).

 
4.7

Form of Supplemental Indenture No. 3 dated September 20, 2000, by and among Registrant and First Union National Bank, Trustee, relating to $20,000,000 of 8.5% Notes due 2010 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated September 20, 2000 and incorporated herein by reference).

 
4.8

Form of 8.5% Notes due 2010 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated September 20, 2000 and incorporated herein by reference).

 
4.9

Form of Supplemental Indenture No. 4 dated May 30, 2002, by and among Registrant and Wachovia Bank, National Association, Trustee, relating to $50,000,000 of 7.75% Notes due 2012 (filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K dated June 4, 2002 and incorporated herein by reference).

 
4.10

Form of 7.75% Notes due 2012 (filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K dated June 4, 2002 and incorporated herein by reference).

 
  10.

Material Contracts

 
10.1

Letter Agreement dated July 10, 1992, amending Stock Purchase Agreement dated January 23, 1992 (filed as Exhibit 10.34 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1992 and incorporated herein by reference).

 
10.2

Advisory Agreement between Registrant and CNL Realty Advisors, Inc. effective as of April 1, 1993 and renewed January 1, 1997 (filed as Exhibit 10.04 to Amendment No. 1 to the Registrant's Registration Statement No. 33-61214 on Form S-2 and incorporated herein by reference).

 
10.3

1992 Commercial Net Lease Realty, Inc. Stock Option Plan (filed as Exhibit No. 10(x) to the Registrant's Registration Statement No. 33-83110 on Form S-3 and incorporated herein by reference).

 
10.4

Secured Promissory Note, dated December 14, 1995, among Registrant and Principal Mutual Life Insurance Company relating to a $13,150,000 loan (filed as Exhibit 10.15 to the Registrant’s Current Report on Form 8-K dated January 18, 1996 and incorporated herein by reference).

 
10.5

Mortgage and Security Agreement, dated December 14, 1995, among Registrant and Principal Mutual Life Insurance Company relating to a $13,150,000 loan (filed as Exhibit 10.16 to the Registrant’s Current Report on Form 8-K dated January 18, 1996 and incorporated herein by reference).

 
10.6

Loan Agreement, dated January 19, 1996, among Registrant and Principal Mutual Life Insurance Company relating to a $39,450,000 loan (filed as Exhibit 10.12 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995 and incorporated herein by reference).

 
10.7

Secured Promissory Note, dated January 19, 1996, among Registrant and Principal Mutual Life Insurance Company relating to a $39,450,000 loan (filed as Exhibit 10.13 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995 and incorporated herein by reference).

 
10.8

Agreement and Plan of Merger dated May 15, 1997, by and among Commercial Net Lease Realty, Inc. and Net Lease Realty II, Inc. and CNL Realty Advisors, Inc. and the Stockholders of CNL Realty Advisors, Inc. (filed as Exhibit 10.1 to the Registrant's Current Report on Form 8-K dated May 16, 1997 and incorporated herein by reference).

 
10.9

Fourth Amended and Restated Line of Credit and Security Agreement, dated August 6, 1997, by and among Registrant, certain lenders and First Union National Bank, as the Agent, relating to a $200,000,000 loan (filed as Exhibit 10 to the Registrant’s Current Report on Form 8-K dated September 12, 1997 and incorporated herein by reference).

 
10.10

Fifth Amended and Restated Line of Credit and Security Agreement, dated September 23, 1999, by and among Registrant, certain lenders and First Union National Bank, as the Agent, relating to a $200,000,000 loan (filed as Exhibit 10.13 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 1999 and incorporated herein by reference).

 
10.11

Sixth Amended and Restated Line of Credit and Security Agreement, dated October 26, 2000, by and among Registrant, certain lenders and First Union National Bank, as the Agent, relating to a $200,000,000 loan (filed as Exhibit 10.11 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2000 and incorporated herein by reference).

 
10.12

2000 Performande Incentive Plan (filed as Exhibit 99 to the Registrant’s Registration Statement No. 333-64794 on Form S-8 and incorporated herein by reference).

 
10.13

Third Renewal Promissory Note dated as of April 1, 2001, by Commercial Net Lease Realty Services, Inc. in favor of Registrant relating to an $85,000,000 line of credit (filed as Exhibit 10.13 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001 and incorporated herein by reference).

 
10.14

Third Modification of Amended and Reatated Secured Revolving Line of Credit and Security Agreement and Other Loan Documents effective as of April 1, 2001, by and between Registrant as lender and Commercial Net Lease Realty Services, Inc. as borrower, relating to an $85,000,000 line of credit (filed as Exhibit 10.14 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001 and incorporated herein by reference).

 
10.15

Fourth Modification of Amended and Restated Secured Revolving Line of Credit and Security Agreement and Other Loan Documents effective as of July 1, 2001, by and between Registrant as lender and Commercial Net Lease Realty Services, Inc. as borrower, relating to an $85,000,000 line of credit (filed as Exhibit 10.15 to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001 and incorporated herein by reference).

 
10.16

Agreement and Plan of Merger, dated as of July 1, 2001, among Commercial Net Lease Realty, Inc. and Captec Net Lease Realty, Inc. (filed as Exhibit 99.1 to the Registrant's Current Report on Form 8-K dated July 3, 2001, and incorporated herein by reference).

 
  12.

Statement of Computation of Ratios of Earnings to Fixed Charges (filed herewith).

 
  13.

Annual Report to Shareholders for the year ended December 31, 2002 (filed herewith).

 
  23.

Consent of Independent Accountants dated March 26, 2003 (filed herewith).

 
  99. Additional Exhibits
 
99.1

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

 
99.2

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

 
(b)

No reports on Form 8-K were filed during the quarter ended December 31, 2002.