W. P. Carey
WPC
#1493
Rank
A$20.88 B
Marketcap
A$91.69
Share price
-0.91%
Change (1 day)
-11.01%
Change (1 year)
Text size:
1


SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-K

For the year ended DECEMBER 31, 2000

of

W.P. CAREY & CO. LLC
("WPC")
(FORMERLY CAREY DIVERSIFIED LLC)

A DELAWARE Limited Liability Company
IRS Employer Identification No. 13-3912578
SEC File Number 001-13779


50 ROCKEFELLER PLAZA,
NEW YORK, NEW YORK 10020
(212) 492-1100




WPC has LISTED SHARES registered pursuant to Section 12(g) of the Act.


WPC is registered on the NEW YORK STOCK EXCHANGE.


WPC does not have any Securities registered pursuant to Section 12(b) of the
Act.


WPC is unaware of any delinquent filers pursuant to Item 405 of Regulation S-K.


WPC (1) has filed all reports required by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for 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.


Non-affiliates held 23,343,368 Listed Shares at March 26, 2001.
There are 33,731,706 Listed Shares outstanding at March 26, 2001.
2


PART I

Item 1. Business.

W. P. Carey & Co. LLC (the "Company" or "WPC") is a real estate investment
company that acquires, owns and manages commercial properties leased to
companies nationwide, primarily on a triple net basis. As of December 31, 2000,
WPC owned 189 properties in the United States and 5 properties in Europe
totaling more than 20 million square feet, and managed an additional 232
properties. W.P. Carey & Co. LLC manages net leased properties on behalf of four
real estate investment trusts of which it is the advisor and manager: Corporate
Property Associates 10, Inc., Carey Institutional Properties, Incorporated,
Corporate Property Associates 12, Inc., and Corporate Property Associates 14,
Inc.

WPC's core strategy is to purchase properties, leased to a variety of companies
on a single tenant net lease basis, that are either owned outright or owned by
an entity managed by WPC.

These leases generally place the economic burden of ownership on the tenant by
requiring them to pay the costs of maintenance, insurance, taxes, structural
repairs and other operating expenses. WPC also generally seeks to include in its
leases:

- clauses providing for mandated rent increases or periodic rent
increases tied to increases in the consumer price index or other
indices or, when appropriate, increases tied to the volume of
sales at the property;

- covenants restricting the activity of the tenant to reduce the
risk of a change in credit quality;

- indemnification of WPC for environmental and other liabilities;
and

- guarantees from parent companies or other entities.

On June 28, 2000 following shareholder approval, Carey Diversified LLC ("Carey
Diversified") acquired the net lease real estate advisory operations of Carey
Management LLC by issuing 8,000,000 Listed Shares and changed its name to W.P.
Carey & Co. LLC ("WPC") and its ticker symbol changed from "CDC" to "WPC." As a
result of acquiring the operations of Carey Management, WPC has acquired its
workforce of approximately 95 employees, assumed the advisory contracts with
four affiliated real estate investment trusts ("REITs") and terminated the
management contract between Carey Diversified and Carey Management. As a result
of this transaction, WPC has diversified its revenue sources and entered into a
new business segment.

The Company was formed as a limited liability company under the laws of Delaware
on July 15, 1996. On January 1, 1998, The Company was consolidated with nine
Corporate Property Associates limited partnerships and became the General
Partner and owner of over 90% of the limited partnership interests in each
partnership. The Company's shares began trading on the New York Stock Exchange
on January 21, 1998. On July 15, 1998, each CPA(R) Partnership redeemed the
interests of the holdover CPA(R) limited partners and became the owner of
substantially all of the limited partnership interests in the CPA(R)
Partnerships. The former general partners of each partnership have a right to
receive a portion of the distributions made by each partnership. As a limited
liability company, WPC is not subject to federal income taxation as long as it
satisfies certain requirements relating to its operations. WPC is now a fully
integrated company that will continue and expand the nationwide real estate
investment business.

WPC's principal executive offices are located at 50 Rockefeller Plaza, New York,
NY 10020 and its telephone number is (212) 492-1100. WPC's website address is
http://www.wpcarey.com. As of March 20, 2001, WPC employed no employees
directly, however a wholly-owned subsidiary of WPC employs individuals who
perform services for WPC.

BUSINESS OBJECTIVES AND STRATEGY

WPC's objective is to increase shareholder value, cash flow, and its funds from
operations through its focus on the net lease investment business. WPC is
structured with two business segments, net lease ownership and net lease
advisory services.

WPC intends to:

- increase revenues from its advisory business through additional
fundraising and investment;

- optimize the net lease ownership portfolio through expansion of
existing properties, timely dispositions and favorable lease
modifications; and

- utilize its size and access to capital to refinance existing
debt.



-1-
3


DEVELOPMENTS DURING 2000

During 2000, WPC purchased 11 acres of land in Broomfield, Colorado for
$1,700,000 ($922,000 in cash and $778,000 in Listed Shares) and completed
construction of a building on a build-to-suit basis for Bouygues Telecom, SA in
Tours, France for $10,771,000. The Broomfield land is adjacent to an existing
WPC property. The Bouyges Telecom lease has an initial term of twelve years and
provides for annual rent, based on current exchange rates, of $754,000.

In May 2000, WPC entered into a new net lease with Pillowtex Corporation at
WPC's property in Salisbury, North Carolina at an annual rent of $691,000. The
property had been occupied by Family Dollar Stores, Inc. until February 2000 at
an annual rent of $692,000.

DeVlieg Bullard, Inc., a lessee of properties in Frankenmuth, Michigan and
McMinnville, Tennessee filed a petition of bankruptcy in 1999. The bankruptcy
court approved a termination of the DeVlieg Bullard master lease for the two
properties in July 2000. The properties are currently occupied under license
agreements and WPC is negotiating leases with the current occupants. If the two
lease agreements are completed as proposed, WPC will receive annual rents of
$785,000. In 1999, WPC had drawn $854,000 from a letter of credit that had been
provided by DeVlieg Bullard.

In January and February 2000, WPC received $1,800,000 from drawing on a letter
of credit that had been provided by the Copeland Beverage Group, an amount equal
to one year's rent on the Copeland lease. The Copeland lease was terminated in
the fourth quarter of 1999 by the receiver appointed by the court to oversee
Copeland's liquidation. WPC is engaged in redeveloping the property.

WPC completed construction of a four-building facility in Colliersville,
Tennessee in February 2000 at which time a 20-year lease with Federal Express
Corporation commenced at an annual rent of $6,360,000. In order to mitigate the
concentration of risk related to a single lease, the Company sold a 60% interest
in the limited liability company that directly owns the property to an
affiliate, Corporate Property Associates 14 Incorporated, for $42,631,000 with
the purchase price based on an independent appraisal of the property. At the
time of the sale of the interest, the limited liability company obtained
$45,000,000 of limited recourse mortgage financing, with the proceeds of the
financing distributed to the two owners.

During 2000, the Company sold fourteen properties including ten retail
properties leased to Kobacker Stores, Inc., a retail property leased to a lessee
of a property in Silver City, New Mexico, a retail property leased to AutoZone,
Inc. and a manufacturing property leased to Sunds Defibrator, Inc. The sales of
the Kobacker Stores and Silver City, New Mexico properties are part of an
on-going evaluation by Management to sell small properties that do not fully
meet WPC's investment objectives. At the time the Sunds Defibrator property was
sold to a third party, Sunds Defibrator and WPC entered into a lease termination
agreement that provided WPC with a payment representing approximately 65% of the
remaining rents that would have been paid over the remaining term of the Sunds
Defibrator lease, which would have expired in August 2005. The sale of the
AutoZone property was pursuant to a provision in the AutoZone master lease that
allows AutoZone to purchase back properties under certain conditions. Since
December 31, 2000, WPC has sold its two remaining Kobacker properties and has
completed or is in the process of completing sales of three smaller retail
properties.

During 2000, General Cinema Corporation filed a petition of bankruptcy and
stopped paying rent on its leased property in Burnsville, Minnesota. The lease
obligations of General Cinema Corporation had been guaranteed by Harcourt
General, Inc.. Since December 31, 2000, Harcourt General has made a payment
which is being held in an escrow account by the lender of the limited recourse
mortgage loan on the Burnsville property. WPC has entered into discussions with
Harcourt General regarding a possible lease termination payment.

In December 2000, Sybron International Corporation, a guarantor of leases of
five wholly-owned subsidiaries, agreed to pay WPC $400,000 to terminate its
guarantee of two leases, in connection with Sybron International's spin-off of
Sybron Dental Specialties, Inc. WPC negotiated increased rents on the two leases
with Sybron Dental Specialties and the initial lease terms for the two leases
were extended for an additional five years through December 2018.

During 2000, WPC committed to fund expansions at a property leased to Sprint
Spectrum LP in Rio Rancho, New Mexico and a property leased to AT&T Corporation
in Bridgeton, Missouri. The Sprint expansion will be approximately 20,000 square
feet and is estimated to cost $1,428,000. Additional annual rent as a result of
the Sprint Spectrum expansion will be approximately $270,000. The funding
commitment at the AT&T property is for up to $4,000,000. In connection with this
commitment, AT&T agreed to extend the term of its lease for ten years from the
earlier of completion or June 30, 2001. The lease with AT&T had been scheduled
to expire in October 2000. If the entire commitment for funding is used, annual
rent will increase by approximately $516,000.



-2-
4


OTHER SIGNIFICANT RECENT EVENTS

On December 20, 1999, Carey Diversified LLC and Carey Management LLC entered
into an Agreement and Plan of Merger, whereby Carey Management contributed
certain assets relating to its real estate investment advisory business to Carey
Diversified by way of a merger with and into a wholly-owned subsidiary of Carey
Diversified (the "Merger"). The Merger was approved by the shareholders of Carey
Diversified on June 28, 2000. Following the Merger, Carey Diversified was
renamed W. P. Carey & Co. LLC and is listed on the New York Stock Exchange and
the Pacific Exchange under the symbol "WPC".

At the effective time of the merger, Carey Diversified issued 8,000,000 Listed
Shares to the shareholders of the Manager, and will issue up to and additional
2,000,000 Listed Shares over the next four years if funds from operations and
total share value return targets are met. The 8,000,000 shares are subject to
a three-year lock-up agreement (with one-third of the shares released from the
lock-up each year). The owners of these shares will have the benefit of
registration rights once free from the lock-up. In connection with meeting
certain conditions as of December 31, 2000, an additional 500,000 Listed Shares
will be issued to the former shareholders of Carey Management LLC.

Effective January 1, 2001, WPC acquired all remaining interest in the CPA(R)
Partnerships. An independent valuation is being completed which will determine
the Listed Shares to be issued for the remaining minority interests. Concurrent
with the purchase of the remaining interests, certain CPA(R) Partnerships were
merged so that as January 1, 2001 the four remaining partnerships will be
wholly-owned subsidiaries. With the reduction in the number of partnerships and
the elimination of the minority interest owners, WPC expects to achieve certain
operating efficiencies.

ACQUISITION STRATEGIES

The Company's Management Agreement with Carey Management was cancelled effective
with the acquisition of the business operations of Carey Management; as such,
the Company is now internally managed. WPC has a well-developed process with
established procedures and systems for acquiring net leased property. As a
result of its reputation and experience in the industry and the contacts
maintained by its professionals, the Company has a presence in the net lease
market that has provided it with the opportunity to invest in a significant
number of transactions on an ongoing basis. In evaluating opportunities for the
Company, we carefully examine the credit, management and other attributes of
the tenant and the importance of the property under consideration to the
tenant's operations. Careful credit analysis is a crucial aspect of every
transaction. We believe that we have one of the most extensive underwriting
processes in the industry and have an experienced staff of professionals
involved with underwriting transactions. We seek to identify those prospective
tenants whose creditworthiness is likely to improve over time. We believe that
our experience in structuring sale-leaseback transactions to meet the needs of a
prospective tenant enables us to obtain a higher return for a given level of
risk than would typically be available by purchasing a property subject to an
existing lease.

Our strategy in structuring our net lease investments is to:

- combine the stability and security of long-term lease payments,
including rent increases, with the appreciation potential
inherent in the ownership of real estate;

- enhance current returns by utilizing varied lease structures;

- reduce credit risk by diversifying investments by tenant, type
of facility, geographic location and tenant industry; and

- increase potential returns by obtaining equity enhancements from
the tenant when possible, such as warrants to purchase tenant
common stock. As of December 31, 2000, WPC held a warrant
position in one tenant.

FINANCING STRATEGIES

Consistent with its investment policies, WPC employs leverage when available on
favorable terms. WPC has in place a $185,000,000 credit facility, which it has
used and intends to continue to use in connection with acquiring additional
properties, funding build-to-suit projects and refinancing existing debt. As of
December 31, 2000, WPC also had approximately $196,000,000 in property-level
debt outstanding. We continually seek opportunities and consider alternative
financing techniques to refinance debt, reduce interest expense or improve its
capital structure. The entities managed by WPC held a total of $812,770,000 in
property-level limited recourse debt outstanding as of December 31, 2000.



-3-
5


TRANSACTION ORIGINATION

In analyzing potential acquisitions for WPC and the CPA(R) REITs, we review and
structure many aspects of a transaction, including the tenant, the real estate
and the lease, to determine whether a potential acquisition can be structured to
satisfy our acquisition criteria. The aspects of a transaction which are
reviewed and structured by our management team include the following:

Tenant Evaluation. We subject each potential tenant to an extensive
evaluation of its credit, management, position within its industry,
operating history and profitability. We seek tenants we believe will
have stable or improving credit. By leasing properties to these types of
tenants, WPC can generally charge rent that is higher than the rent
charged to tenants with recognized credit and, thereby, enhance its
current return from these properties as compared with properties leased
to companies whose credit potential has already been recognized by the
market.

Furthermore, if a tenant's credit does improve, the value of the
properties leased to that tenant will likely increase (if all other
factors affecting value remain unchanged). We may also seek to enhance
the likelihood of a tenant's lease obligations being satisfied, such as
through a letter of credit or a guaranty of lease obligations from the
tenant's corporate parent. This credit enhancement provides the owner
with additional financial security.

Leases with Increasing Rents. We seek to include clauses in our leases
that provide for increases in rent over the term of the leases. These
increases are generally tied to increases in certain indices such as the
consumer price index, in the case of retail stores, participation in
gross sales above a stated level, mandated rental increases on specific
dates and through other methods. WPC seeks to avoid entering into leases
that provide for contractual reductions in rents during their primary
term (other than reductions related to reductions in debt service).

Properties Important to Tenant Operations. We generally seek to acquire
properties with operations that are essential or important to the
ongoing operations of the tenant. WPC believes that these properties
provide better protection in the event that tenants file for bankruptcy,
because leases on properties essential or important to the operations of
a bankrupt tenant are less likely to be rejected and terminated by a
bankrupt tenant. We also seek to assess the income, cash flow and
profitability of the business conducted at the property, so that, if the
tenant is unable to operate its business, Carey Diversified can either
continue operating the business conducted at the property or re-lease
the property to another entity in the industry which can operate the
property profitably.

Lease Provisions that Enhance and Protect Value. When appropriate, we
attempt to include provisions in our leases that require our consent to
certain tenant activities or require the tenant to satisfy certain
operating tests. These provisions include, for example, operational and
financial covenants of the tenant, prohibitions on a change in control
of the tenant and indemnification from the tenant against environmental
and other contingent liabilities. Including these provisions in its
leases enables WPC to protect its investment from changes in the
operating and financial characteristics of a tenant that may impact its
ability to satisfy its obligations to WPC or could reduce the value of
our Properties.

Diversification. We try to diversify our portfolio of properties to
avoid dependence on any one particular tenant, type of facility,
geographic location and tenant industry. By diversifying our portfolio,
we reduce the adverse effect on WPC of a single underperforming
investment or a downturn in any particular industry or geographic
location.

WPC employs a variety of other strategies and practices in connection with the
acquisitions it makes on its own behalf and on behalf of the REITs. These
strategies include attempting to obtain equity enhancements in connection with
transactions.

Typically, these equity enhancements involve warrants to purchase stock of the
tenant to which the property is leased or the stock of the parent of the tenant.
In certain instances, WPC grants to the tenant a right to purchase the property
leased by the tenant, but generally the option purchase price will be not less
than the fair market value of the property. Our practices include performing
evaluations of the physical condition of properties and performing environmental
surveys in an attempt to determine potential environmental liabilities
associated with a property prior to its acquisition.

As a transaction is structured, it is evaluated by the Chairman of the
Investment Committee with respect to the potential tenant's credit, business
prospects, position within its industry and other characteristics important to
the long-term value of the property and the capability of the tenant to meet its
lease obligations. Before a property is acquired, the transaction is reviewed by
the Investment Committee to ensure that it satisfies WPC's investment criteria.
Aspects of the transaction that are typically reviewed by the Investment
Committee include the expected financial returns, the creditworthiness of the
tenant, the real estate characteristics and the lease terms.



-4-
6


The Investment Committee is not directly involved in originating or negotiating
potential acquisitions, but instead functions as a separate and final step in
the acquisition process. WPC places special emphasis on having experienced
individuals serve on its Investment Committee and does not invest in a
transaction unless it is approved by the Investment Committee.

We believe that the Investment Committee review process gives us a unique,
competitive advantage over other unaffiliated net lease companies because of the
substantial experience and perspective that the Investment Committee has in
evaluating the blend of corporate credit, real estate and lease terms that
combine to make an acceptable risk.

The following people serve on the Investment Committee:

- George E. Stoddard, Chairman, was formerly responsible for the
direct corporate investments of The Equitable Life Assurance
Society of the United States and has been involved with the
CPA(R) Programs for over 20 years.

- Frank J. Hoenemeyer, Vice Chairman, was formerly Vice Chairman,
Director and Chief Investment Officer of The Prudential
Insurance Company of America. As Chief Investment Officer, Mr.
Hoenemeyer was responsible for all of Prudential's investments,
including stocks, bonds, private placements, real estate and
mortgages.

- Nathaniel S. Coolidge previously served as Senior Vice President
- Head of Bond & Corporate Finance Department of the John
Hancock Mutual Life Insurance Company. His responsibilities
included overseeing $21 billion of fixed income investments for
Hancock, its affiliates and outside clients.

- Lawrence R. Klein is Benjamin Franklin Professor of Economics
Emeritus at the University of Pennsylvania and its Wharton
School. Dr. Klein has been awarded the Alfred Nobel Memorial
Prize in Economic Sciences and currently advises various
governments and government agencies.

ASSET MANAGEMENT

WPC believes that effective management of net lease assets is essential to
maintain and enhance property values. Important aspects of asset management
include restructuring transactions to meet the evolving needs of current
tenants, re-leasing properties, refinancing debt, selling properties and
knowledge of the bankruptcy process.

WPC monitors, on an ongoing basis, compliance by tenants with their lease
obligations and other factors that could affect the financial performance of any
of its Properties. Monitoring involves receiving assurances that each tenant has
paid real estate taxes, assessments and other expenses relating to the
Properties it occupies and confirming that appropriate insurance coverage is
being maintained by the tenant. WPC reviews financial statements of its tenants
and undertakes regular physical inspections of the condition and maintenance of
its Properties. Additionally, WPC periodically analyzes each tenant's financial
condition, the industry in which each tenant operates and each tenant's relative
strength in its industry.

COMPETITION

WPC faces competition for the acquisition of office and industrial properties in
general, and such properties net leased to major corporations in particular,
from insurance companies, credit companies, pension funds, private individuals,
investment companies and unaffiliated real estate investment trusts. WPC also
faces competition from institutions that provide or arrange for other types of
commercial financing through private or public offerings of equity or debt or
traditional bank financings. WPC believes its management's experience in real
estate, credit underwriting and transaction structuring will allow WPC to
compete effectively for office and industrial properties on its own behalf and
on behalf of its managed REITs.

ENVIRONMENTAL MATTERS

Under various federal, state and local environmental laws, regulations and
ordinances, current or former owners of real estate, as well as other parties,
may be required to investigate and clean up hazardous or toxic chemicals,
substances or waste or petroleum product or waste, releases on, under, in or
from a property. These parties may be held liable to governmental entities or to
third parties for specified damages and for investigation and cleanup costs
incurred by these parties in connection with the release or threatened release
of hazardous materials. These laws typically impose responsibility and liability
without regard to whether the owner knew of or was responsible for the presence
of hazardous materials, and the liability under these laws has been interpreted
to be joint and several under some circumstances. WPC's leases often provide
that the tenant is responsible for all environmental liability and for
compliance with environmental regulations relating to the tenant's operations.

WPC typically undertakes an investigation of potential environmental risks when
evaluating an acquisition. Phase I environmental assessments are performed by
independent environmental consulting and engineering firms for all properties
acquired by WPC. Where warranted, Phase II environmental assessments are
performed. Phase I assessments do not involve subsurface testing, whereas Phase
II assessments involve some degree of soil and/or groundwater testing. WPC may


-5-
7


acquire a property which is known to have had a release of hazardous materials
in the past, subject to a determination of the level of risk and potential cost
of remediation. WPC normally requires property sellers to indemnify it fully
against any environmental problem existing as of the date of purchase.
Additionally, WPC often structures its leases to require the tenant to assume
most or all responsibility for compliance with the environmental provisions of
the lease or environmental remediation relating to the tenant's operations and
to provide that non-compliance with environmental laws is a lease default. In
some cases, WPC may also require a cash reserve, a letter of credit or a
guarantee from the tenant, the tenant's parent company or a third party to
assure lease compliance and funding of remediation. The value of any of these
protections depends on the amount of the collateral and/or financial strength of
the entity providing the protection. Such a contractual arrangement does not
eliminate WPC's statutory liability or preclude claims against WPC by
governmental authorities or persons who are not a party to the arrangement.
Contractual arrangements in WPC's leases may provide a basis for WPC to recover
from the tenant damages or costs for which it has been found liable.

Some of the properties are located in urban and industrial areas where fill or
current or historic industrial uses of the areas may have caused site
contamination at the properties. In addition, WPC is aware of environmental
conditions at certain of the properties that require some degree of remediation.
All such environmental conditions are primarily the responsibility of the
respective tenants under their leases. WPC and its consultants estimate that the
majority of the aggregate cost of addressing environmental conditions known to
require remediation at the properties is covered by existing letters of credit
and corporate guarantees. WPC believes that its tenants are taking or will soon
be taking all required remedial action with respect to any material
environmental conditions at the properties. However, WPC could be responsible
for some or all of these costs if one or more of the tenants fails to perform
its obligations or to indemnify WPC. Furthermore, no assurance can be given that
the environmental assessments that have been conducted at the properties
disclosed all environmental liabilities, that any prior owner did not create a
material environmental condition not known to the Company, or that a material
condition does not otherwise exist as to any of the properties.

OPERATING SEGMENTS

WPC operates in two operating segments, real estate operations, with investments
in the United States and Europe, and advisory operations. For the year ended
December 31, 2000, no lessee represented 10% or more of the total operating
revenue of WPC.

FACTORS AFFECTING FUTURE OPERATING RESULTS

The provisions of the Private Securities Litigation Reform Act of 1995 (the
"Act") became effective in December 1995. The Act provides a "safe harbor" for
companies which make forward-looking statements providing prospective
information. The "safe harbor" under the Act relates to protection for companies
with respect to litigation filed on the basis of such forward-looking
statements.

WPC wishes to take advantage of the "safe harbor" provisions of the Act and is
therefore including this section in its Annual Report on Form 10-K. The
statements contained in this Annual Report, if not historical, are
forward-looking statements and involve risks and uncertainties which are
described below that could cause actual results to differ materially from the
results, financial or otherwise, or other expectations described in such
forward-looking statements. These statements are identified with the words
"anticipated," "expected," "intends," "seeks" or "plans" or words of similar
meaning. Therefore, forward-looking statements should not be relied upon as a
prediction of actual future results or occurrences.

WPC's future results may be affected by certain risks and uncertainties
including the following:

Single tenant leases increase our exposure in the event of a failure of
tenant.

We focus our acquisition activities on net leased real properties or
interests therein. Due to the fact that our net leased real properties
are leased to single tenants, the financial failure of or other default
by a tenant resulting in the termination of a lease is likely to cause a
reduction in the operating cash flow of WPC and might decrease the value
of the property leased to such tenant.

We depend on major tenants.

Revenues from several of our tenants and/or their guarantors constitute
a significant percentage of our consolidated rental revenues. Our five
largest tenants/guarantors, which occupy 13 properties, represent 25% of
annualized revenues. The default, financial distress or bankruptcy of
any of the tenants of such Properties could cause interruptions in the
receipt of lease revenues from such tenants and/or result in vacancies
in the respective Properties, which would reduce our revenues until the
affected property is re-let, and could decrease the ultimate sale value
of each such property.



-6-
8


We can borrow a significant amount of funds.

We have incurred, and may continue to incur, indebtedness (secured and
unsecured) in furtherance of our activities. Neither the Operating
Agreement nor any policy statement formally adopted by the Board of
Directors limits either the total amount of indebtedness or the
specified percentage of indebtedness (based upon the total market
capitalization of WPC) which may be incurred. Accordingly, we could
become more highly leveraged, resulting in increased risk of default on
our obligations and in an increase in debt service requirements which
could adversely affect our financial condition and results of operations
and our ability to pay distributions. Our current unsecured revolving
credit facility with Chase Manhattan Bank, as agent, contains various
covenants which limit the amount of secured and unsecured indebtedness
we may incur.

We may not be able to refinance balloon payments on our mortgage debts.

A significant number of our properties are subject to mortgages with
balloon payments. Scheduled balloon payments for the next five years are
as follows:

<TABLE>
<S> <C>
2001 - $13 million;
2002 - $2.5 million;
2003 - $3 million;
2004 - $20 million; and
2005 - $0 million.
</TABLE>

Our credit facility has been extended through March 2004. As of December
31, 2000, the Company had $94,000,000 drawn from the line of credit. An
additional $16,000 was drawn from the line of credit through March 24,
2001. Our ability to make such balloon payments will depend upon our
ability either to refinance the obligation when due, invest additional
equity in the property or to sell the related property. Our ability to
accomplish these goals will be affected by various factors existing at
the relevant time, such as the state of the national and regional
economies, local real estate conditions, available mortgage rates, our
equity in the mortgaged properties, our financial condition, the
operating history of the mortgaged properties and tax laws.

We may be unable to renew leases or re-let vacated spaces.

We will be subject to the risks that, upon expiration of leases, the
premises may not be re-let or the terms of re-letting (including the
cost of concessions to tenants) may be less favorable than current lease
terms. If we are unable to re-let promptly all or a substantial portion
of our properties or if the rental rates upon such re-letting were
significantly lower than current rates, our net income and ability to
make expected distributions to our shareholders would be adversely
affected. There can be no assurance that we will be able to retain
tenants in any of our properties upon the expiration of their leases.
Our scheduled lease expirations, as a percentage of annualized revenues
for the next five years, are as follows:

<TABLE>
<S> <C>
2001 - 3%
2002 - 1%
2003 - 3%
2004 - 5%
2005 - 3%
</TABLE>

We are subject to possible liabilities relating to environmental
matters.

We own industrial and commercial properties and are subject to the risk
of liabilities under federal, state and local environmental laws. Some
of these laws could impose the following on WPC:

- Responsibility and liability for the cost of
investigation and removal or remediation of hazardous
substances released on our property, generally without
regard to our knowledge or responsibility of the
presence of the contaminants;

- Liability for the costs of investigation and removal or
remediation of hazardous substances at disposal
facilities for persons who arrange for the disposal or
treatment of such substances; and

- Potential liability for common law claims by third
parties based on damages and costs of environmental
contaminants.

We may be unable to make acquisitions on an advantageous basis.

A significant element of our business strategy is the enhancement of our
portfolio through acquisitions of additional properties. The
consummation of any future acquisition will be subject to satisfactory
completion of our extensive analysis and due diligence review and to the
negotiation of definitive documentation. There can be no assurance that
we will be able to identify and acquire additional properties or that we
will be able to finance acquisitions in the future. In addition, there
can be no assurance that any such acquisition, if consummated, will be


-7-
9
profitable for us. If we are unable to consummate the acquisition of
additional properties in the future, there can be no assurance that we
will be able to increase the cash available for distribution to our
shareholders.

We may suffer uninsured losses.

There are certain types of losses (such as due to wars or some natural
disasters) that generally are not insured because they are either
uninsurable or not economically insurable. Should an uninsured loss or a
loss in excess of the limits of our insurance occur, we could lose
capital invested in a property, as well as the anticipated future
revenues from a property, while remaining obligated for any mortgage
indebtedness or other financial obligations related to the property. Any
such loss would adversely affect our financial condition.

Changes in market interest rates could cause our stock price to go down.

The trading prices of equity securities issued by real estate companies
have historically been affected by changes in broader market interest
rates, with increases in interest rates resulting in decreases in
trading prices, and decreases in interest rates resulting in increases
in such trading prices. An increase in market interest rates could
therefore adversely affect the trading prices of any equity securities
issued by us.

We face intense competition.

The real estate industry is highly competitive. Our principal
competitors include national REITs, many of which are substantially
larger and have substantially greater financial resources than us.

The value of our real estate is subject to fluctuation.

We are subject to all of the general risks associated with the ownership
of real estate. In particular, we face the risk that rental revenue from
the properties will be insufficient to cover all corporate operating
expenses and debt service payments on indebtedness we incur. Additional
real estate ownership risks include:

- Adverse changes in general or local economic conditions,

- Changes in supply of or demand for similar or competing
properties,

- Changes in interest rates and operating expenses,

- Competition for tenants,

- Changes in market rental rates,

- Inability to lease properties upon termination of
existing leases,

- Renewal of leases at lower rental rates,

- Inability to collect rents from tenants due to financial
hardship, including bankruptcy,

- Changes in tax, real estate, zoning and environmental
laws that may have an adverse impact upon the value of
real estate,

- Uninsured property liability, property damage or
casualty losses,

- Unexpected expenditures for capital improvements or to
bring properties into compliance with applicable
federal, state and local laws, and

- Acts of God and other factors beyond the control of our
management.

We depend on key personnel for our future success.

We depend on the efforts of the executive officers and key employees.
The loss of the services of these executive officers and key employees
could have a material adverse effect on our operations.

The investment advisory business presents different risks.

The merger exposes WPC to risks of the real estate management business
to which it has not historically been exposed. These risks include the
following:

- More volatility in WPC's earnings may occur because
revenue from the real estate management business has
been traditionally more volatile than revenue from
ownership of real estate subject to triple net leases
and

- The growth in revenue from the management business is
dependent in part on future capital raising in existing
or future managed entities, which is subject to
uncertainty and is subject to capital market and real
estate market conditions.

-8-
10


Future sales of our stock by shareholders of WPC may adversely affect
the market price of our stock.

Sales of a substantial number of shares by shareholders of WPC, or the
perception that these sales could occur, could adversely affect
prevailing market prices for the shares. These sales also might make it
more difficult for WPC to sell equity securities in the future at a time
and price it deems appropriate. WPC has issued 8,000,000 shares to the
shareholders of Carey Management and may issue up to an additional
2,000,000 to them upon the satisfaction of performance targets. In
addition, directors and officers of WPC own or have the right to acquire
up to an additional approximately 3,275,000 shares.

The revenue streams from the investment advisory agreements are subject
to limitation or cancellation.

The agreements under which WPC provides investment advisory services may
generally be terminated by each CPA(R) REIT upon 60 days notice, with or
without cause. In addition, the fees payable under each agreement are
subject to a variable annual cap based on a formula tied to the assets
and income of that CPA(R) REIT. This cap may limit the growth of the
management fees. There can be no assurance that these agreements will
not be terminated or that WPC's income will not be limited by the cap on
fees payable under the agreements. A cap on the fees could have a
material adverse effect on our business, results of operations and
financial condition.

The officers and directors of W.P. Carey & Co. LLC may exercise
significant influence.

WPC's business, results of operations or financial condition could be
materially adversely affected if any of these outcomes were to occur.

The risk factors may have affected, and in the future could affect, our actual
operating and financial results and could cause such results to differ
materially from those in any forward-looking statements. You should not consider
this list exhaustive. New risk factors emerge periodically, and we cannot
completely assure you that the factors we describe above list all material risks
to WPC at any specific point in time. We have disclosed many of the important
risk factors discussed above in our previous filings with the Securities and
Exchange Commission.



-9-
11


Item 2. Properties.

Set forth below is certain information relating to the Company's properties
owned as of December 31, 2000:

<TABLE>
<CAPTION>
RENT PER SHARE OF
LEASE OBLIGOR/ SQUARE SQUARE CURRENT ANNUAL INCREASE LEASE MAXIMUM
LOCATION FOOTAGE FOOT RENTS(a) FACTOR TERM TERM
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
DR PEPPER BOTTLING COMPANY OF TEXAS
Irving and Houston, Texas 721,947 5.98 4,318,931 CPI Jun. 2014 Jun. 2014

DETROIT DIESEL CORPORATION(b)
Detroit, MI 2,730,750 1.45 3,957,524 PPI Jun. 2010 Jun. 2030

GIBSON GREETINGS, INC
Berea, KY and Cincinnati, OH 1,194,840 3.11 3,720,000 Stated Nov. 2013 Nov. 2023

AMERICA WEST HOLDINGS CORPORATION(b,d)
Tempe, AZ 218,000 15.61 3,404,000 CPI Nov. 2019 Nov. 2029

LIVHO, INC
Livonia, MI 158,000 19.08 3,014,545 Stated Dec. 2008 Dec. 2028

FEDERAL EXPRESS CORPORATION(e)
College Station, TX 12,080 5.38 65,000 Market Feb. 2002 Feb. 2009
Colliersville, TN 390,380 16.30 2,572,038 CPI Nov. 2019 Nov. 2029
Corpus Christi, TX 30,212 6.29 189,986 Market May 1999 May 2001
--------- ---------
Total: 432,672 2,827,024

ORBITAL SCIENCES CORPORATION(b)
Chandler, AZ 280,000 9.48 2,655,320 CPI Sep. 2009 Sep. 2029

THERMADYNE HOLDINGS CORP
Industry, CA 325,800 7.75 2,525,163 CPI Feb. 2010 Feb. 2035

FURON COMPANY(b)
New Haven, CT; Mickleton, NJ;
Aurora (2) and Mantua, OH;
Bristol, RI 627,290 3.85 2,414,800 PPI Jul. 2012 Jul. 2037

QUEBECOR PRINTING INC.(b)
Doraville, GA 432,559 3.30 1,428,094 CPI Dec. 2009 Dec. 2034
Olive Branch, MS 270,500 3.60 973,255 CPI Jun. 2008 Jun. 2033
--------- ---------
Total: 703,059 2,401,349

AUTOZONE, INC.(b,g)
31 Locations :
NC, TX, AL, GA, IL, LA, MO 185,990 7.11 1,321,567 % Sales Jan. 2011 Feb. 2026
11 Locations:
FL, GA, NM, SC, TX 54,000 9.64 520,391 % Sales Aug. 2013 Aug. 2038
12 Locations :
FL, LA, MO, NC, TN 64,965 5.71 370,636 % Sales Aug. 2012 Aug. 2037
--------- ---------
Total: 304,955 2,212,594

THE GAP, INC.(b)
Erlanger, KY (2) 753,750 2.93 2,205,385 CPI Feb. 2003 Feb. 2043
</TABLE>



-10-
12


<TABLE>
<CAPTION>
RENT PER SHARE OF
LEASE OBLIGOR/ SQUARE SQUARE CURRENT ANNUAL INCREASE LEASE MAXIMUM
LOCATION FOOTAGE FOOT RENTS(a) FACTOR TERM TERM
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
SYBRON INTERNATIONAL CORPORATION
Dubuque, IA; Portsmouth, NH
and Rochester, NY 494,100 4.38 2,163,816 CPI Dec. 2013 Dec. 2038

CHECKFREE HOLDINGS, INC.(o)
Norcross, GA 278,709 23.17 2,068,707 CPI Dec. 2015 Dec. 2015

UNISOURCE WORLDWIDE, INC
Anchorage, AK 44,712 7.34 328,360 Stated Dec. 2009 Dec. 2029
Commerce, CA(b) 411,579 3.46 1,422,080 Stated Apr. 2010 Apr. 2030
--------- ---------
Total: 456,291 1,750,440

INFORMATION RESOURCES, INC.(f)
Chicago, IL 252,000 19.57 1,643,604 CPI Oct. 2005 Oct. 2015

AP PARTS INTERNATIONAL, INC
Toledo, OH 1,132,566 1.43 1,617,251 CPI Dec. 2007 Dec. 2022

RED BANK DISTRIBUTION, INC.(b)
Cincinnati, OH 589,150 2.68 1,579,212 CPI Jul. 2015 Jul. 2035

BRODART COMPANY(b)
Williamsport, PA (2) 521,231 2.91 1,519,253 CPI Jun. 2008 Jun. 2028

CSS INDUSTRIES, INC
Memphis, TN 1,006,566 1.49 1,500,000 CPI Dec. 2005 Dec. 2015

PEERLESS CHAIN COMPANY
Winona, MN 357,760 4.09 1,463,425 CPI Jun. 2011 Jun. 2026

COMARK, INC 36,967 7.55 278,949 Stated May 2001 May 2001
GENERAL SERVICES ADMINISTRATION 3,410 17.60 60,025 Stated Apr. 2006 Apr. 2006
UNITED STATES POSTAL SERVICE 116,000 9.40 1,089,982 Stated Apr. 2006 Apr. 2006
--------- ---------
Total for property in
Bloomingdale, IL: 156,377 1,428,955

LOCKHEED MARTIN CORPORATION
Glen Burnie, MD 45,804 7.53 345,000 Stated Apr. 2001 Apr. 2021
King of Prussia, PA 88,578 11.00 974,358 Market Jul. 2003 Jul. 2008
--------- ---------
Total: 134,382 1,319,358

SYBRON DENTAL SPECIALTIES, INC
Glendora, CA and Romulus, MI 245,000 5.97 1,463,096 CPI Dec. 2018 Dec. 2043


EAGLE HARDWARE & GARDEN, INC.(b,g)
Bellevue, WA 154,880 7.73 1,197,726 CPI & % Sales Sep. 2001 Sep. 2001

DUFF-NORTON COMPANY, INC
Forrest City, AR 265,000 4.39 1,164,280 CPI Dec. 2012 Dec. 2032

SPRINT SPECTRUM L.P.
Albuquerque, NM 94,731 12.19 1,154,331 CPI Sep. 2008 Sep. 2018
</TABLE>



-11-
13


<TABLE>
<CAPTION>
RENT PER SHARE OF
LEASE OBLIGOR/ SQUARE SQUARE CURRENT ANNUAL INCREASE LEASE MAXIMUM
LOCATION FOOTAGE FOOT RENTS(a) FACTOR TERM TERM
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
BELL SOUTH TELECOMMUNICATIONS, INC.(b)
Lafayette Parish, LA 66,846 16.40 1,096,170 Stated Dec. 2001 Dec. 2039

CENDANT OPERATION, INC.(b)
Moorestown, NJ 74,066 14.06 1,041,696 Stated Jun. 2004 Jun. 2004

JOHNSON ENGINEERING CORPORATION(b) 48,214 9.89 476,964 Stated Jun. 2003 Jun. 2003
LOCKHEED MARTIN SERVICES GROUP(b) 60,364 9.30 561,264 Stated Jul. 2004 Jul. 2004
--------- ---------
Total for property in
Houston, TX: 108,578 1,038,228

BOUYGUES TELECOM, SA(b)
Tours, France 105,055 9.57 1,005,356(h) INSEE(i) Sep. 2009 Sep. 2012

AMS HOLDING GROUP 52,261 14.64 765,101 None Dec. 2004 Dec. 2009
TEXAS DIGITAL SYSTEMS, INC 36,291 5.37 194,820 None Aug. 2002 Aug. 2002
--------- ---------
Total for property in
College Station, TX: 88,552 959,921

ANTHONY'S MANUFACTURING COMPANY, INC
San Fernando, CA 182,845 5.17 945,444 CPI May 2007 May 2012

UNITED STATIONERS SUPPLY COMPANY
New Orleans, LA; Memphis, TN
and San Antonio, TX 197,321 4.64 915,834 CPI Mar. 2010 Mar. 2030

WAL-MART STORES, INC.(b)
West Mifflin, PA 118,125 7.54 891,129 CPI Jan. 2007 Jan. 2037

PRE FINISH METALS INCORPORATED
Walbridge, OH 313,704 2.64 828,506 CPI Jun. 2003 Jun. 2028

IMO INDUSTRIES, INC.(b)
Garland, TX 150,203 5.48 822,750 Stated Sep. 2001 Sep. 2001

ALPENA HOLIDAY INN(b)
Alpena, MI 96,333 791,411(c) Dec. 2009

NV RYAN, INC
Thurmont, MD and
Farmington, NY 179,741 4.30 773,370 CPI Mar. 2014 Mar. 2030

WINN-DIXIE STORES, INC.(g)
Bay Minette, AL 34,887 3.68 128,470 % Sales Jun. 2007 Jun. 2037
Brewton, AL 30,625 4.39 134,500 % Sales Oct. 2010 Oct. 2030
Leeds, AL 25,600 5.65 144,713 % Sales Mar. 2004 Mar. 2034
Montgomery, AL 32,690 5.86 191,534 % Sales Mar. 2008 Mar. 2038
Panama City, FL 34,710 4.91 170,399 % Sales Mar. 2008 Mar. 2038
--------- ---------
Total: 158,512 769,616

AT&T CORPORATION
Bridgeton, MO 82,810 9.15 757,846 Stated Jun. 2011 Jun. 2021
</TABLE>




-12-
14
<TABLE>
<CAPTION>
LEASE OBLIGOR/ RENT PER SHARE OF CURRENT INCREASE
LOCATION SQUARE FOOTAGE SQUARE FOOT ANNUAL RENTS(a) FACTOR
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
LOCKHEED MARTIN CORPORATION 66,000 7.38 486,960 Stated
MERCHANTS HOME DELIVERY, INC. 22,716 11.37 258,312 Stated
------ -------
Total for property in
Oxnard, CA: 88,716 745,272

PANTIN, FRANCE - MULTI-TENANT (b) 51,714 18.22 706,509(j) INSEE(i)

HARCOURT GENERAL, INC.(b,g)
Canton, MI 29,818 7.84 233,750 % Sales
Burnsville, MN 31,837 14.68 467,500 % Sales
------ -------
Total: 61,655 701,250

PILLOWTEX CORPORATION
Salisbury, NC 288,000 2.40 691,200 Stated

DATCON INSTRUMENT COMPANY
Lancaster, PA 70,712 9.60 679,083 CPI

HIGH VOLTAGE ENGINEERING CORP.
Sterling, MA 70,000 9.28 649,555 CPI

EXIDE ELECTRONICS CORPORATION
Raleigh, NC 27,770 23.22 644,937 CPI

MOTOROLA, INC.(p)
Urbana, IL 46,350 12.94 600,000 None

WESTERN UNION FINANCIAL SERVICES, INC.
Bridgeton, MO 78,080 7.34 573,221 Stated

EXCEL COMMUNICATIONS, INC.
Reno, NV 53,158 10.02 532,800 Stated

TITAN CORPORATION(k)
San Diego, CA 166,403 16.43 506,783 CPI

UNITED SPACE ALLIANCE LLC(b)
Webster, TX 88,200 5.73 505,020 Stated

DS GROUP LIMITED
Goshen, IN 54,270 9.22 500,212 CPI

WOZNIAK INDUSTRIES, INC.
Schiller Park, IL 84,197 5.91 497,400 Stated

JET EQUIPMENT AND TOOLS, INC.
McMinnville, TN(s) 276,991 1.75 485,004 None

B&G CONTRACT PACKAGING, INC. 80,000 2.25 179,966 Stated
VITAL RECORDS COMPANY OF ARKANSAS, INC. 80,000 3.40 272,000 Stated
------- -------
Total for property in
Maumelle, AR: 160,000 451,966

<CAPTION>
LEASE OBLIGOR/
LOCATION LEASE TERM MAXIMUM TERM
- -------------------------------------------------------------------------------
<S> <C> <C>
LOCKHEED MARTIN CORPORATION Aug. 2001 Aug. 2002
MERCHANTS HOME DELIVERY, INC. Jan. 2004 Jan. 2014

Total for property in
Oxnard, CA:

PANTIN, FRANCE - MULTI-TENANT (b)

HARCOURT GENERAL, INC.(b,g)
Canton, MI Jul. 2005 Jul. 2030
Burnsville, MN Jul. 2006 Jul. 2031

Total:

PILLOWTEX CORPORATION
Salisbury, NC Apr. 2005 Apr. 2009

DATCON INSTRUMENT COMPANY
Lancaster, PA Nov. 2013 Nov. 2030

HIGH VOLTAGE ENGINEERING CORP.
Sterling, MA Nov. 2013 Nov. 2030

EXIDE ELECTRONICS CORPORATION
Raleigh, NC Jul. 2006 Jul. 2006

MOTOROLA, INC.(p)
Urbana, IL Monthly Renewals

WESTERN UNION FINANCIAL SERVICES, INC.
Bridgeton, MO Nov. 2001 Nov. 2011

EXCEL COMMUNICATIONS, INC.
Reno, NV Dec. 2006 Dec. 2020

TITAN CORPORATION(k)
San Diego, CA Jul. 2007 Jul. 2023

UNITED SPACE ALLIANCE LLC(b)
Webster, TX Sep. 2006 Sep. 2006

DS GROUP LIMITED
Goshen, IN Feb. 2010 Feb. 2035

WOZNIAK INDUSTRIES, INC.
Schiller Park, IL Aug. 2005 Dec. 2023

JET EQUIPMENT AND TOOLS, INC.
McMinnville, TN(s) Monthly Renewals

B&G CONTRACT PACKAGING, INC. Dec. 2001 Dec. 2003
VITAL RECORDS COMPANY OF ARKANSAS, INC. Jul. 2010 Jul. 2020

Total for property in
Maumelle, AR:
</TABLE>
-13-
15

<TABLE>
<CAPTION>
LEASE OBLIGOR/ RENT PER SHARE OF CURRENT INCREASE
LOCATION SQUARE FOOTAGE SQUARE FOOT ANNUAL RENTS(a) FACTOR
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
PETOSKEY HOLIDAY INN(b)
Petoskey, MI 83,462 446,985(c)

CSK AUTO, INC.(q)
Apache Junction, AZ 5,055 9.76 49,348 CPI
Casa Grande, AZ 11,588 5.57 64,590 CPI
Glendale, AZ 3,406 19.59 66,720 CPI
Mesa, AZ 3,401 20.08 68,304 CPI
Scottsdale, AZ 8,000 16.89 135,100 CPI
Denver, CO 8,129 7.25 58,910 CPI
------ -------
Total: 39,579 442,972

CHILDTIME CHILDCARE, INC.(b,l)
12 Locations: AZ, CA, MI, TX 83,694 15.45 439,008 CPI

YALE SECURITY INC.
Lemont, IL 130,000 3.07 399,000 Stated

PENN CRUSHER CORPORATION
Cuyahoga Falls, OH and Broomall, PA 103,255 3.65 377,234 Market

TELLIT ASSURANCES(b)
Rouen, France 27,593 16.58 343,113(j) INSEE(i)

SOCIETE DE TRAITEMENTS(b) 69,470 183,320(m) INSEE(i)
GIST-BROCADES FRANCE S. A.(b) 37,337 159,509(m) INSEE(i)
------- -------
Total for property in
Indre et Loire, France: 106,807 342,829(m)

VARIOUS TENANTS(b)
Broomfield, CO 101,100 3.24 327,226 CPI

ADAPTIVE CONTROLS, INC. 18,058 5.97 107,880 Stated
ADPLEX, INC. 13,698 6.74 92,280 Stated
CUSTOM TRAINING GROUP, INC. 7,248 7.80 56,520 Stated
WORK READY, INC. 7,306 8.52 62,220 Stated
------ -------
Total for property in
Houston, TX: 46,310 318,900

BELL SOUTH ENTERTAINMENT, INC.
Ft. Lauderdale, FL 80,540 3.84 309,000 CPI

OLMSTEAD KIRK PAPER COMPANY 5,760 6.25 36,000 Stated
PETROCON ENGINEERING, INC. 48,700 5.46 265,740 Stated
------ -------
Total for property in
Beaumont, TX: 54,460 301,740

BLUE TOOL, INC.
Frankenmuth, MI(s) 132,400 2.27 300,000 None

BIKE BARN HOLDING COMPANY, INC. 6,216 10.42 64,800 Stated
SEARS ROEBUCK AND CO. 21,069 10.60 223,331 Stated
------ -------
Total for property in
Houston, TX(b): 27,285 288,131

<CAPTION>
LEASE OBLIGOR/
LOCATION LEASE TERM MAXIMUM TERM
- -------------------------------------------------------------------------------
<S> <C> <C>
PETOSKEY HOLIDAY INN(b)
Petoskey, MI Dec. 2009

CSK AUTO, INC.(q)
Apache Junction, AZ Jan. 2002 Jan. 2022
Casa Grande, AZ Jan. 2002 Jan. 2022
Glendale, AZ Jan. 2002 Jan. 2022
Mesa, AZ Jan. 2002 Jan. 2022
Scottsdale, AZ Jan. 2002 Jan. 2022
Denver, CO Jan. 2008 Jan. 2038

Total:

CHILDTIME CHILDCARE, INC.(b,l)
12 Locations: AZ, CA, MI, TX Jan. 2016 Jan. 2041

YALE SECURITY INC.
Lemont, IL Apr. 2011 Apr. 2011

PENN CRUSHER CORPORATION
Cuyahoga Falls, OH and Broomall, PA Jan. 2005 Jan. 2020

TELLIT ASSURANCES(b)
Rouen, France Aug. 2004 Aug. 2009

SOCIETE DE TRAITEMENTS(b) Jun. 2005 Jun. 2008
GIST-BROCADES FRANCE S. A.(b) Jun. 2005 Jun. 2008

Total for property in
Indre et Loire, France:

VARIOUS TENANTS(b)
Broomfield, CO Dec. 2001 Dec. 2001

ADAPTIVE CONTROLS, INC. Nov. 2001 Nov. 2001
ADPLEX, INC. May 2001 May 2001
CUSTOM TRAINING GROUP, INC. Apr. 2003 Apr. 2003
WORK READY, INC. Aug. 2001 Aug. 2001

Total for property in
Houston, TX:

BELL SOUTH ENTERTAINMENT, INC.
Ft. Lauderdale, FL Jul. 2006 Jul. 2009

OLMSTEAD KIRK PAPER COMPANY Jan. 2003 Jan. 2003
PETROCON ENGINEERING, INC. Jan. 2001 Jan. 2001

Total for property in
Beaumont, TX:

BLUE TOOL, INC.
Frankenmuth, MI(s) Monthly Renewals

BIKE BARN HOLDING COMPANY, INC. Aug. 2005 Aug. 2005
SEARS ROEBUCK AND CO. Sep. 2005 Sep. 2005

Total for property in
Houston, TX(b):
</TABLE>

-14-
16

<TABLE>
<CAPTION>
LEASE OBLIGOR/ RENT PER SHARE OF CURRENT INCREASE
LOCATION SQUARE FOOTAGE SQUARE FOOT ANNUAL RENTS(a) FACTOR
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
THE ROOF CENTERS, INC.
Manassas, VA 60,446 4.31 260,749 Stated

VERIZON NETWORKS
Milton, VT 30,624 7.54 231,000 Stated

DRASS(b)
Rouen, France 25,228 9.03 225,574(n) INSEE(i)

NORTHERN TUBE, INC.
Pinconning, MI 220,588 1.02 225,000 CPI

HONEYWELL, INC. 119,320 2.81 335,484 Stated
CONTINENTAL AIRLINES, INC. 25,125 5.67 142,560 Stated
------- -------
Total for property in
Houston, TX(b): 144,445 478,044

PENBERTHY PRODUCTS, INC.
Prophetstown, IL 161,878 1.29 209,507 CPI

DESIGNER ENSEMBLES, INC.
Travelers Rest, SC 85,959 2.38 204,582 None

ROCHESTER BUTTON COMPANY
South Boston and Kenbridge, VA 81,387 2.21 180,000 None

PEPSI-COLA METROPOLITAN BOTTLING COMPANY, INC.
Houston, TX 17,725 6.29 111,557 Stated

STAIR PANS OF AMERICA, INC.
Fredericksburg, VA 45,821 2.06 94,300 Stated

LOCKHEED MARTIN SERVICES GROUP(b)
Webster, TX 10,960 8.27 90,603 Stated

POPULAR STORES, INC. (b)
Scottsdale, AZ 11,800 6.57 77,500 %Sales

PENN VIRGINIA COAL COMPANY
Duffield, VA 12,804 5.78 73,999 CPI

EASTSIDE APPLIANCE, INC.
Canton, OH 4,800 15.00 72,000 None

CENTS STORES, INC.(q)
Mesa, AZ 11,039 5.04 55,620 None

THE CRAFTERS MALL, INC.
Glendale, AZ 11,760 4.08 47,968 None

KOBACKER STORES, INC.(q)
Tallmadge and Fremont, OH 8,000 4.74 37,958 None

<CAPTION>
LEASE OBLIGOR/
LOCATION LEASE TERM MAXIMUM TERM
- --------------------------------------------------------------------------------
<S> <C> <C>
THE ROOF CENTERS, INC.
Manassas, VA Mar. 2002 Jul. 2009

VERIZON NETWORKS
Milton, VT Feb. 2003 Feb. 2013

DRASS(b)
Rouen, France Oct. 2004 Oct. 2004

NORTHERN TUBE, INC.
Pinconning, MI Dec. 2007 Dec. 2022

HONEYWELL, INC. Sep. 2002 Sep. 2002
CONTINENTAL AIRLINES, INC. Jul. 2003 Jul. 2003

Total for property in
Houston, TX(b):

PENBERTHY PRODUCTS, INC.
Prophetstown, IL Apr. 2006 Apr. 2026

DESIGNER ENSEMBLES, INC.
Travelers Rest, SC Monthly Renewals

ROCHESTER BUTTON COMPANY
South Boston and Kenbridge, VA Dec. 2016 Dec. 2036

PEPSI-COLA METROPOLITAN BOTTLING COMPANY, INC.
Houston, TX Oct. 2004 Oct. 2004

STAIR PANS OF AMERICA, INC.
Fredericksburg, VA Jul. 2007 Jul. 2007

LOCKHEED MARTIN SERVICES GROUP(b)
Webster, TX Jul. 2002 Jul. 2002

POPULAR STORES, INC. (b)
Scottsdale, AZ Jul. 2005 Jul. 2010

PENN VIRGINIA COAL COMPANY
Duffield, VA Nov. 2004 Nov. 2004

EASTSIDE APPLIANCE, INC.
Canton, OH Oct. 2003 Oct. 2013

CENTS STORES, INC.(q)
Mesa, AZ Jan. 2003 Jan. 2003

THE CRAFTERS MALL, INC.
Glendale, AZ Quarterly Renewals

KOBACKER STORES, INC.(q)
Tallmadge and Fremont, OH Dec. 2006 Dec. 2036
</TABLE>

-15-
17

<TABLE>
<CAPTION>
LEASE OBLIGOR/ RENT PER SHARE OF CURRENT INCREASE
LOCATION SQUARE FOOTAGE SQUARE FOOT ANNUAL RENTS(a) FACTOR
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>

RECLAMATION FOODS, INC.
Apache Junction, AZ 9,945 2.55 25,400 CPI

CLEAR VISION CENTER(g)
New Orleans, LA 1,641 12.00 19,692 % Sales

SCALLON'S CARPET CASTLE, INC.
Casa Grande, AZ 3,134 5.90 18,480 Stated

C. PARKER & Y. SMITH
Greensboro, NC 1,700 5.44 9,240 None

CARE FREE HAIR DESIGN
Colville, WA 800 10.40 8,400 None

VACANT LAND
Broomfield, CO 11 acres

<CAPTION>
LEASE OBLIGOR/
LOCATION LEASE TERM MAXIMUM TERM
- -------------------------------------------------------------------------------
<S> <C> <C>

RECLAMATION FOODS, INC.
Apache Junction, AZ Jun. 2001 Jun. 2001

CLEAR VISION CENTER(g)
New Orleans, LA Oct. 2005 Oct. 2015

SCALLON'S CARPET CASTLE, INC.
Casa Grande, AZ Dec. 2001 Dec. 2001

C. PARKER & Y. SMITH
Greensboro, NC Oct. 2001 Oct. 2001

CARE FREE HAIR DESIGN
Colville, WA Monthly Renewals

VACANT LAND
Broomfield, CO
</TABLE>

(a) Share of Current Annual Rents is the product of the Square Footage, the Rent
per Square Foot, and any ownership interest percentage as noted below.

(b) These properties are encumbered by mortgage notes payable.

(c) The Company operates a hotel business at this property. Dollar amounts are
net operating income for 2000 for the hotel business.

(d) Current annual rent represents the 74.583% ownership interest in this
property.

(e) Current annual rent for the Colliersville, TN property represents the 40%
ownership interest in this property.

(f) Current annual rent represents the 33.33% ownership interest in this
property.

(g) Current annual rent does not include percentage of sales rent, payable under
the lease contract.

(h) Current annual rent represents the 95% ownership interest in this property.
Rents are collected in French Francs, conversion rate at December 31, 2000
used.

(i) INSEE construction index, an index published quarterly by the French
Government.

(j) Current annual rent represents the 75% ownership interest in this property.
Rents are collected in French Francs, conversion rate at December 31, 2000
used.

(k) Current annual rent represents the 18.54% ownership interest in this
property.

(l) Current annual rent represents the 33.93% ownership interest in this
property.

(m) Current annual rent represents the 80% ownership interest in this property
and rents are collected in French Francs, conversion rate at December 31,
2000 used.

(n) Current annual rent represents the 99% ownership interest in this property.
Rents are collected in French Francs, conversion rate at December 31, 2000
used

(o) Current annual rent represents the 50% ownership interest in this property.

(p) Tenant vacated property in January 2001.

(q) Property subsequently sold in 2001.

(r) Property is currently under development.

(s) Tenant currently occupies the space under a month-to-month license
agreement.

-16-
18

Item 3. Legal Proceedings.

As of the date hereof, the Company is not a party to any material pending legal
proceedings.

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

No matter was submitted during the fourth quarter of the year ended December 31,
2000 to a vote of security holders, through the solicitation of proxies or
otherwise.

PART II

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

Listed Shares are listed on the New York Stock Exchange. Trading commenced on
January 21, 1998.

As of December 31, 2000 there were 20,385 shareholders of record.

Dividend Policy

Quarterly cash dividends are usually declared in December, March, June
and September and paid in January, April, July and October. Quarterly
cash dividends paid in 2000 and 1999 are as follows:

Cash dividends declared per share:

<TABLE>
<CAPTION>
Quarter 2000 1999
------- ---- ----
<S> <C> <C>
1 $ .4225 $ .4175
2 .4225 .4175
3 .4225 .4175
4 .4225 .4175
------- -------
Total: $1.6900 $1.6700
======= =======
</TABLE>

Listed Shares

The high, low and closing prices on the New York Stock Exchange for a
Listed Share for each fiscal quarter of 2000 and 1999 were as follows
(in dollars):

<TABLE>
<CAPTION>
2000 High Low Close
---- ---- --- -----
<S> <C> <C> <C>
First Quarter $16.03 $14.39 $15.45
Second Quarter 17.02 15.51 15.60
Third Quarter 17.15 15.90 17.15
Fourth Quarter 18.10 16.11 18.10
</TABLE>

<TABLE>
<CAPTION>
1999 High Low Close
---- ---- --- -----
<S> <C> <C> <C>
First Quarter $17.88 $17.44 $17.69
Second Quarter 17.38 17.06 17.25
Third Quarter 20.00 17.38 20.00
Fourth Quarter 17.19 16.63 16.88
</TABLE>

-17-
19

Item 6. Selected Financial Data.

(in thousands, except per share data)

<TABLE>
<CAPTION>
The Company Consolidated
------------------------
Operating Data 2000 1999 1998
---- ---- ----
<S> <C> <C> <C>
Revenues $120,251 $ 88,506 $ 85,330

(Loss) income before extraordinary items (9,278) 34,039 39,085
Basic and diluted (loss) earnings per
Listed Share (.31) 1.33 1.55
Cash distributions (1) 49,957 42,525 30,820
Cash provided by operating activities 58,448 48,202 51,944
Cash provided by (used in) investing activities 40,958 (55,189) (71,525)
Cash (used in) provided by financing activities (91,498) 3,392 6,668
Cash dividends declared per share 1.69 1.67 1.65

Balance Sheet Data:

Real estate, net (2) $433,867 $501,350 $453,181
Net investment in direct financing leases 287,876 295,556 295,826
Total assets 904,242 856,259 813,264
Long-term obligations (3) 176,657 310,562 254,827

<CAPTION>
The Predecessor Combined
------------------------
Operating Data 1997 1996
---- ----

Revenues $96,271 $101,576

(Loss) income before extraordinary items 40,561 45,547
Basic and diluted (loss) earnings per
Listed Share
Cash distributions (1) 43,620 34,173
Cash provided by operating activities 51,641 53,317
Cash provided by (used in) investing activities (273) 19,545
Cash (used in) provided by financing activities (61,335) (72,020)
Cash dividends declared per share

Balance Sheet Data:

Real estate, net (2) $240,498 $271,660
Net investment in direct financing leases 216,761 215,310
Total assets 523,420 544,728
Long-term obligations (3) 150,907 187,414
</TABLE>

(1) 1997 and 1996 amounts represent cash distributions to Limited Partners of
the predecessor partnerships.

(2) Includes real estate accounted for under the operating method, operating
real estate and real estate under construction, net of accumulated
depreciation.

(3) Represents mortgage and note obligations and deferred acquisition fees due
after more than one year.

-18-
20

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

(dollar amounts in thousands)

Overview

The following discussion and analysis of financial condition and results of
operations of W.P. Carey & Co. LLC ("WPC") (formerly Carey Diversified, LLC)
should be read in conjunction with the consolidated financial statements and
notes thereto for the year ended December 31, 2000. The following discussion
includes forward looking statements. Forward looking statements, which are based
on certain assumptions, describe future plans, strategies and expectations of
WPC. Such statements involve known and unknown risks, uncertainties and other
factors that may cause the actual results, performance or achievement of WPC to
be materially different from the results of operations or plan expressed or
implied by such forward looking statements. The risk factors are fully described
in Item I of this Annual Report on Form 10-K. Accordingly, such information
should not be regarded as representations by WPC that the results or conditions
described in such statements or objectives and plans of WPC will be achieved.

Effective June 29, 2000, Carey Diversified LLC acquired the net lease real
estate management operations of Carey Management LLC by issuing 8,000,000
shares, and changed its name to W. P. Carey & Co. LLC. As a result of acquiring
the operations of Carey Management, WPC acquired its workforce of approximately
95 employees, assumed the advisory contracts with four affiliated real estate
investment trusts ("REITs") and terminated the management contract between Carey
Diversified LLC and Carey Management LLC. Management believes that the
acquisition will provide WPC with several potential advantages including, but
not limited to, increased diversification of revenue sources, reduced operating
expenses through the elimination of management fees formerly paid to Carey
Management, potentially increased earnings growth rate, the ability to offer a
full range of financial options to corporate property owners and lessees, a
strengthened credit profile and improved access to capital markets. WPC has
substantially increased its asset base without increasing its long-term debt,
and the acquisition may provide WPC the ability to increase its debt capacity,
if necessary. The net income of the management business of Carey Management has
historically grown at a faster rate than the net income of WPC's real estate
operations, and Management believes that the prospects for an increase in the
growth rate of earnings will be improved. Because the capital markets have
indicated a strong preference for internally managed real estate companies, the
ability of WPC to raise additional equity capital in the public markets should
be enhanced.

Public business enterprises are required to report financial and descriptive
information about their reportable operating segments. WPC's management
evaluates the performance of its portfolio as a whole, but allocates its
resources between two operating segments: real estate operations with domestic
and international investments and management services.

Results of Operations:

Year-Ended December 31, 2000 Compared to Year-Ended December 31, 1999

WPC reported a net loss of $9,278 and net income of $34,039 for the years ended
December 31, 2000 and 1999, respectively. The results for 2000 and 1999 are not
fully comparable, primarily due to the acquisition of the operations of Carey
Management. WPC incurred a charge of $38,000 on the termination of its
management contract with Carey Management. Management believes that the
termination of the management contract will provide substantial benefit to WPC.

In addition to the $38,000 fair value attributed to the terminated management
contract, a substantial portion of the other net assets acquired consists of
intangible assets including goodwill. Intangible assets and goodwill are
amortized over their estimated useful lives, and such amortization, a non-cash
charge, was $5,958 in the current year. Results for 2000 include approximately
six months of operations for the management services business. Prior to the
acquisition, real estate operations contributed substantially all of WPC's
income. Excluding the charges for amortization and the writeoff of the
management contract, the management business segment contributed income of
$13,081.

Income from real estate operations provided operating income (income before
gains and losses on sales and extraordinary items) of $23,113 in 2000 as
compared with $32,522 in 1999. The results for 2000 and 1999 include charges of
$11,047 and $5,988, respectively, for writedowns of assets to estimated fair
value. Excluding the effect of the writedowns, operating income from real estate
operations for 2000 would have reflected a decrease of $4,350.

-19-
21

The decrease in real estate operating income was primarily due to increases in
interest expense and depreciation offset by increases in lease revenues (rental
income and interest income from direct financing leases) and other income.

The increase in interest expense of $7,731 was primarily due to mortgage
financing obtained in 1999 and a change in the use of amounts drawn from the
credit line. Limited recourse financings included a new loan on the America West
property, refinancings of the Gap, Inc. and Orbital Sciences Corporation
properties and obtaining mortgage debt in connection with the December 1999
purchase of the Bell South property. Interest expense from the line of credit
increased because a substantial portion of the interest incurred in 1999 was on
borrowings used to fund construction of the America West and Federal Express
projects, and was capitalized rather than expensed in accordance with generally
accepted accounting principles. Subsequent to the completion of the projects,
interest costs were expensed. The credit facility is a variable rate obligation
and also was affected by increases in interest rates during 2000.

The increase in depreciation of $3,051 was due to the completion of
build-to-suit projects on properties leased to America West Airlines and Federal
Express, the acquisition of the Bell South property, the expansion of the
Orbital Sciences property and the renovation of a property in Moorestown, New
Jersey in 1999 now leased to Cendant.

The increase in lease revenues was primarily due to the completion of
build-to-suit projects with Federal Express Corporation in February 2000 and
America West Holdings Corp. in May 1999, new leases with Cendant Operations,
Inc. and Bell South Telecommunications, Inc. in May and December 1999,
respectively, and rent increases on various leases in 2000 and 1999. Lease
revenue increases were partially offset by the sale of fourteen properties in
2000, the sales of the KSG, Inc. and Hotel Corporation of America properties in
1999 pursuant to the exercise of purchase options by the lessees, and the
termination of the Copeland Beverage Group, Inc. lease in December 1999. As a
result of financial difficulties, Copeland was placed in receivership and
subsequently liquidated. Annual rent from the Copeland lease was $1,800. WPC
drew $1,800 from a letter of credit that had been provided by Copeland which was
used to cover property expenses for the period subsequent to the lease
termination.

Other income in the accompanying consolidated statements consists of income from
real estate operations other than lease revenues. Other income increased by
$1,418 in 2000. These items include, but are not limited to, bankruptcy
distributions on claims against former tenants and termination agreements. The
increase in other income in 2000 included bankruptcy distributions received from
a former lessee and termination consideration. Hotel operating income (hotel
revenues less hotel expenses) increased from $1,113 to $1,324 primarily due to
increases in occupancy and average room rates of 4%.

Income from equity investments increased by $996 due to the improved performance
of the operating partnership of Meristar Hospitality Corporation, a publicly
traded real estate investment trust, and an increase in income from the
investment in a net lease with Checkfree Holdings Corp., which is owned with an
affiliate. The increase in income from the Checkfree investment was due to
recognition of a full year's revenues on the property leased to Checkfree which
was purchased in June 1999. Rent on the Checkfree lease also increased in
connection with the completion of an expansion in 2000.

General and administrative expenses increased due to the acquisition of the
management operations, including the personnel and office facilities necessary
to render advisory and administrative services to the REITs. The general and
administrative expense of the real estate operations segment reflected a
decrease. Management and performance fee expenses for periods subsequent to the
merger have been terminated effective June 29, 2000, resulting in a decrease in
property expenses for the year ended December 31, 2000. The provision for income
taxes increased as a result of forming a wholly-owned subsidiary that is
responsible for management operations and all administrative functions.
Formation of the taxable subsidiary allows the Company to maintain its status as
a publicly-traded partnership.

Management monitors its real estate assets and securities on an on-going basis.
In the event of certain circumstances, including, but not limited to, lease
terminations, vacating of a property by a lessee or nonpayment of rent or
interest, Management evaluates whether the fair value of an asset is less than
its carrying value. In these instances, when the estimate of fair value is less
than the carrying value, a writedown is recorded for the difference. In 2000 and
1999, WPC recognized writedowns of $11,047 and $5,988, respectively.

Earnings from the management business segment include transaction-based revenues
that are directly related to the acquisition activity of the CPA(R) REITs. The
ability of a CPA(R) REIT to acquire interests in real estate depends on its
ability to raise capital and to leverage its properties with limited recourse
mortgage debt. Accordingly, the growth of the management business segment will
be affected by the amount of equity capital raised by CPA(R) REIT acquisition
activity in

-20-
22

2001. Management expects the level of acquisition activity on behalf of the
CPA(R) REITs for 2001 to approximate the annualized rate for 2000. WPC is in the
process of preparing a "best efforts" public offering for a new CPA(R) REIT
which is expected to commence before the end of 2001. An on-going "best efforts"
offering of Corporate Property Associates 14 Incorporated is scheduled to
conclude in the third quarter of 2001.

Year-Ended December 31, 1999 Compared to Year-Ended December 31, 1998

Income before the effects of non-recurring items consisting of the noncash
writedown of investments, gains from sales and extraordinary items increased by
$437 or 1% in 1999 as compared to 1998. This increase is primarily due to the
growth of lease revenues, which was partially offset by increases in
depreciation, interest and general and administrative expenses. Net income for
the twelve months ended December 31, 1999 decreased by $4,425 as compared to
1998 primarily due to a noncash writedown to fair value of $4,830 of WPC's
investment in Meristar Hospitality. The noncash writedown was recognized because
of continued weakness in the public market's valuation of equity securities of
real estate investment companies, including Meristar. The carrying value of the
equity investment in Meristar subsequent to the writedown approximates WPC's pro
rata share of Meristar at Meristar's reported net asset value.

Lease revenues, including rental income from operating leases and interest
income from financing leases, increased by approximately $3,300 for the year
ended December 31, 1999 as compared to 1998. This increase represents the excess
of additional lease revenues of approximately $6,000 from completed
build-to-suit construction projects and the effect of property acquisitions,
over revenue decreases as compared with 1998 of approximately $2,700 due to
sales of properties and lease terminations. During 1999, WPC completed
construction of a new $37,000 office building for America West in which WPC owns
an approximate 75% interest, a $3,000 renovation for property leased to Cendant
and a $1,800 expansion on the Orbital Sciences property. Annual rent on the
America West and Cendant properties is $2,539 and $1,000 respectively.
Additional annual rent from the Orbital Science expansion is $234. Approximately
$2,500 of the increase in lease revenues was realized as a result of recognizing
a full year's rent in 1999 on properties acquired in 1998, including a property
leased to Eagle Hardware and Garden Inc., a portfolio of seven properties
acquired from J.A. Billipp Development Corporation and three properties located
in France.

Decreases in lease revenues in 1999 of approximately $2,700 resulted from the
scheduled expiration of a lease with Hughes Markets in April 1998 and the sale
of properties. Approximately $1,300 of the decrease in lease revenues was due to
the termination of the lease with Hughes Markets for a dairy processing plant in
Los Angeles, California. On April 30, 1998, WPC's two-year extension term with
Hughes Markets at above-market rental rates ended, and the new lease for the
property with Copeland became effective. Annual rent of $1,800 from the lease
with Copeland approximated the rent in effect before commencement of Hughes'
two-year extension term. In April 1998, WPC received a final rent payment of
$3,500 from Hughes. Loss of revenues from the sale of properties in 1999 and
1998 account for approximately $1,400 of the decrease in lease revenues. These
properties were sold as a result of exercise of purchase options by the lessees
of the properties.

Hotel operating income (hotel revenues less hotel expenses) decreased from
$1,333 to $1,113 primarily due to a transfer of hotel operations in 1998. Income
from hotels in 1998 included one month of operating income from a hotel in
Livonia, Michigan, whose operations were transferred to an affiliated entity on
February 1, 1998. Operating income from the hotels located in Alpena and
Petoskey, Michigan was substantially unchanged.

Other income increased by $250, primarily due to the receipt of payments in
connection with the settlement of a dispute with the former tenant of a property
in Broomfield, Colorado. Pursuant to the settlement, WPC received $700 of unpaid
rents, interest and penalties due from the former tenant. WPC also received
proceeds of $265 from the settlement of a bankruptcy by a former tenant. Income
from equity investments increased by 3% in 1999 as compared to 1998.

Interest expense increased primarily due to an increase in debt balances for the
acquisition of additional properties. Total debt, consisting of limited recourse
mortgage debt and advances on the revolving line of credit, increased from
approximately $271,000 in 1998 to $317,000 in 1999. The increase in interest
expense from additional borrowings was substantially offset by the decrease in
expense from lower principal balances on amortizing mortgage loans. WPC used
draws on its $185,000 revolving line of credit to fund construction costs,
acquisitions and refinance high rate debt on a transitional basis. Advances made
on the revolving line of credit during 1999 were repaid from the proceeds of
limited recourse mortgage loans and property sales.

-21-
23

Depreciation and amortization expense increased by $2,786 in 1999 as compared to
1998 primarily due to the acquisition of properties in 1998 and the completion
of construction on properties leased to America West and Cendant in 1999.

General and administrative expenses increased by approximately $1,051 in 1999 as
compared to 1998 primarily due to increases in professional fees. Professional
fees increased due to the implementation of a new integrated accounting and
asset management system and costs related to the evaluation and remediation of
Year 2000 issues. A portion of the increase in professional fees was due to
efforts to improve WPC's tax reporting capabilities to shareholders. WPC revised
its systems and procedures to provide accelerated reporting of tax information
to shareholders and engaged an external processing agent to provide shareholders
with internet access to their tax information. State and local income taxes have
increased due to the growth of WPC's portfolio of properties.

Because of the long-term nature of WPC's net leases, inflation and changing
prices should not unfavorably affect revenues and net income or have an impact
on the continuing operations of WPC's properties. WPC's leases usually have rent
increases based on the consumer price index and other similar indexes and may
have caps on such increases, or sales overrides, which should increase operating
revenues in the future. The moderate increases in the consumer price index over
the past several years will affect the rate of such future rent increases.
Management believes that hotel operations will not be significantly impacted by
changing prices.

Financial Condition

WPC's primary sources of capital to meet its short-term and long-term needs are
cash generated from operations, limited recourse mortgage loans, unsecured
indebtedness and the issuance of additional equity securities. During 2000, WPC
issued 8,000,000 shares in connection with acquiring the business operations of
Carey Management. WPC assesses its ability to obtain debt financing on an
ongoing basis.

Cash flows from operations and distributions from equity investments for the
year ended December 31, 2000 of $60,000 were sufficient to fund dividends to
shareholders of $49,957 and distributions to minority interests of $1,321. Cash
flow from operations for 2000 is not fully representative of future cash flows.
Cash flows for 2000 only reflect six months of operations for the management
business. A full year's cash flow from the management segment is expected to
substantially benefit cash flow from operations. In connection with the
acquisition, WPC also acquired Carey Management's minority partner interest in
the CPA(R) Partnerships. Annual distributions relating to Carey Management's
minority partner interest had been approximately $2,045. Cash flows from
operations are expected to increase as a result of the expected growth of the
management business segment. Cash flow from operations should continue to fully
fund distributions.

Cash flow from real estate operations will benefit from the completion of the
build-to-suit project in October 2000 for a property leased to Bouygues Telecom,
S.A. in France which will provide annual cash flow of $445. Expansions of
properties leased to Sprint and AT&T Corporation being funded by WPC in
consideration for increases in rent and extensions of remaining lease terms are
expected to be completed in April 2001 and July 2001, respectively, and will
provide additional annual cash flow of approximately $600. In connection with
the sale of its 60% interest in the Federal Express properties in Colliersville,
Tennessee to an affiliate and the concurrent placement of limited recourse
mortgage debt on the properties, annual cash flow will decrease by $5,091.
Solely as a result of using $60,000 from the proceeds from the sale and the
concurrent placement of debt on the Federal Express properties, annual interest
on the line of credit will decrease by up to $4,500. Additionally, the sale of
the Federal Express properties has reduced the concentration of risk in a single
lessee. Prior to the sale of this interest, Federal Express represented more
than 7% of lease revenues and total assets.

WPC's investing activities in 2000 primarily consisted of funding construction
costs in connection with the completion of build-to-suit projects for the
Federal Express and Bouygues Telecom properties of $18,417, the purchase of 11
acres of land adjacent to an existing WPC property in Broomfield, Colorado for
$922 in cash and $778 in stock, and capital improvements to existing properties
of $2,078. WPC also completed a buyout of the joint venture partner in the
Cendant property for $527. WPC is seeking approvals which will allow WPC the
ability to redevelop the existing property and adjacent land in Broomfield. WPC
also has commenced a commercial redevelopment of its property in Los Angeles
formerly leased to Copeland. Estimated costs for the Broomfield and Copeland
projects are $115,000. Management is still evaluating its financing alternatives
for these construction costs but a significant portion could be drawn from its
line of credit to fund such costs, if necessary.

-22-
24

During 2000, WPC sold (a) its interest in Federal Express for $42,287, (b)
fourteen small properties for $3,007 and (c) 18,540 shares of common stock of
Titan Corporation for $324. WPC had previously converted warrants it received in
1991 in connection with structuring its net lease with Titan Corporation to
Titan common stock. WPC continues to assess its real estate portfolio, and will
continue to sell smaller properties when Management believes sufficient value
can be received.

In addition to meeting its commitment to pay dividends to shareholders, WPC's
financing activities in 2000 included paying down of the line of credit by
$35,000, using $13,944 to purchase back WPC stock on the open market at share
prices ranging from $15.75 to $18.00 and making distributions to minority
interests of $1,321. WPC obtained limited recourse mortgage financing on the
Cendant property and the Bouygues Telecom property of $6,000 and $10,397,
respectively. WPC uses limited recourse mortgage notes for a substantial portion
of its long-term financing strategy because the cost of this financing is
attractive and the exposure of its assets is limited to the collateral
designated for each loan.

WPC maintains a revolving line of credit that provides for borrowings of up to
$185,000. Advances from the line of credit bear interest at an annual rate
indexed to the LIBOR Rate. The revolving credit agreement has financial
covenants that require the Company to (i) maintain minimum equity value of
$400,000 plus 85% of amounts received by the Company as proceeds from the
issuance of equity interests and (ii) meet or exceed certain operating and
coverage ratios. Such operating and coverage ratios include, but are not limited
to, (a) ratios of earnings before interest, taxes, depreciation and amortization
to fixed charges for interest and (b) ratios of net operating income, as
defined, to interest expense. The Company is in compliance with these covenants.
The current revolving line of credit had initially been scheduled to mature in
March 2001 and has been extended to March 2004.

In the case of limited recourse mortgage financing that does not fully amortize
over its term or is currently due, WPC is responsible for the balloon payment
only to the extent of its interest in the encumbered property because the holder
has recourse only to the collateral. In the event that balloon payments come
due, WPC may seek to refinance the loans, restructure the debt with the existing
lenders or evaluate its ability to satisfy the obligation from its existing
resources including its revolving line of credit, to satisfy the mortgage debt.
To the extent the remaining initial lease term on any property remains in place
for a number of years beyond the balloon payment date, WPC believes that the
ability to refinance balloon payment obligations is enhanced. WPC also evaluates
all its outstanding loans for opportunities to refinance debt at lower interest
rates that may occur as a result of decreasing interest rates or improvements in
the credit rating of tenants. Scheduled balloon payments on limited recourse
mortgage notes approximate $12,981 in 2001 and $2,333 in 2002.

WPC expects to meet its capital requirements to fund future property
acquisitions, construction costs on build-to-suit transactions, capital
expenditures on existing properties and scheduled debt maturities through
long-term secured and unsecured indebtedness and the possible issuance of
additional equity securities. WPC's remaining commitments on the expansions of
the Sprint and AT & T properties total $4,931. Commitments for capital
expenditures on the Livonia, Alpena and Petoskey, Michigan hotels are currently
estimated to be approximately $801.

In connection with the purchase of many of its properties, WPC required the
sellers to perform environmental reviews. Management believes, based on the
results of such reviews, that WPC's properties were in substantial compliance
with Federal and state environmental statutes at the time the properties were
acquired. However, portions of certain properties have been subject to some
degree of contamination, principally in connection with leakage from underground
storage tanks, surface spills or historical on-site activities. In most
instances where contamination has been identified, tenants are actively engaged
in the remediation process and addressing identified conditions. Tenants are
generally subject to environmental statutes and regulations regarding the
discharge of hazardous materials and any related remediation obligations. In
addition, WPC's leases generally require tenants to indemnify WPC from all
liabilities and losses related to the leased properties with provisions of such
indemnification specifically addressing environmental matters. The leases
generally include provisions that allow for periodic environmental assessments,
paid for by the tenant, and allow WPC to extend leases until such time as a
tenant has satisfied its environmental obligations. Certain of the leases allow
WPC to require financial assurances from tenants such as performance bonds or
letters of credit if the costs of remediating environmental conditions are, in
the estimation of WPC, in excess of specified amounts. Accordingly, Management
believes that the ultimate resolution of environmental matters will not have a
material adverse effect on WPC's financial condition, liquidity or results of
operations.

-23-
25

Item 7A.Quantitative and Qualitative Disclosures about Market Risk:

(in thousands)

$159,969 of the WPC's long-term debt bears interest at fixed rates, and
therefore the fair value of these instruments is affected by changes in the
market interest rates. The following table presents principal cash flows based
upon expected maturity dates of the debt obligations and the related
weighted-average interest rates by expected maturity dates for the fixed rate
debt. The interest rate on the variable rate debt as of December 31, 2000 ranged
from 4.56% to 9.82%.

Advances from the line of credit bear interest at an annual rate of either (i)
the one, two, three or six-month LIBOR, plus a spread which ranges from 0.6% to
1.45% depending on leverage or corporate credit rating or (ii) the greater of
the bank's Prime Rate and the Federal Funds Effective Rate, plus .50%, plus a
spread of up to .125% depending on WPC's leverage.

(in thousands)

<TABLE>
<CAPTION>
2001 2002 2003 2004 2005 Thereafter Total Fair Value
---- ---- ---- ---- ---- ---------- ----- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Fixed rate debt $10,506 $9,223 $9,694 $26,616 $7,550 $96,380 $159,969 $164,087
Weighted average
interest rate 7.75% 7.74% 7.81% 7.71% 7.61% 7.55%
Variable rate debt $106,279 $3,123 $1,014 $1,042 $1,077 $17,656 $130,191 $130,191
</TABLE>

Item 8. Consolidated Financial Statements and Supplementary Data:

(i) Report of Independent Accountants.

(ii) Consolidated Balance Sheets as of December 31, 2000 and 1999.

(iii) Consolidated Statements of Operations for the years ended
December 31, 2000, 1999 and 1998.

(iv) Consolidated Statements of Members' Equity for the years ended
December 31, 2000, 1999 and 1998.

(v) Consolidated Statements of Cash Flows for the years ended
December 31, 2000, 1999 and 1998.

(vi) Notes to Consolidated Financial Statements.

-24-
26

REPORT of INDEPENDENT ACCOUNTANTS



To the Board of Directors and Shareholders of
W.P. Carey & Co. LLC and Subsidiaries:


In our opinion, the consolidated financial statements listed in the accompanying
index present fairly, in all material respects, the financial position of W.P.
Carey & Co. LLC and Subsidiaries (the "Company") at December 31, 2000 and 1999,
and the results of their operations and their cash flows for each of the three
years in the period ended December 31, 2000, in conformity with accounting
principles generally accepted in the United States of America. In addition, in
our opinion, the financial statement schedule listed in the index appearing
under Item 14(a)(2) on page 51 presents fairly, in all material respects, the
information set forth therein when read in conjunction with the related
consolidated financial statements. These financial statements and financial
statement schedule are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements and
financial statement schedule based on our audits. We conducted our audits of
these statements in accordance with auditing standards generally accepted in the
United States of America, which require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.



/s/ PricewaterhouseCoopers LLP

New York, New York
February 22, 2001

-25-
27
W.P. CAREY & CO. LLC and SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
(In thousands except share amounts) DECEMBER 31,
----------------

2000 1999
----- ------
<S> <C> <C>
ASSETS:

Real estate leased to others:
Accounted for under the operating method, net of
accumulated depreciation of $24,159 and $16,455 at
December 31, 2000
and 1999 $414,006 $425,421
Net investment in direct financing leases 287,876 295,556
-------- --------
Real estate leased to others 701,882 720,977
Operating real estate, net of accumulated depreciation of
$1,442 and $832 at December 31, 2000 and 1999 6,502 6,753
Real estate under construction and redevelopment 13,359 69,176
Equity investments 47,224 32,167
Assets held for sale 2,573 3,091
Cash and cash equivalents 10,165 2,297
Due from affiliates 7,945 -
Intangible assets, net of accumulated amortization of
$5,958 at December 31, 2000 94,183 -
Other assets, net of accumulated amortization of $1,971 and
$1,125 at December 31, 2000 and 1999 and reserve for
uncollected rent of $2,207 and $1,839 at December 31,
2000 and 1999 20,409 21,798
-------- --------
Total assets $904,242 $856,259
======== ========

LIABILITIES, MINORITY INTEREST AND MEMBERS' EQUITY:

Liabilities :
Mortgage notes payable $196,094 $188,248
Notes payable 94,066 129,103
Accrued interest 2,655 874
Dividends payable 14,182 10,718
Due to affiliates 15,308 7,227
Accrued taxes 2,688 1,205
Other liabilities 16,374 9,420
-------- --------
Total liabilities 341,367 346,795
-------- --------

Minority interest 802 (3,136)
-------- --------

Commitments and contingencies

Members' Equity:
Listed shares, no par value, 33,604,716 and 25,833,603
shares issued and outstanding at December 31, 2000 and
1999 644,749 526,130
Distributions in excess of accumulated earnings (74,260) (11,560)
Unearned compensation (5,291) -
Accumulated other comprehensive loss (3,125) (910)
-------- -------
562,073 513,660
Less, shares in treasury at cost, 62,300 shares at December
31, 1999 - (1,060)
-------- -------
Total members' equity 562,073 512,600
-------- -------
Total liabilities, minority interest and members'
equity $904,242 $856,259
======== ========
</TABLE>

The accompanying notes are an integral part of the consolidated
financial statements.

-26-
28

W.P. CAREY & CO. LLC and SUBSIDIARIES

CONSOLIDATED STATEMENTS of OPERATIONS

<TABLE>
<CAPTION>
(In thousands except share and per share amounts) For the years ended December 31,
--------------------------------
2000 1999 1998
---- ---- ----

<S> <C> <C> <C>
Revenues:
Rental income $ 52,086 $46,719 $42,771
Interest income from direct financing leases 33,572 33,842 34,529
Management income from affiliates 25,271 - -
Other interest income 452 962 783
Other income 2,626 1,208 958
Revenues of hotel operations 6,244 5,775 6,289
-------- ------- -------
120,251 88,506 85,330
======== ======= =======


Expenses:
Interest 26,571 18,840 18,266
Depreciation 13,508 10,457 7,725
Amortization 7,801 735 681
General and administrative 16,487 7,293 6,241
Property expenses 5,644 5,433 5,059
Termination of management contract 38,000 - -
Impairment of real estate and securities 11,047 5,988 1,585
Operating expenses of hotel operations 4,920 4,662 4,956
-------- ------- -------
123,978 53,408 44,513
======== ======= =======


(Loss) income before income from equity
investments, (loss) gain on sale,
minority interest, income taxes and
extraordinary item (3,727) 35,098 40,817


Income from equity investments 2,882 1,886 1,837
-------- ------- -------


(Loss) income before (loss) gain on sale,
minority interest, income taxes and
extraordinary item (845) 36,984 42,654

(Loss) gain on sale of real estate and
securities, net (2,752) 471 1,512
-------- ------- -------


(Loss) income before minority interest,
income taxes and extraordinary item (3,597) 37,455 44,166

Minority interest in income (1,517) (2,664) (4,662)
-------- ------- -------


(Loss) income before income taxes and
extraordinary item (5,114) 34,791 39,504

Provision for income taxes (4,164) (752) (419)
-------- ------- ------

(Loss) income before extraordinary item (9,278) 34,039 39,085

Extraordinary loss on early extinguishment of
debt, net of minority interest of $79 - - (621)
---------- -------- -------


Net (loss) income $ (9,278) $34,039 $38,464
========= ======= =======


Basic and diluted (loss) earnings per share:
(Loss) earnings before extraordinary item $(.31) $1.33 $1.57
Extraordinary item - - (.02)
---------- -------- -------
$(.31) $1.33 $1.55
========= ======== =======


Weighted average shares outstanding:
Basic 29,652,698 25,596,793 24,866,225
========== ========== ==========
Diluted 29,652,698 25,596,793 24,869,570
========== ========== ==========
</TABLE>

The accompanying notes are an integral part of the consolidated
financial statements.

-27-
29

W.P. CAREY & CO. LLC and SUBSIDIARIES

CONSOLIDATED STATEMENTS of MEMBERS' EQUITY
For the years ended December 31, 2000, 1999 and 1998
In thousands except share amounts

<TABLE>
<CAPTION>
Accuulma-
Dividends ted
in Other
Excess Comprehen- Comprehen-
of Unearned sive sive
Paid-in Accumulated Compen- Income Income Treasury
Shares Capital Earnings sation (Loss) (Loss) Shares Total
------ ------- -------- --------- ------ ------ ------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balance at
January 1, 1998 23,959,101 $490,820 $490,820

Cash proceeds on
issuance of shares,
net 384,708 6,191 6,191

Shares issued in
connection with
services rendered
and properties
acquired 999,593 20,744 20,744

Dividends declared $(41,267) (41,267)

Comprehensive income:
Net income 38,464 $38,464 38,464
-------

Other comprehensive
income:
Change in unrealized
appreciation
(depreciation) of
marketable securities (233)
Foreign currency
translation
adjustment (486)
------
(719) $(719) (719)
------
$37,745
Balance at =======
---------- --------- -------- ----- --------
December 31, 1998 25,343,402 517,755 (2,803) (719) 514,233

Cash proceeds on
issuance of shares,
net 34,272 652 652

Shares issued in
connection with
services rendered
and properties
acquired 455,929 7,723 7,723

Dividends declared (42,796) (42,796)

Repurchase of shares (62,300) $(1,060) (1,060)

Comprehensive income:
Net income 34,039 $34,039 34,039
-------

Other comprehensive
income:
Change in unrealized
appreciation
(depreciation) of
marketable securities 497
Foreign currency
translation
adjustment (688)
------
(191) $(191) (191)
------
$33,848
Balance at =======
---------- --------- --------- ----- ------ -------
December 31, 1999 25,771,303 526,130 (11,560) (910) (1,060) 512,600
</TABLE>

- continued -

-28-
30






W.P. CAREY & CO. LLC and SUBSIDIARIES

CONSOLIDATED STATEMENTS of MEMBERS' EQUITY
For the years ended December 31, 2000, 1999 and 1998
In thousands except share amounts

<TABLE>
<CAPTION>
Accumula-
Dividends ted
in Other
Excess Comprehen- Comprehen-
of Unearned sive sive
Paid-in Accumulated Compen- Income Income Treasury
Shares Capital Earnings sation (Loss) (Loss) Shares Total
------ ------- -------- --------- ------ ------ ------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balance at
December 31, 1999 25,771,303 526,130 (11,560) (910) (1,060) 512,600
Shares issued in
connection with
services rendered and
properties acquired 226,290 3,169 3,169

Shares issued in
connection with
acquisition 8,104,673 124,630 124,630

Shares and options
issued under share
incentive plans 347,100 6,311 $(6,311) -

Forfeitures (8,050) (160) 160 -

Dividends declared (53,422) (53,422)

Amortization of unearned
compensation 860 860

Repurchase of shares (836,600) (14,271) (14,271)

Cancellation of treasury
shares (15,331) 15,331 -

Comprehensive loss:
Net loss (9,278) $ (9,278) (9,278)
-------
Other comprehensive income:
Change in unrealized
depreciation of marketable
securities (1,155)
Foreign currency
translation adjustment (1,060)
------
(2,215) (2,215) (2,215)
------
$(11,493)
Balance at - =========
----------- ---------- ---------- -------- -------- -------- ---------
December 31, 2000 33,604,716 $644,749 $(74,260) $(5,291) $(3,125) - $562,073
=========== ========== ========== ======== ======= ======== ========

</TABLE>

The accompanying notes are an integral part of the consolidated
financial statements.

-29-
31



W.P. CAREY & CO. LLC and SUBSIDIARIES

CONSOLIDATED STATEMENTS of CASH FLOWS

<TABLE>
<CAPTION>
(In thousands) For the years ended December 31,
--------------------------------
2000 1999 1998
---- ---- ----
<S> <C> <C> <C>
Cash flows from operating activities:
Net (loss) income $(9,278) $34,039 $38,464
Adjustments to reconcile net (loss) income to net
cash provided by operating activities:
Depreciation and amortization 21,309 11,192 8,406
Amortization of deferred income (566) (1,397) (964)
Extraordinary loss - - 621
Loss (gain) on sales of real estate and securities,
net 2,752 (471) (1,512)
Minority interest in income 1,517 2,664 4,662
Straight-line rent adjustments and other noncash
rent adjustments (1,831) (1,646) (2,642)
Management income received in shares of affiliates (2,747) - -
Writedown of real estate and securities to
estimated fair value 11,047 5,988 1,585
Structuring fees receivable (6,351) - -
Provision for uncollected rents 743 328 682
Costs paid by issuance of shares 1,482 1,647 881
Amortization of unearned compensation 860 - -
Termination of management contract 38,000 - -
Net changes in operating assets and liabilities,
net of assets and liabilities acquired on
acquisition 1,511 (4,142) 1,761
------- ------- -------
Net cash provided by operating activities 58,448 48,202 51,944
------- ------- -------

Cash flows from investing activities:
Purchases of real estate (21,497) (60,804) (89,650)
Additional capital expenditures (2,078) (3,784) (5,156)
Payment of deferred acquisition fees (392) - -
Proceeds from sales of real estate and securities 45,617 9,631 21,567
Accrued disposition fees payable - (1,007) 1,007
Purchases of mortgage receivable and marketable
securities - (3,676) (56)
Sale of mortgage receivable - 3,676 -
Distributions received from equity investments in
excess of equity income 1,552 775 763
Capital distribution from equity investment 17,544 - -
Cash acquired on acquisition of business operations 212 - -
-------- -------- ------
Net cash provided by (used in) investing
activities 40,958 (55,189) (71,525)
-------- ------- -------
Cash flows from financing activities:
Dividends paid (49,957) (42,525) (30,820)
Payment of accrued preferred distributions - - (4,422)
Distributions paid to minority interest (1,321) (2,344) (2,499)
Redemption of subsidiary partnership unitholders - - (8,789)
Payments of mortgage principal (7,590) (6,393) (6,627)
Proceeds from mortgages and notes payable 64,397 74,251 157,823
Prepayments of mortgages and notes payable (83,037) (17,803) (101,555)
Prepayment charges paid - - (700)
Deferred financing costs - (1,744) (1,963)
Proceeds from issuance of shares - 652 7,304
Repurchase of shares (13,944) (627)
Other (46) (75) (1,084)
------- ------- -------
Net cash (used in) provided by financing
activities (91,498) 3,392 6,668
------- ------- -------
Effect of exchange rate changes on cash (40) 219 -
------- ------- ------
Net increase (decrease) in cash and cash
equivalents 7,868 (3,376) (12,913)
Cash and cash equivalents, beginning of year 2,297 5,673 18,586
------- ------- -------
Cash and cash equivalents, end of year $10,165 $ 2,297 $ 5,673
======= ======= =======
</TABLE>
-continued-

The accompanying notes are an integral part of the consolidated
financial statements.

-30-
32

W.P. CAREY & CO. LLC and SUBSIDIARIES

CONSOLIDATED STATEMENTS of CASH FLOWS, Continued


Noncash operating, investing and financing activities:


A. The purchase of Carey Management consisted of the acquisition of certain
assets and liabilities at fair value in exchange for the issuance of listed
shares as follows:

<TABLE>
<CAPTION>
<S> <C>
Intangible assets:
Management contracts $ 97,135
Trade name 4,700
Workforce 4,900
Goodwill 31,406
--------
138,141
Liability for 500,000 shares
to be issued, net (9,050)
Other assets and
liabilities, net (4,673)
Listed shares issued (124,630)
--------
Net cash acquired $ 212
========
</TABLE>

B. The Company issued 181,644, 203,166 and 215,424 restricted shares valued at
$2,424, $3,311 and $4,367 in 2000, 1999 and 1998, respectively, to certain
directors, officers and affiliates in consideration of services rendered. In
connection with the acquisition of Carey Management in 2000, restricted
shares and stock options valued at $6,295 have been recorded as unearned
compensation, of which $160 has subsequently been forfeited and $860 has been
included in compensation expense.

C. In connection with the acquisition of real estate interests in 2000, 1999 and
1998, the Company issued shares valued at $778, $4,412 and $16,377,
respectively. The Company also assumed mortgage obligations of $6,098 and
$13,593 in 1999 and 1998, respectively.

D. In connection with the disposition of a property in Topeka, Kansas in 1999,
the property was transferred to the purchaser in exchange for assumption of
the mortgage obligation on the property and certain other assets and
liabilities. The gain on sale was as follows:

<TABLE>
<CAPTION>
<S> <C>
Land, buildings and personal
property, net of accumulated
depreciation $(7,654)
Mortgage note payable 8,107
Other (373)
-------
Gain on sale $ 80
=======

</TABLE>

E. Deferred acquisition fees payable to an affiliate at December 31, 2000,
1999 and 1998 are $4,330, $3,945 and $3,137, respectively.

Supplemental Cash Flow Information:

<TABLE>
<CAPTION>

2000 1999 1998
---- ---- ----
<S> <C> <C> <C>
Cash paid for
interest, net of
amounts capitalized $24,790 $20,055 $17,936
======= ======= =======

Income taxes paid $ 1,437 $ 659 $ 353
========= ======= =======

</TABLE>
The accompanying notes are an integral part of the consolidated
financial statements.

-31-
33


W.P. CAREY & CO. LLC and SUBSIDIARIES
NOTES to CONSOLIDATED FINANCIAL STATEMENTS


(All amounts in thousands except share and per share amounts)

1. Organization:

W.P. Carey & Co. LLC (the "Company") (formerly known as Carey
Diversified LLC) commenced operations on January 1, 1998, pursuant to a
consolidation transaction, when the Company acquired the majority
ownership interests in the nine Corporate Property Associates (CPA(R))
Partnerships. The former General Partner interests in the CPA(R)
Partnerships were retained by two special limited partners, William Polk
Carey, formerly the Individual General Partner of the nine CPA(R)
Partnerships, and Carey Management LLC ("Carey Management"). Limited
partners in the CPA(R) Partnerships who did not elect to receive shares
in the Company retained direct ownership interests in the applicable
CPA(R) Partnerships as subsidiary partnership unitholders. In July 1998,
the Company redeemed all subsidiary partnership units for $8,377.

The exchange of CPA(R) Partnership limited partner interests for
interests in Carey Diversified was accounted for as a purchase with the
limited partner interests recorded at the fair value of the shares
exchanged. The excess of fair value over the related historical cost
basis of $189,932 was allocated principally to real estate leased to
others under operating leases, net investment in direct financing leases
and equity investments. The exchange of the former General Partners'
interests for shares was accounted for at their historical cost basis.

On June 28, 2000 the Company acquired the net lease real estate
management operations of Carey Management subsequent to receiving
shareholder approval. The assets acquired include the Advisory
Agreements with four affiliated publicly owned real estate investment
trusts (the "CPA(R) REITs"), the Company's Management Agreement, the
stock of an affiliated broker-dealer, investments in the common stock of
the CPA(R) REITs, and certain office furniture, fixtures, equipment and
employees required to carry on the business operations of Carey
Management. The purchase price consisted of the initial issuance of
8,000,000 Listed Shares ("shares") with an additional 2,000,000 shares
issuable over four years if specified performance criteria are achieved
(of which 500,000 shares will be issued based on meeting performance
criteria as of December 31, 2000 and valued at $9,050, based on the
quoted price of the Company's shares at December 31, 2000). The initial
8,000,000 shares issued are restricted from resale for a period of up to
three years. The total initial purchase price was approximately $131,300
including the issuance of 8,000,000 shares, transaction costs of $2,605,
the acquisition of Carey Management's special limited partnership
minority interests in the CPA(R) Partnerships and the value of
restricted shares and options issued in respect of the interests of
certain officers in a non-qualified deferred compensation plan of Carey
Management. The Company has guaranteed loans of $7,995 to these officers
in connection with their acquisition of equity interests in the Company.

The acquisition of interests in Carey Management was accounted for as a
purchase and is recorded at the fair value of the initial 8,000,000
shares issued and an additional 500,000 shares issuable based on meeting
certain performance criteria as of December 31, 2000. For financial
reporting purposes, the value of the 500,000 shares is recorded as
additional purchase price. The fair value of the initial shares was
based upon the average market price for a reasonable period before and
after the date the terms of the acquisition were announced, including a
discount to reflect the restrictions on their disposition. Any
subsequent issuances based on performance criteria are valued based on
the market price of the shares on the date when the performance criteria
are achieved. The purchase price has been allocated to the assets and
liabilities acquired based upon their fair market values. Intangible
assets acquired, including the Advisory Agreements with the CPA(R)
REITs, the Company's Management Agreement, the trade name, and
workforce, were determined pursuant to an independent valuation. The
value of the Advisory Agreements and the Management Agreement have been
computed based on a discounted cash flow analysis of the projected fees.
The excess of the purchase price over the fair values of the identified
tangible and intangible assets, has been recorded as goodwill. The
acquisition of the Company's Management Agreement has been accounted for
as a contract termination and the fair value of the Agreement of $38,000
was expensed as of the date of the merger.

Effective January 1, 2001, the Company has acquired all remaining
minority interests in the CPA(R) Partnerships. An independent valuation
is being completed which will determine the shares to be issued for the
acquisition of the remaining minority interests. Concurrent with the
purchase of the remaining interests in the CPA(R) Partnerships, certain
CPA(R) Partnerships were merged so that as of January 1, 2001, the four
remaining CPA(R) Partnerships will be wholly-owned subsidiaries. With
the reduction in the number of Partnerships and the elimination of the
minority interest owners in such Partnerships, the Company expects to
achieve certain operating efficiencies.

-32-
34


W.P. CAREY & CO. LLC and SUBSIDIARIES
NOTES to CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

2. Summary of Significant Accounting Policies:


Basis of Consolidation:


The consolidated financial statements include the Company and its
wholly-owned and majority-owned subsidiaries including the CPA(R)
Partnerships. All material inter-entity transactions have been
eliminated.

Use of Estimates:

The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during
the reporting period. The most significant estimates relate to the
assessment of recoverability of real estate and intangible assets
and goodwill. Actual results could differ from those estimates.

Real Estate Leased to Others:

Real estate is leased to others on a net lease basis, whereby the
tenant is generally responsible for all operating expenses relating
to the property, including property taxes, insurance, maintenance,
repairs, renewals and improvements.

The Company diversifies its real estate investments among various
corporate tenants engaged in different industries and by property
type. No lessee currently represents 10% or more of total leasing
revenues. The leases are accounted for under either the direct
financing or operating methods. Such methods are described below
(also see Notes 4 and 5):

Direct financing method - Leases accounted for under the
direct financing method are recorded at their net investment
(Note 5). Unearned income is deferred and amortized to income
over the lease terms so as to produce a constant periodic rate
of return on the Company's net investment in the lease.

Operating method - Real estate is recorded at cost less
accumulated depreciation, minimum rental revenue is recognized
on a straight-line basis over the term of the related leases
and expenses (including depreciation) are charged to
operations as incurred.

Substantially all of the Company's leases provide for either
scheduled rent increases, periodic rent increases based on formulas
indexed to increases in the Consumer Price Index or sales overrides.

Certain of the Company's leases provide for additional rental
revenue by way of percentage rents to be paid based upon the level
of sales to be achieved by the lessee. These percentage rents are
recorded once the required sales level is achieved and are included
in the accompanying consolidated financial statements in rental
income and interest income from direct financing leases.

Operating Real Estate:

Land and buildings and personal property are carried at cost less
accumulated depreciation. Renewals and improvements are capitalized,
while replacements, maintenance and repairs that do not improve or
extend the lives of the respective assets are expensed currently.

Real Estate Under Construction and Redevelopment:

For properties under construction, interest charges are capitalized
rather than expensed and rentals received are recorded as a
reduction of capitalized project (i.e., construction) costs.

The amount of interest capitalized is determined by applying the
interest rate applicable to outstanding borrowings on the line of
credit to the average amount of accumulated expenditures for
properties under construction during the period.

-33-
35
W.P. CAREY & CO. LLC and SUBSIDIARIES
NOTES to CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED


Equity Investments:

The Company's interests in entities in which the Company's ownership
is 50% or less and the Company exerts significant influence are
accounted for under the equity method, i.e. at cost, increased or
decreased by the Company's pro rata share of earnings or losses,
less distributions.

Assets Held for Sale:

Assets held for sale are accounted for at the lower of carrying
value or fair value, less costs to dispose.

The Company recognizes gains and losses on the sale of properties
when among other criteria, the parties are bound by the terms of the
contract, all consideration has been exchanged and all conditions
precedent to closing have been performed. At the time the sale is
consummated, a gain or loss is recognized as the difference between
the sale price less any closing costs and the carrying value of the
property.

Intangible Assets:

Goodwill represents the excess of the purchase price of the net
lease real estate management operations over the fair value of net
assets acquired. Other intangible assets represent cost allocated to
trade names, advisory contracts with the CPA(R) REITs and the
acquired workforce. Intangible assets are being amortized over their
estimated useful lives which range from 2 1/2 to 16 1/2 years.

Intangible assets as of December 31, 2000 is as follows:

<TABLE>
<CAPTION>
<S> <C>
Management contracts $ 59,135
Workforce 4,900
Trade name 4,700
Goodwill 31,406
--------
100,141
Less accumulated
amortization 5,958
--------
$ 94,183
========
</TABLE>

Long-Lived Assets:

When events or changes in circumstances indicate that the carrying
amount may not be recoverable, the Company assesses the
recoverability of its long-lived assets, including residual
interests of real estate assets and investments, based on
projections of undiscounted cash flows, without interest charges,
over the life of such assets. In the event that such cash flows are
insufficient, the assets are adjusted to their estimated fair value.

Depreciation:

Depreciation is computed using the straight-line method over the
estimated useful lives of the properties (generally forty years) and
for furniture, fixtures and equipment (generally up to seven years).

Foreign Currency Translation:

The Company consolidates its real estate investments in France. The
functional currency for these investments is the French Franc. The
translation from the French Franc to U. S. dollars is performed for
assets and liabilities using current exchange rates in effect at the
balance sheet date and for revenue and expense accounts using a
weighted average exchange rate during the period. The gains and
losses resulting from such translation are reported as a component
of other comprehensive income as part of members' equity.


-34-
36

W.P. CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

Cash Equivalents:

The Company considers all short-term, highly liquid investments that
are both readily convertible to cash and have a maturity of
generally three months or less at the time of purchase to be cash
equivalents. Items classified as cash equivalents include commercial
paper and money market funds. Substantially all of the Company's
cash and cash equivalents at December 31, 2000 and 1999 were held in
the custody of four financial institutions and which balances, at
times, exceed federally insurable limits. The Company mitigates this
risk by depositing funds with major financial institutions.

Other Assets and Liabilities:

Included in other assets are accrued rents and interest receivable,
deferred rent receivable, deferred charges and marketable
securities. Included in other liabilities are accrued interest,
accounts payable and accrued expenses and deferred income taxes.
Deferred charges include costs incurred in connection with debt
financing and refinancing and are amortized over the terms of the
related debt obligations. Deferred rent receivable is the aggregate
difference for operating method leases between scheduled rents which
vary during the lease term and rent recognized on a straight-line
basis. Also included in deferred rent receivable are lease
restructuring fees received which are recognized over the remainder
of the initial lease terms.

Marketable securities are classified as available-for-sale
securities and reported at fair value with the Company's interest in
unrealized gains and losses on these securities reported as a
component of other comprehensive income until realized. Such
marketable securities had a cost basis of $1,362 and $2,065 and
reflected a fair value of $470 and $2,329 at December 31, 2000 and
1999, respectively.

Due to Affiliates:

Included in due to affiliates are deferred acquisition fees which
are payable for services provided by Carey Management prior to the
termination of the Management Contract, relating to the
identification, evaluation, negotiation, financing and purchase of
properties and additional shares for meeting performance criteria
related to the acquisition of the net lease real estate management
operations. The fees are payable in eight annual installments each
January 1 following the first anniversary of the date a property was
purchased, with each installment equal to .25% of the purchase price
of the property.

Revenue Recognition:

In connection with the acquisition of Carey Management described in
Note 1, the Company earns transaction and asset-based fees.
Structuring and financing fees are earned for investment banking
services provided in connection with the analysis, negotiation and
structuring of transactions, including acquisitions and the placement
of mortgage financing obtained by the CPA(R) REITs. Asset-based fees
consist of property management, leasing and advisory fees and
reimbursement of certain expenses in accordance with the separate
management agreements with each CPA(R) REIT for administrative
services provided for operation of such CPA(R) REIT. Receipt of the
incentive fee portion of the management fee, however, is subordinated
to the achievement of specified cumulative return requirements by the
shareholders of the CPA(R) REITs. The incentive portion of management
fees may be collected in cash or shares of the CPA(R) REIT at the
option of the Company. During 2000, the Company elected to receive
its earned incentive fees in CPA(R) REIT shares.

All fees are recognized as earned. Transaction fees are earned upon
the consummation of a transaction and management fees are earned
when services are performed. Fees subject to subordination are
recognized only when the contingencies affecting the payment of such
fees are resolved, that is, when the performance criterion or
criteria of the CPA(R) REIT is achieved.

The Company also receives reimbursement of certain marketing costs
in connection with the sponsorship of a CPA(R) REIT that is
conducting a "best efforts" public offering. Reimbursement income is
recorded as the expenses are incurred (see Note 3).

-35-
37
W.P. CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED


Income Taxes:

The Company is a limited liability company and has elected
partnership status for federal income tax purposes. The Company is
not liable for Federal income taxes as each member recognizes his or
her proportionate share of income or loss in his or her tax return.
Certain wholly-owned subsidiaries are not eligible for partnership
status and, accordingly, all tax liabilities incurred by these
subsidiaries do not pass through to the members. Accordingly, the
provision for Federal income taxes is based on the results of those
consolidated subsidiaries that do not pass through any share of
income or loss to members. The Company is subject to certain state
and local taxes.

Deferred income taxes are provided for based on earnings reported.
The provision for income taxes differs from the amounts currently
payable because of temporary differences in the recognition of
certain income and expense items for financial reporting and tax
reporting purposes.

Income taxes are computed under the asset and liability method. The
asset and liability method requires the recognition of deferred tax
liabilities and assets for the expected future tax consequences of
temporary differences between tax bases and financial bases of
assets and liabilities (see Note 17)

Earnings Per Share:

The Company presents both basic and diluted earnings per share
("EPS"). Basic EPS excludes dilution and is computed by dividing net
income available to shareholders by the weighted average number of
shares outstanding for the period. Diluted EPS reflects the potential
dilution that could occur if securities or other contracts to issue
shares were exercised or converted into common stock, where such
exercise or conversion would result in a lower EPS amount.

Basic and diluted earnings (loss) per share were calculated as
follows:

<TABLE>
<CAPTION>
Basic and
Diluted Weighted Per
Net (Loss) Shares Share
Income Outstanding Amount
---------- ---------------- -------
<S> <C> <C> <C>
Year Ended December 31, 2000
----------------------------
Basic and diluted net loss $(9,278) 29,652,698 $(.31)
======= =====

Year Ended December 31, 1999
----------------------------
Basic and diluted net income $34,039 25,596,793 $1.33
======= =====

Year Ended December 31, 1998
----------------------------
Basic earnings before extraordinary item $39,085 24,866,225 $1.57
Extraordinary item (621) (.02)
------- -----
Basic net income $38,464 24,866,225 $1.55
======= =====

Effect of dilutive securities - options for
shares 3,345
----------
Diluted earnings before extraordinary item $39,085 24,869,570 $1.57
Extraordinary item (621) (.02)
------- -----
Diluted net income $38,464 24,869,570 $1.55
======= ========== =====
</TABLE>

For the years ended 2000 and 1999, 4,143,254 and 3,199,280 share
options, respectively, were not reflected because such options were
anti-dilutive, either because of the exercise price of the options or
because the Company incurred a net loss.

The Company repurchased 836,600 of its shares outstanding during 2000
in connection with an announcement in December 1999 that it would
purchase up to 1,000,000 shares.

Stock Based Compensation:

The Company accounts for stock-based compensation using the intrinsic
value method prescribed in Accounting Principles Board Opinion No.
25, "Accounting for Stock Issued to Employees," and related
interpretations ("APB No. 25"). Under APB No. 25, compensation cost
is measured as the excess, if any, of the quoted market price of the
Company's shares at the date of grant over the exercise price of the
option granted.


-36-
38

W.P. CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

The Company has granted restricted shares and stock options to
substantially all employees. Shares were awarded in the name of the
employee, who has all the rights of a shareholder, subject to certain
restrictions of transferability and a risk of forfeiture. The
forfeiture provisions on the awards expire annually, over periods of
four and three years for the shares and stock options, respectively.
Shares and stock options subject to forfeiture provisions have been
recorded as unearned compensation and are presented as a separate
component of members' equity. Compensation cost for stock options and
restricted stock, if any, is recognized ratably over the vesting
period of three and four years, respectively. Compensation cost for
share plans was $860 in 2000. No compensation cost was recognized in
1999 and 1998 in connection with the Company's share plans. The
Company provides additional pro forma disclosures as required (see
Note 15).

All transactions with non-employees in which the Company issues stock
as consideration for services received are accounted for based on the
fair value of the stock issued or services received, whichever is
more reliably determinable.

Reclassification:


Certain prior year amounts have been reclassified to conform to the
current year financial statement presentation.

3. Transactions with Related Parties:


For the years ended 2000, 1999 and 1998, the Company incurred
combined management and performance fees of $1,924, $3,025 and
$2,201, respectively, and general and administrative costs of $861,
$1,457, and $1,540, respectively.

As described in Note 1, the Company's Management Agreement with Carey
Management was cancelled effective with the acquisition of the
business operations of Carey Management. The Company is now
internally managed and, as a result of the cancellation of the
Management Agreement and acquisition of Carey Management's workforce
as of the date of the acquisition, no longer incurs management and
performance fees nor reimburses a manager for general and
administrative reimbursements, primarily consisting of the manager's
cost of providing administration to the operation of the Company.

As a result of acquiring the Advisory Agreements with the CPA(R)
REITs, the Company has engaged in a new business segment, advisory
operations, and earns fees as the Advisor to the four affiliated
CPA(R) REITs as described in Note 2.

Under the Advisory Agreements with the CPA(R) REITs, the Company
performs various services, including but not limited to the
day-to-day management of the CPA(R) REITs and transaction-related
services. In addition, the Company's broker-dealer subsidiary earns
fees in connection with the on-going "best efforts" public offering
of CPA(R):14. The Company earns an asset management fee of 1/2 of 1%
per annum of Average Invested Assets, as defined in the Agreements,
for each CPA(R) REIT and, based upon certain performance criteria for
each REIT, may be entitled to receive performance fees, calculated on
the same basis as the asset management fee, and is reimbursed for
certain costs, primarily the cost of personnel. For the year ended
December 31, 2000, asset-based fees and reimbursements earned were
$10,377.

In connection with structuring and negotiating acquisitions and
related mortgage financing for the CPA(R) REITs, the Advisory
Agreements provide for transaction fees based on the cost of the
properties acquired. A portion of the fees are payable in equal
annual installments over no less than eight years, subject to certain
limitations. Such unpaid amounts bear interest at annual rates
ranging from 6% to 7%. The Company may also earn fees related to the
disposition of properties, subject to subordination provisions and
will only be recognized as such subordination provisions are
achieved. For the year ended December 31, 2000, the Company earned
transaction fees of $14,894.

In connection with the acquisition of the CPA(R) Partnerships
described in Note 1, the former Corporate General Partners of eight
of the CPA(R) Partnerships satisfied provisions for receiving a
subordinated preferred return from the Partnerships totaling $4,422
based upon the cumulative proceeds from the sale of the assets of
each Partnership from inception through the date of the
consolidation. Payment was based on achieving a specified

-37-
39


W.P. CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED



cumulative return to limited partners. For the partnership that has
not yet achieved the specified cumulative return, its subordinated
preferred return of $1,423 is included in due to affiliates, and will
be paid if the Company achieves a closing price equal to or in excess
of $23.11 for five consecutive trading days.

Prior to the termination of the Management Agreement, Carey
Management performed certain services for the Company and earned
transaction fees in connection with the purchase and disposition of
properties. Transaction fees paid to Carey Management and affiliates
were $1,832 and $4,510 in 1999 and 1998, respectively. The Company is
also obligated to pay deferred acquisition fees in equal annual
installments over a period of no less than eight years. As of
December 31, 2000 and 1999, unpaid deferred acquisition fees were
$3,802 and $3,945, respectively, and bear interest at an annual rate
of 6%. An installment of $392 was paid in January 2000.

The Company is a participant in an agreement with certain affiliates
for the purpose of leasing office space used for the administration
of the Company and other affiliated real estate entities and sharing
the associated costs. Pursuant to the terms of the agreement, the
Company's share of rental, occupancy and leasehold improvement costs
is based on gross revenues. Expenses incurred were $348, $545, and
$558 in 2000, 1999 and 1998, respectively.

An independent director of the Company has an ownership interest in
companies that own the minority interest in the Company's French
majority-owned subsidiaries. The director's ownership interest is
subject to the same terms as all other ownership interests in the
subsidiary companies. An officer of the Company is the sole
shareholder of Livho, Inc., a lessee of the Company (see Note 8).

4. Real Estate Leased to Others Accounted for Under the Operating Method:

Real estate leased to others, at cost, and accounted for under the
operating method is summarized as follows:

<TABLE>
<CAPTION>
December 31,
------------
2000 1999
---- ----
<S> <C> <C>
Land $ 86,134 $ 91,447
Buildings and improvements 352,031 350,429
-------- --------
438,165 441,876
Less: Accumulated depreciation 24,159 16,455
-------- --------
$414,006 $425,421
======== ========

</TABLE>

The scheduled future minimum rents, exclusive of renewals, under
noncancellable operating leases amount to $45,214 in 2001, $43,909 in
2002, $39,909 in 2003, $36,189 in 2004, $33,136 in 2005, and
aggregate $335,527 through 2019.

Contingent rentals were $621, $563 and $614 in 2000, 1999 and 1998
respectively.

5. Net Investment in Direct Financing Leases:


Net investment in direct financing leases is summarized as follows:

<TABLE>
<CAPTION>
December 31,
------------
2000 1999
---- ----
<S> <C> <C>
Minimum lease payments
receivable $348,316 $365,558
Unguaranteed residual value 284,843 293,550
-------- --------
633,159 659,108
Less: Unearned income 345,283 363,552
-------- --------
$287,876 $295,556
======== ========
</TABLE>

The scheduled future minimum rents, exclusive of renewals, under
noncancellable direct financing leases amount to $30,679 in 2001,
$30,154 in 2002, $30,168 in 2003, $30,157 in 2004, $30,240 in 2005,
and aggregate $348,316 through 2018.

Contingent rentals were approximately $1,491, $995 and $320 in 2000,
1999 and 1998, respectively.





-38-
40




W.P. CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED



6. Mortgage Notes Payable and Notes Payable:


Mortgage notes payable, substantially all of which are limited
recourse obligations, are collateralized by the assignment of various
leases and by real property with a carrying value of approximately
$325,066. As of December 31, 2000, mortgage notes payable have
interest rates varying from 4.56% to 9.82% per annum and mature from
2001 to 2015. Certain of the mortgage notes payable are prepayable,
subject to prepayment charges.

Scheduled principal payments for the mortgage notes during each of
the next five years following December 31, 2000 and thereafter are as
follows:
<TABLE>
<CAPTION>

Year Ending December 31,
------------------------
<S> <C>
2001 $ 22,719
2002 12,345
2003 10,708
2004 27,659
2005 8,627
Thereafter 114,036
--------
Total $196,094
========


</TABLE>

The Company has a line of credit of $185,000 pursuant to a revolving
credit agreement with The Chase Manhattan Bank in which nine lenders
participate. The revolving credit agreement had an initial term of
three years through March 20, 2001 and has been extended for an
additional three years through March 2004. As of December 31, 2000,
the Company had $94,000 drawn from the line of credit. Additional
advances of $16,000 have been drawn from the line of credit since
December 31, 2000.

Advances, which are prepayable at any time, bear interest at an
annual rate of either (i) the one, two, three or six-month LIBOR, as
defined, plus a spread which ranges from 0.6% to 1.45% depending on
leverage or corporate credit rating or (ii) the greater of the bank's
Prime Rate and the Federal Funds Effective Rate, plus .50%, plus a
spread of up to .125% depending upon the Company's leverage. At
December 31, 2000 and 1999, the average interest rate on advances on
the line of credit was 7.86% and 7.8%, respectively. In addition, the
Company will pay a fee (a) ranging between 0.15% and 0.20% per annum
of the unused portion of the credit facility, depending on the
Company's leverage, if no minimum credit rating for the Company is in
effect or (b) equal to .15% of the total commitment amount, if the
Company has obtained a certain minimum credit rating.

The revolving credit agreement has financial covenants that require
the Company to (i) maintain minimum equity value of $400,000 plus 85%
of amounts received by the Company as proceeds from the issuance of
equity interests and (ii) meet or exceed certain operating and
coverage ratios. Such operating and coverage ratios include, but are
not limited to, (a) ratios of earnings before interest, taxes,
depreciation and amortization to fixed charges for interest and (b)
ratios of net operating income, as defined, to interest expense. The
Company has always been in compliance with the financial covenants.

7. Dividends Payable:

The Company declared a quarterly dividend of $.4225 per share on
December 22, 2000 payable to shareholders of record as of December
29, 2000. The dividend was paid in January 2001.



-39-
41

W.P. CAREY & CO. LLC and SUBSIDIARIES
NOTES to CONSOLIDATED FINANCIAL STATEMENTS, Continued


8. Lease Revenues:

For the years ended December 31, 2000, 1999 and 1998, the Company earned
its net leasing revenues (i.e., rental income and interest income from
direct financing leases) from over 75 lessees. A summary of net leasing
revenues including all current lease obligors with more than $1,000 in
annual revenues is as follows:

<TABLE>
<CAPTION>
Years Ended December 31,
------------------------
2000 % 1999 % 1998 %
---- - ---- - ---- -

<S> <C> <C> <C> <C> <C> <C>
Federal Express Corporation $ 5,659 7% $ 247 - $ 254 -
Dr Pepper Bottling Company of Texas 4,283 5 4,123 5% 3,998 5%
Gibson Greetings, Inc. 4,046 5 3,954 5 3,870 5
Detroit Diesel Corporation 3,795 4 3,658 5 3,658 5
Sybron International Corporation 3,627 4 3,627 4 3,311 4
Livho, Inc. 3,226 4 3,226 4 2,958 4
Orbital Sciences Corporation 2,655 3 2,311 3 2,154 3
Quebecor Printing, Inc. 2,586 3 2,552 3 2,523 3
America West Holdings Corp 2,539 3 1,839 2 - -
Thermadyne Holdings Corp 2,477 3 2,243 3 2,234 3
Furon Company 2,415 3 2,415 3 2,415 3
AutoZone, Inc. 2,378 3 2,331 3 2,469 3
The Gap, Inc. 2,205 3 2,205 3 2,199 3
Lockheed Martin Corporation 2,056 2 2,740 3 1,621 2
Unisource Worldwide, Inc. 1,725 2 1,726 2 1,714 2
Bell South Telecommunications, Inc. 1,711 2 175 - - -
AP Parts International, Inc. 1,617 2 1,617 2 1,783 2
CSS Industries, Inc. 1,598 2 1,588 2 1,580 2
Brodart, Co. 1,519 2 1,519 2 1,432 2
Red Bank Distribution, Inc. 1,475 2 1,401 2 1,401 2
Peerless Chain Company 1,463 2 1,463 2 1,463 2
United States Postal Service 1,425 2 1,396 2 1,090 1
High Voltage Engineering Corp. 1,329 2 1,329 2 1,187 2
Eagle Hardware & Garden, Inc. 1,288 2 1,387 2 - -
Duff-Norton Company, Inc. 1,164 1 1,164 1 1,164 2
Sprint Spectrum, Inc. 1,154 1 1,154 1 - -
Cendant Operations, Inc. 1,075 1 634 - - -
Other 23,168 25 26,537 34 30,822 40
------- --- ------- ---- ------- ----
$85,658 100% $80,561 100% $77,300 100%
======= === ======= === ======= ===
</TABLE>


-40-
42
WP CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED


9. Gains and Losses on Sale of Real Estate and Securities:

Significant sales of properties are summarized as follows:

2000

In 1998, the Company acquired land in Colliersville, Tennessee and
entered into a build-to-suit commitment to construct four office
buildings to be occupied by Federal Express Corporation ("Federal
Express") at a cost of up to $77,000. In February 2000, a net lease
with Federal Express with an initial lease term of 20 years
commenced at an annual rent of $6,360. In order to mitigate the
concentration of risk in a single lease, the Company agreed to sell
a 60% majority interest in the subsidiary that owns the Federal
Express property to an affiliate, Corporate Property Associates 14
Incorporated ("CPA(R):14"), at a purchase price based on an
independent appraisal. Based on such independent appraisal, the
Company received $42,287 and recognized a loss of $2,262 in
connection with the sale.

During 2000, the Company sold ten properties formerly leased to The
Kobacker Stores, Inc. and a property formerly leased to AutoZone,
Inc. located in Pensacola, Florida. In connection with the sales,
the Company received $2,672, net of costs, and incurred combined
losses on the sales of $755. The Company also sold two properties,
located in Silver City, New Mexico and Carthage, New York, for $700,
and recognized a net loss of $20.

The Company recognized a gain of $257 on the sale of its 18,540
shares of common stock of Titan Corporation. The Company had
previously exercised warrants that were granted in connection with
structuring its net lease with Titan Corporation in 1991.

1999

On September 30, 1999, the Company sold its property in Topeka,
Kansas, leased to Hotel Corporation of America ("Hotel Corp.") for
$8,107 pursuant to Hotel Corp.'s exercise of its purchase option. In
connection with the sale, the Company realized a $80 gain.

In December 1996, KSG, Inc. ("KSG") notified the Company that it was
exercising its option to purchase the property it leases in
Hazelwood, Missouri. In January 1999, the Company and KSG entered
into an agreement to establish a minimum and maximum exercise price
of $9,000 and $11,500 and agreed to defer the exercise price
determination until a dispute regarding an interpretation of the
purchase option provisions of the lease was resolved. The court
ruled in favor of the Company in 1999, and the Company sold the
property to KSG for $11,000 plus an allowance of $100 for legal
costs. In connection with the sale, the Company realized a $391
gain.

1998

In April 1998 Simplicity Manufacturing, Inc. purchased its leased
property in Port Washington, Wisconsin for $9,684 pursuant to the
exercise of its purchase option. A loss of $291 was recognized on
the sale.

In December 1998, NVR, Inc. purchased its leased property in
Pittsburgh, Pennsylvania for $12,193 pursuant to a purchase option
exercised in 1998. A gain of $1,754 was recognized on the sale.


10. Extraordinary Gains and Losses on Extinguishment of Debt:

In connection with the prepayment of high interest loans collateralized
by properties leased to Dr Pepper Bottling Company of Texas, Orbital
Sciences Corporation and Simplicity Manufacturing, Inc., the Company
incurred $700 in prepayment charges resulting in an extraordinary loss on
the extinguishment of debt of $621, net of $79 attributable to minority
interests in 1998.


-41-
43
WP CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

11. Impairment of Real Estate and Securities:

Significant writedowns of properties and securities to estimated fair
value based on assessment of recoverability are summarized as follows:

2000

The Company incurred impairment losses of $11,047 in 2000 in
connection with the writedown of real estate interests and other
long-lived assets to estimated fair value based on the following
circumstances:

The Company owns a property in Garland, Texas leased to Varo, Inc.
("Varo"). Although the lease ends in October 2002 and Varo continues
to meet its lease obligations, the property is vacant. As a result,
the Company is actively remarketing the property. The property has
been written down to its estimated fair value and a writedown of
$2,238 has been recognized.

The Company owns a property in Traveler's Rest, South Carolina
formerly leased to Swiss-M-Tex L.P. ("M-Tex"). Based on M-Tex's weak
financial condition and its inability to meet its lease obligations,
the lease was terminated in 2000. The property has been written down
to its estimated fair value and a writedown of $2,657 has been
recognized.

DeVlieg Bullard, Inc., the former lessee of properties in
Frankenmuth, Michigan and McMinnville, Tennessee disaffirmed its
master lease for the two properties in connection with its petition
of voluntary bankruptcy. The two properties are currently occupied
under short-term license agreements and the Company expects to enter
into leases with the current occupants. The McMinnville property has
been written down to its estimated fair value and a writedown of
$2,677 has been recognized.

The Company owns a property in Burnsville, Minnesota leased to
General Cinema Corporation ("General Cinema"). During 2000, General
Cinema filed a petition of voluntary bankruptcy. Because General
Cinema had vacated the property prior to the filing of its petition,
the Company anticipates that the lease will be disaffirmed.
Accordingly, the property has been written down to its estimated
fair value and a writedown of $1,500 has been recognized. The lease
obligations of General Cinema are guaranteed by Harcourt General,
Inc.

The Company also recognized writedowns of $1,514 on its assessments
of the recoverability of a redeemable preferred limited partnership
interest that was acquired in connection with the sale of a property
in 1995 and debentures received in connection with a bankruptcy
settlement with a former lessee and $461 in connection with other
properties held for sale.

1999

The Company owned a property in Carthage, New York which was leased
to Sunds Defibrator, Inc. ("Sunds"). During 1999, the Company
accepted offers to sell the property for $300 and to receive a lease
termination payment of $500, payable at the time of sale. In
connection with the proposed sale, the Company recognized a noncash
charge of $1,000 on the writedown of the property to the anticipated
sales price. Annual rent for the property was $144. The initial term
of the Sunds lease was scheduled to expire in 2005. The property was
subsequently sold in 2000.

As described in Note 12, the Company recognized a noncash charge of
$4,830 on the writedown of the Company's equity interest in Meristar
Hospitality Corporation.

1998

The Company owns a property in Urbana, Illinois leased to Motorola,
Inc. ("Motorola"). During 1998, Motorola notified the Company of its
intention to exercise its option to purchase the property. Based on
the appraisal prepared for the Company and the expectation that the
appraisal would be the basis for the exercise price, the Company
recognized a writedown of $1,575 to an amount representing the fair
value of the property, less costs to sell. An additional writedown
of $158 was recognized in 1999. The purchase option was not
exercised.

-42-
44
WP CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

12. Equity Investments:

The Company owns 780,269 units of the operating partnership of Meristar
Hospitality Corporation ("Meristar"), a publicly traded real estate
investment trust which primarily owns hotels. The Company has the right
to convert its units in the operating partnership to shares of common
stock in Meristar at any time on a one-for-one basis. The exchange of
units for common stock would be a taxable transaction in the year of
exchange. The Company's interest in the Meristar operating partnership is
being accounted for under the equity method.

The carrying value of the equity interest in the Meristar operating
partnership was $18,889 and $18,725 as of December 31, 2000 and 1999,
respectively. Because of a continued weakness in the public market's
valuation of equity securities of real estate investment companies
including Meristar, Management concluded that the underlying value of its
investment in operating partnership units was impaired. Accordingly, the
Company wrote down its equity investment by $4,830 in 1999. The carrying
value of the investment in Meristar subsequent to the writedown
approximated the Company's pro rata ownership of Meristar at Meristar's
reported net asset value. As of December 31, 2000, Meristar's quoted per
share market value was $19.69 resulting in an aggregate value of
approximately $15,364 if converted.

The audited consolidated financial statements of Meristar filed with the
United States Securities and Exchange Commission ("SEC") reported total
assets of $3,013,008 and $3,094,201 and shareholders' equity of
$1,134,555 and $1,183,896 as of December 31, 2000 and 1999, respectively,
and revenues of $400,778, $374,904 and $525,297 and net income of
$105,861, $98,964 and $43,707 for the years ended December 31, 2000, 1999
and 1998, respectively.

The Company owns equity interests as a limited partner in two limited
partnerships that each own real estate net leased to a single tenant.
Corporate Property Associates 10 Incorporated owns the remaining
controlling interests as a general partner in each partnership. The
Company also owns equity interests in two limited liability companies
that each own real estate net leased to a single tenant with CPA(R):14.
Effective as of June 29, 2000, the Company acquired 20,000 shares of
common stock in the four CPA(R) REITs with which it has advisory
agreements. Since June 29, 2000, the Company has acquired an additional
105,691 and 132,066 shares, respectively, of Carey Institutional
Properties Incorporated and Corporate Property Associates 12
Incorporated, both CPA(R) REITs, in connection with earning incentive
fees (see Note 3). The interests in the CPA(R) REITs are accounted for
under the equity method due to the Company's ability to exercise
significant influence as the Advisor to the REITs. The Company's
ownership interests in each of the CPA(R) REITs represent less than 1% of
the outstanding shares of each CPA(R) REIT. The audited consolidated
financial statements of the CPA(R) REITs are filed with the SEC. Combined
financial information of the affiliated equity investees is summarized as
follows:

<TABLE>
<CAPTION>
December 31,
------------
2000 1999
---- ----
<S> <C> <C>
Assets $1,745,901 $81,054
Liabilities 789,984 51,211
---------- -------
Capital $ 955,917 $29,843
========== =======

</TABLE>

<TABLE>
<CAPTION>
Year Ended December 31,
-----------------------
2000 1999 1998
---- ---- ----
<S> <C> <C> <C>
Revenue(1) $173,006 $8,465 $6,990
Expenses 100,006 5,603 4,536
-------- ------ ------
Net income $ 73,000 $2,862 $2,454
======== ====== ======

</TABLE>

(1). Includes the net effect of minority interests in income, income from
equity investments and gains (losses) on the sale of real estate and
securities.


-43-
45


13. Disclosures About Fair Value of Financial Instruments:

The carrying amounts of cash, accounts receivable, accounts payable and
accrued expenses approximate fair value because of the short maturity of
these items.

The Company estimates that the fair value of mortgage notes payable and
other notes payable was $294,278 and $313,747 at December 31, 2000 and
1999, respectively (see Note 6). The fair value of fixed rate debt
instruments was evaluated using a discounted cash flow model with
discount rates that take into account the credit of the tenants and
interest rate risk. The fair value of the note payable from the line of
credit approximates the carrying value as it is a variable rate
obligation with an interest rate that resets to market rates.

14. Selected Quarterly Financial Data (unaudited):

<TABLE>
<CAPTION>
Three Months Ended
------------------
March 31, 2000 June 30, 2000 September 30, 2000 December 31, 2000
-------------- ------------- ------------------ -----------------

<S> <C> <C> <C> <C>
Revenues $23,276 $26,611 $33,929 $36,435

Expenses 13,659 54,744 22,114 33,461

Net income (loss) 9,625 (30,041) 11,375 (237)

Net income (loss) per
share - basic and
diluted .38 (1.18) .34 (.01)

Dividends declared per
share .4225 .4225 .4225 .4225
</TABLE>

<TABLE>
<CAPTION>
Three Months Ended
------------------
March 31, 1999 June 30, 1999 September 30, 1999 December 31, 1999
-------------- ------------- ------------------ -----------------

<S> <C> <C> <C> <C>
Revenues $21,114 $21,877 $23,731 $21,784

Expenses 11,084 11,687 13,872 17,478

Income before
extraordinary items 9,866 9,620 9,470 5,122

Net income 9,827 9,620 9,470 5,122

Net income per share -
basic and diluted .39 .38 .37 .20

Dividends declared per
share .4175 .4175 .4175 .4175
</TABLE>

15. Stock Options and Warrants:

In January 1998, an affiliate was granted warrants to purchase 2,284,800
shares exercisable at $21 per share and 725,930 shares exercisable at $23
per share as compensation for investment banking services in connection
with structuring the consolidation on the CPA(R) Partnerships. The
warrants are exercisable until January 2009.

The Company maintains stock option incentive plans pursuant to which
share options may be issued. The 1997 Share Incentive Plan (the
"Incentive Plan"), as amended, authorizes the issuance of up to 2,600,000
shares. The Company Non-Employee Directors' Plan (the "Directors' Plan")
authorizes the issuance of up to 300,000 shares.

The Incentive Plan provides for the grant of (i) share options which may
or may not qualify as incentive stock options, (ii) performance shares,
(iii) dividend equivalent rights and (iv) restricted shares. In 2000,
922,152 share options were granted at exercise prices ranging from $7.69
to $16.50 per share. In 1999, share options for 38,500 shares were
granted at an exercise price of $19.69 per share. In 1998, share options
for 113,500 shares were granted at an exercise price of $20 per share.
The options granted under the Incentive Plan have a 10-year term and are
exercisable for one-third of the granted options on the first, second and
third anniversaries of the

-44-
46
WP CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED



date of grant. The vesting of grants, however, may be accelerated upon a
change in control of the Company and under certain other conditions.

The Directors' Plan provides for the same terms as the Incentive Plan.
Share options for 21,822, 12,704 and 23,846 shares were granted at
exercise prices ranging from $16.38 to $20 per share in 2000, 1999 and
1998, respectively.

Share option and warrant activity is as follows:

<TABLE>
<CAPTION>
Weighted Average
Exercise Price
Number of Shares Per Share
---------------- ---------

<S> <C> <C>
Balance at January 1, 1998 - -
Granted 3,148,076 $21.42
Exercised - -
Forfeited - -
-----------
Balance at December 31, 1998 3,148,076 $21.42
Granted 51,204 $19.31
Exercised - -
Forfeited -
-----------
Balance at December 31, 1999 3,199,280 $21.38
Granted 943,974 $13.24
Exercised - -
Forfeited (29,000) $16.25
-----------
Balance at December 31, 2000 4,114,254 $19.57
===========
</TABLE>

At December 31, 2000, 1999 and 1998, the range of exercise prices and
weighted-average remaining contractual life of outstanding share options
and warrants was $7.69 to $23 and 8.32 years, $17.25 to $23.00 and nine
years, and $20 to $23 and ten years, respectively.

The per share weighted average fair value of share options and warrants
issued during 2000 were estimated to be $3.80 using a Black-Scholes
option pricing formula. The more significant assumptions underlying the
determination of the weighted average fair value include a risk-free
interest rate of 6.8%, a volatility factor of 22.53%, a dividend yield of
8.44% and an expected life of ten years.

The per share weighted average fair value of share options issued during
1999 was estimated to be $1.48, using a binomial option pricing formula.
The more significant assumptions underlying the determination of the
weighted average fair value include a risk-free interest rate of 5.54% a
volatility factor of 18.35%, a dividend yield of 7.64% and an expected
life of ten years.

The per share weighted average fair value of share options and warrants
issued during 1998 were estimated to be $1.45 using a binomial option
pricing formula. The more significant assumptions underlying the
determination of the weighted average fair value include a risk-free
interest rate of 5.36%, a volatility factor of 18.16%, a dividend yield
of 7.33% and an expected life of ten years.

The Company has elected to adopt the disclosure only provisions of SFAS
No. 123. If stock based compensation cost had been recognized based upon
fair value at the date of grant for options awarded under the two plans
in accordance with the provisions of SFAS No. 123, pro forma net (loss)
income for 2000, 1999 and 1998 would have been $(12,770), $33,964 and
$38,299, respectively, and pro forma basic and diluted earnings (loss)
per share would have been $(.45) for 2000, unchanged for 1999 and $1.54
for 1998.


-45-
47
WP CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED


16. Segment Reporting:

The Company has determined that it operates in two business segments,
management services and real estate operations with domestic and
international investments. The two segments are summarized as follows:

<TABLE>
<CAPTION>
Management Real Estate Other(3) Total Company
---------- ----------- ----- -------------
<S> <C> <C> <C> <C>
Revenues:
2000 $25,271 $88,736 $6,244 $120,251
1999 - 82,731 5,775 88,506
1998 - 79,041 6,289 85,330

Operating, interest and tax
expenses(1,2) (excluding
depreciation and
amortization):
2000 12,259 51,568 5,006 68,833
1999 - 38,306 4,662 42,968
1998 - 31,570 4,956 36,526

Income from equity investments:
2000 69 2,813 - 2,882
1999 - 1,886 - 1,886
1998 - 1,837 - 1,837

Net operating income (4):
2000 7,123 23,113 1,238 31,474
1999 - 32,522 1,046 33,568
1998 - 36,320 1,253 37,573

Total assets:
2000 111,375 784,628 8,239 904,242
1999 - 848,526 7,733 856,259

Total long-lived assets:
2000 105,504 761,028 7,136 873,668
1999 - 825,411 6,753 832,164
</TABLE>

(1) Excludes the writeoff of an acquired management contract of
$38,000 in 2000.

(2) Excludes amortization of intangibles and goodwill of $5,958 in
2000

(3) Primarily consists of the Company's hotel operations

(4) Net operating income excludes gains and losses on sales,
extraordinary items and the writeoff of an acquired management
contract.

The Company acquired its first international real estate investment in
1998. For 2000, geographic information for the real estate operations
segment is as follows:

<TABLE>
<CAPTION>
Total Real
Domestic International Estate
-------- ------------- ----------
<S> <C> <C> <C>
Revenues $ 86,312 $ 2,424 $ 88,736
Operating, interest and tax
expenses(1,2,3) 48,670 2,898 51,568
Income from equity investments 2,813 - 2,813
Net operating income(4) 23,587 (474) 23,113
Total assets 752,126 32,502 784,628
Total long-lived assets 731,225 29,803 761,028
</TABLE>

For 1999, geographic information is as follows:
<TABLE>
<CAPTION>
Total Real
Domestic International Estate
-------- ------------- ----------
<S> <C> <C> <C>
Revenues $ 80,683 $ 2,048 $ 82,731
Operating, interest and tax
expenses(1,2,3) 37,227 1,079 38,306
Income from equity investments 1,886 - 1,886
Net operating income(4) 31,667 855 32,522
Total assets 826,312 22,214 848,526
Total long-lived assets 803,649 21,762 825,411
</TABLE>

-46-
48
WP CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED


For 1998, geographic information is as follows:
<TABLE>
<CAPTION>
Total Real
Domestic International Estate
-------- ------------- ----------
<S> <C> <C> <C>
Revenues $ 78,214 $ 827 $ 79,041
Operating, interest and tax
expenses(1,2,3) 31,026 544 31,570
Income from equity investments 1,837 - 1,837
Net operating income(4) 36,224 96 36,320
</TABLE>

(1) Excludes the writeoff of an acquired management contract of
$38,000 in 2000.

(2) Excludes amortization of intangibles and goodwill of $5,958 in
2000

(3) Excludes depreciation and amortization

(4) Net (loss) income excluding gains and loss, extraordinary items
and the writeoff of an acquired management contract.

17. Income Taxes:

The components of the Company's provision for income taxes for the years
ended December 31, 2000, 1999 and 1998 are as follows:

<TABLE>
<CAPTION>
2000 1999 1998
---- ---- ----

<S> <C> <C> <C>
Federal:
Current $ 569
Deferred 848
------
1,417
State and local:
Current 2,176 $ 752 $ 419
Deferred 571 - -
------ ------ ------
2,747 752 419
------

Total provision $4,164 $ 752 $ 419
====== ====== ======
</TABLE>

Deferred income taxes as of December 31, 2000 consist of the following:

<TABLE>
<CAPTION>
2000
-----

<S> <C>
Deferred tax assets:
Unearned compensation $ 634
Corporate fixed assets 142
------
776
Deferred tax liabilities:
Receivables from affiliates 2,112
------

Net deferred tax liability $1,336
======
</TABLE>

No deferred income taxes were recognized in 1999 and 1998.


-47-
49
WP CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED



The difference between the tax provision and the tax benefit recorded at
the statutory rate at December 31, 2000 is as follows:

<TABLE>
<S> <C>
Federal benefit at statutory tax rate $ (1,739)
State and local taxes, net of federal
benefit 2,629
Writeoff of management contract 12,920
Amortization of intangible assets 1,706
Income from entities not subject to federal
taxation (11,240)
Other (112)
--------
Tax provision $ 4,164
========
</TABLE>

18. Employee Benefit Plans:

The Company sponsors a qualified profit-sharing plan and trust covering
substantially all of its full-time employees who have attained age
twenty-one, worked a minimum of 1,000 hours and completed one year of
service. The Company is under no obligation to contribute to the plan and
the amount of any contribution is determined by and at the discretion of
the Board of Directors. The Board of Directors can authorize
contributions to a maximum of 15% of an eligible participant's total
compensation, limited to $25.5 annually per participant. For the year
ended December 31, 2000, amounts expensed by the Company for
contributions to the trust were $627. Annual contributions represent an
amount equivalent to 15% of each eligible participant's total eligible
compensation for that period.

19. Pro Forma Financial Information (unaudited):

The following consolidated pro forma financial information has been
presented as if the merger of Carey Management into the Company had
occurred on January 1, 1999 for the years ended December 31, 2000 and
1999. In Management's opinion, all adjustments necessary to reflect the
merger and the related issuance of common stock of the Company have been
made. The pro forma financial information is not necessarily indicative
of what the actual results would have been, nor does it purport to
represent the results of operations for future periods.

<TABLE>
<CAPTION>
Years ended December 31,
------------------------
2000 1999
---- ----

<S> <C> <C>
Pro forma total revenues $133,666 $129,255
Pro forma net income 29,215 48,781

Pro forma basic and diluted earnings per
share $0.86 $1.43

</TABLE>

The pro forma net income and earnings per share figures presented above
exclude a non-recurring noncash writeoff of $38,000 related to the
termination of the Management Agreement between the Company and Carey
Management upon completion of the merger. The pro forma (loss) income,
including the $38,000 writeoff, for the years ended December 31, 2000 and
1999 is $(8,785) and $10,781, respectively. Pro forma basic and diluted
(loss) income per share, including the $38,000 writeoff, for the years
ended December 31, 2000 and 1999 is $(0.26) and $0.32, respectively.


-48-
50
WP CAREY & CO. LLC and SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED


20. Accounting Pronouncements:

In June 1998, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards ("SFAS") No. 133, "Accounting for
Derivative Instruments and Hedging Activities", effective January 1,
2001, which establishes accounting and reporting standards for derivative
instruments. The Company believes that upon adoption SFAS No. 133 will
not have a material impact on the consolidated financial statements.

In December 1999, the Securities and Exchange Commission issued Staff
Accounting Bulletin No. 101 ("SAB 101") which provides guidance on
several revenue recognition issues including recognition of fees earned
from services performed and rents based upon lessees' sales. Certain of
the Company's leases provide for additional rents to be paid based upon
the level of sales achieved by the lessee. These percentage rents are
recorded once the required sales level is achieved and included in the
consolidated statements of income in the rental revenue and interest
income from direct financing leases. The adoption of SAB 101 did not have
any impact on the consolidated financial statements.



-49-
51



Item 9. Disagreements on Accounting and Financial Disclosure.

NONE

PART III


Item 10. Directors and Executive Officers of the Registrant.

This information will be contained in Company's definitive Proxy Statement with
respect to the Company's 2001 Annual Meeting of Shareholders, to be filed with
the Securities and Exchange Commission within 120 days following the end of the
Company's fiscal year, and is hereby incorporated by reference.


Item 11. Executive Compensation.

This information will be contained in Company's definitive Proxy Statement with
respect to the Company's 2001 Annual Meeting of Shareholders, to be filed with
the Securities and Exchange Commission within 120 days following the end of the
Company's fiscal year, and is hereby incorporated by reference.


Item 12. Security Ownership of Certain Beneficial Owners and Management.

This information will be contained in Company's definitive Proxy Statement with
respect to the Company's 2001 Annual Meeting of Shareholders, to be filed with
the Securities and Exchange Commission within 120 days following the end of the
Company's fiscal year, and is hereby incorporated by reference.


Item 13. Certain Relationships and Related Transactions.

This information will be contained in Company's definitive Proxy Statement with
respect to the Company's 2001 Annual Meeting of Shareholders, to be filed with
the Securities and Exchange Commission within 120 days following the end of the
Company's fiscal year, and is hereby incorporated by reference.


-50-
52


PART IV





Item 14. Exhibits, Financial Statement Schedules and Reports on
Form 8-K


(a) 1. Financial Statements:

The following financial statements are filed as a part of this
Report:

Consolidated Report of Independent Accountants.

Consolidated Balance Sheets, December 31, 2000 and 1999.

Consolidated Statements of Operations for the years ended
December 31, 2000, 1999 and 1998.

Consolidated Statements of Members' Equity for the years ended
December 31, 2000 and 1999.

Consolidated Statements of Cash Flows for the years ended
December 31, 2000, 1999 and 1998.

Notes to Consolidated Financial Statements.


(a) 2. Financial Statement Schedule:

The following schedule is filed as a part of this Report:

Schedule III - Real Estate and Accumulated Depreciation as
of December 31, 2000.

Notes to Schedule III.

Financial statement schedules other than those listed above are
omitted because the required information is given in the
financial statements, including the notes thereto, or because the
conditions requiring their filing do not exist.


-51-
53



(a) 3 Exhibits:

The following exhibits are filed as part of this Report. Documents other than
those designated as being filed herewith are incorporated herein by reference.

<TABLE>
<CAPTION>
Exhibit Method of
No. Description Filing
- -------- ----------- -----------------

<S> <C> <C>
3.1 Amended and Restated Limited Liability Company Exhibit 3.1 to Registration
Agreement of Carey Diversified LLC. Statement on Form S-4
(No. 333-37901)

3.2 Bylaws of Carey Diversified LLC. Exhibit 3.2 to Registration
Statement on Form S-4
(No. 333-37901)

4.1 Form of Listed Share Stock Certificate. Exhibit 4.1 to Registration
Statement on Form S-4
(No. 333-37901)

10.1 Management Agreement Between Carey Management LLC Exhibit 10.1 to Registration
and the Company. Statement on Form S-4
(No. 333-37901)

10.2 Non-Employee Directors' Incentive Plan. Exhibit 10.2 to Registration
Statement on Form S-4
(No. 333-37901)

10.3 1997 Share Incentive Plan. Exhibit 10.3 to Registration
Statement on Form S-4
(No. 333-37901)

10.4 Investment Banking Engagement Letter between Exhibit 10.4 to Registration
W. P. Carey & Co. and the Company. Statement on Form S-4
(No. 333-37901)

10.5 Non-Statutory Listed Share Option Agreement. Exhibit 10.5 to Registration
Statement on Form S-4
(No. 333-37901)

10.6 Credit Agreement by and among Carey Diversified LLC, Exhibit 10.1 to Form 8-K
Chase Manhattan Bank, and the Bank of New York, dated dated May 15, 1998.
March, 26, 1998

21.1 List of Registrant Subsidiaries Filed herewith

23.1 Consent of PricewaterhouseCoopers LLP Filed herewith

99.13 Amended and Restated Agreement of Limited Partnership Exhibit 99.13 to Registration
of CPA(R):1. Statement on Form S-4
(No. 333-37901)

99.14 Amended and Restated Agreement of Limited Partnership Exhibit 99.14 to Registration
of CPA(R):2. Statement on Form S-4
(No. 333-37901)
</TABLE>

-52-
54


<TABLE>
<CAPTION>
Exhibit Method of
No. Description Filing
- -------- ----------- -----------------

<S> <C> <C>
99.15 Amended and Restated Agreement of Limited Partnership Exhibit 99.15 to Registration
of CPA(R):3. Statement on Form S-4
(No. 333-37901)

99.23 Press Release from Carey Diversified LLC Exhibit 99.1 to Form 8-K
(March 26, 1998) dated May 15, 1998

99.16 Amended and Restated Agreement of Limited Partnership Exhibit 99.16 to Registration
of CPA(R):4. Statement on Form S-4
(No. 333-37901)

99.17 Amended and Restated Agreement of Limited Partnership Exhibit 99.17 to Registration
of CPA(R):5. Statement on Form S-4
(No. 333-37901)

99.18 Amended and Restated Agreement of Limited Partnership Exhibit 99.18 to Registration
of CPA(R):6. Statement on Form S-4
(No. 333-37901)

99.19 Amended and Restated Agreement of Limited Partnership Exhibit 99.19 to Registration
of CPA(R):7. Statement on Form S-4
(No. 333-37901)

99.20 Amended and Restated Agreement of Limited Partnership Exhibit 99.20 to Registration
of CPA(R):8. Statement on Form S-4
(No. 333-37901)

99.21 Amended and Restated Agreement of Limited Partnership Exhibit 99.21 to Registration
of CPA(R):9. Statement on Form S-4
(No. 333-37901)

99.22 Listed Share Purchase Warrant. Exhibit 99.22 to Registration
Statement on Form S-4
( No. 333-37901)

99.23 Press release from Carey Diversified LLC Exhibit 99.1 to Form 8-K
(March 26, 1998) dated May 15, 1998

99.24 Press release from Carey Diversified LLC Exhibit 99.1 to Form 8-K
(November 30, 1999) dated December 2, 1999

99.25 Presentation to Analysts Exhibit 99.2 to Form 8-K
dated December 2, 1999
</TABLE>



(b) Report on Form 8-K:

During the quarter ended December 31, 2000 the Company was not required to
file any reports on Form 8-K.


-53-
55



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.

W.P. CAREY & CO. LLC

3/26/01 BY: /s/ John J. Park
- ------------- --------------------------------------------
Date John J. Park
Executive Vice President, Chief Financial
Officer and Treasurer
(Principal Financial Officer)

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.

BY: W.P. CAREY & CO. LLC

3/26/01 BY: /s/ William P. Carey
- ------------- --------------------------------------------
Date William P. Carey
Chairman of the Board, Chief Executive
Officer and Director
(Principal Executive Officer)

3/26/01 BY: /s/ Francis J. Carey
- ------------- --------------------------------------------
Date Francis J. Carey
Vice Chairman of the Board, Chairman of the
Executive Committee and Director

3/26/01 BY: /s/ Gordon F. DuGan
- ------------- --------------------------------------------
Date Gordon F. DuGan
President, Chief Acquisitions Officer and
Director

3/26/01 BY: /s/ Donald E. Nickelson
- ------------- --------------------------------------------
Date Donald E. Nickelson
Chairman of the Audit Committee and Director

3/26/01 BY: /s/ Eberhard Faber IV
- ------------- --------------------------------------------
Date Eberhard Faber IV
Director

3/26/01 BY: /s/ Dr. Lawrence R. Klein
- ------------- --------------------------------------------
Date Dr. Lawrence R. Klein
Director

3/26/01 BY: /s/ Charles C. Townsend, Jr.
- ------------- --------------------------------------------
Date Charles C. Townsend, Jr.
Director

3/26/01 BY: /s/ Reginald Winssinger
- ------------- --------------------------------------------
Date Reginald Winssinger
Director

3/26/01 BY: /s/ John J. Park
- ------------- --------------------------------------------
Date John J. Park
Executive Vice President, Chief Financial
Officer and Treasurer
(Principal Financial Officer)

3/26/01 BY: /s/ Claude Fernandez
- ------------- --------------------------------------------
Date Claude Fernandez
Executive Vice President and Chief
Administrative Officer
(Principal Accounting Officer)


-54-
56
W.P. CAREY & CO. LLC and SUBSIDIARIES

SCHEDULE III - REAL ESTATE and ACCUMULATED DEPRECIATION

AS OF DECEMBER 31, 2000

<TABLE>
<CAPTION>
INITIAL COST TO COMPANY
-----------------------

COSTS INCREASE
CAPITALIZED (DECREASE) IN
PERSONAL SUBSEQUENT TO NET
DESCRIPTION ENCUMBRANCES LAND BUILDINGS PROPERTY ACQUISITION (a) INVESTMENTS(b)
----------- ------------ ---- --------- --------- --------------- --------------
<S> <C> <C> <C> <C> <C> <C>
Operating Method:
Office, warehouse and
manufacturing buildings
leased to various
tenants in Broomfield,
Colorado $ 1,897,951 $ 247,993 $ 2,538,263 $1,200,000
Office and manufacturing
building leased to IMO
Industries Inc. 803,700 814,267 4,761,042 $(2,238,231)
Distribution facilities
and warehouses leased
to The Gap, Inc. 13,520,339 1,525,593 21,427,148
Supermarkets leased to
Winn-Dixie Stores, Inc. 855,196 6,762,374
Warehouse and manufac-
turing plant leased to
Pre Finish Metals
Incorporated 324,046 8,408,833
Retail store leased to C.
Parker and Y. Smith 16,452 80,937
Retail stores leased to
Eastside Appliance 14,844 185,541 10,600
Warehouse and distribution
center leased to B&G
Contract Packaging, Inc.
and Vital Records Company
of Arkansas, Inc. 201,721 2,870,928 129,737
Land leased to Unisource
Worldwide, Inc. 4,573,360
Centralized telephone
bureau leased to Excel
Communications, Inc. 925,162 4,023,627
Computer and
telecommunications
facility in Urbana,
Illinois leased to
Motorola, Inc. 387,000 3,981,000 (1,513,642)
Office building in
Beaumont, Texas leased
to Petrocon
Engineering, Inc. and
Olmstead Kirk Paper
Company 164,113 2,343,849


<CAPTION>
GROSS AMOUNT AT WHICH CARRIED AT CLOSE OF PERIOD (c)
---------------------------------------------------- LIFE ON
WHICH
DEPRECIATION
IN LATEST
ACCUMULATED STATEMENT OF
PERSONAL DEPRECIATION DATE INCOME
DESCRIPTION LAND BUILDINGS PROPERTY TOTAL (d) ACQUIRED IS COMPUTED
----------- ---- --------- -------- ----- ------------ -------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Operating Method:
Office, warehouse and
manufacturing buildings
leased to various
tenants in Broomfield,
Colorado $ 247,993 $ 3,738,263 $ 3,986,256 $ 231,621 1/1/1998 40 yrs.
Office and manufacturing
building leased to IMO
Industries Inc. 814,267 2,522,811 3,337,078 357,078 1/1/1998 40 yrs.
Distribution facilities
and warehouses leased
to The Gap, Inc. 1,525,593 21,427,148 22,952,741 1,607,036 1/1/1998 40 yrs.
Supermarkets leased to
Winn-Dixie Stores, Inc. 855,196 6,762,374 7,617,570 507,177 1/1/1998 40 yrs.
Warehouse and manufac-
turing plant leased to
Pre Finish Metals
Incorporated 324,046 8,408,833 8,732,879 630,663 1/1/1998 40 yrs.
Retail store leased to C.
Parker and Y. Smith 16,452 80,937 97,389 6,070 1/1/1998 40 yrs.
Retail stores leased to
Eastside Appliance 25,444 185,541 210,985 13,915 1/1/1998 40 yrs.
Warehouse and distribution
center leased to B&G
Contract Packaging, Inc.
and Vital Records Company
of Arkansas, Inc. 201,721 3,000,665 3,202,386 216,842 1/1/1998 40 yrs.
Land leased to Unisource
Worldwide, Inc. 4,573,360 4,573,360 1/1/1998 N/A
Centralized telephone
bureau leased to Excel
Communications, Inc. 925,162 4,023,627 4,948,789 301,771 1/1/1998 40 yrs.
Computer and
telecommunications
facility in Urbana,
Illinois leased to
Motorola, Inc. 405,372 2,448,986 2,854,358 150,468 1/1/1998 40 yrs.
Office building in
Beaumont, Texas leased
to Petrocon
Engineering, Inc. and
Olmstead Kirk Paper
Company 164,113 2,343,849 2,507,962 175,786 1/1/1998 40 yrs.
</TABLE>

-55-
57
W.P. CAREY & CO. LLC and SUBSIDIARIES

SCHEDULE III - REAL ESTATE and ACCUMULATED DEPRECIATION

AS OF DECEMBER 31, 2000

<TABLE>
<CAPTION>
INITIAL COST TO COMPANY
-----------------------

COSTS INCREASE
CAPITALIZED (DECREASE) IN
PERSONAL SUBSEQUENT TO NET
DESCRIPTION ENCUMBRANCES LAND BUILDINGS PROPERTY ACQUISITION (a) INVESTMENTS(b)
----------- ------------ ---- --------- --------- --------------- --------------
<S> <C> <C> <C> <C> <C> <C>
Operating Method:
Office, manufacturing and
warehouse buildings
leased to AMS Holding
Group and Texas Digital
Systems, Inc. 1,389,951 5,337,002 431,899
Warehouse and
distribution center in
Salisbury, North
Carolina 246,949 5,034,911 1,363,829
Manufacturing and office
buildings leased to
Penn Virginia
Corporation 652,668 4,080,613 70,774
Land leased to Exide
Electronics Corporation 1,638,012
Motion picture theaters
leased to Harcourt
General, Inc. 1,382,736 1,527,425 5,709,495 (1,500,000)
Warehouse/ office
research facilities
leased to Lockheed
Martin Corporation 2,617,330 14,752,353 539,706
Warehouse and office
facility leased to Bell
South Entertainment,
Inc. 5,809,155 1,173,108 3,368,141 241,350 68,958
Manufacturing and office
facility leased to Yale
Security, Inc. 345,323 3,913,657 60,394
Manufacturing facilities
leased to AP Parts
International, Inc. 3,746,975 447,170 12,337,106 180,613
Manufacturing facilities
leased to Northern Tube,
Inc. 31,725 1,691,580
Manufacturing facilities
leased to Anthony's
Manufacturing Company,
Inc. 2,051,769 5,321,776 106,221
Manufacturing facilities
leased to Designer
Ensembles, Inc. 263,618 4,046,406 (2,506,543)
Land leased to AutoZone,
Inc. 15,852,617 9,382,198 (147,949)
Retail stores leased to
Northern Auto, Inc. 3,202,467 2,711,994 (1,650,377)
Retail stores leased to
General Textiles, Inc. 129,173 313,107


<CAPTION>
GROSS AMOUNT AT WHICH CARRIED AT CLOSE OF PERIOD (c)
---------------------------------------------------- LIFE ON
WHICH
DEPRECIATION
IN LATEST
ACCUMULATED STATEMENT OF
PERSONAL DEPRECIATION DATE INCOME
DESCRIPTION LAND BUILDINGS PROPERTY TOTAL (d) ACQUIRED IS COMPUTED
----------- ---- --------- -------- ----- ------------ -------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Operating Method:
Office, manufacturing and
warehouse buildings
leased to AMS Holding
Group and Texas Digital
Systems, Inc. 1,389,951 5,768,901 7,158,852 406,096 1/1/1998 40 yrs.
Warehouse and
distribution center in
Salisbury, North
Carolina 246,949 6,398,740 6,645,689 449,874 1/1/1998 40 yrs.
Manufacturing and office
buildings leased to
Penn Virginia
Corporation 652,668 4,151,387 4,804,055 306,743 1/1/1998 40 yrs.
Land leased to Exide
Electronics Corporation 1,638,012 1,638,012 1/1/1998 N/A
Motion picture theaters
leased to Harcourt
General, Inc. 1,527,425 4,209,495 5,736,920 428,211 1/1/1998 40 yrs.
Warehouse/ office
research facilities
leased to Lockheed
Martin Corporation 2,617,330 15,292,059 17,909,389 1,142,802 1/1/1998 40 yrs.
Warehouse and office
facility leased to Bell
South Entertainment,
Inc. 1,173,108 3,678,449 4,851,557 255,816 1/1/1998 40 yrs.
Manufacturing and office
facility leased to Yale
Security, Inc. 345,323 3,974,051 4,319,374 294,350 1/1/1998 40 yrs.
Manufacturing facilities
leased to AP Parts
International, Inc. 447,170 12,517,719 12,964,889 927,753 1/1/1998 40 yrs.
Manufacturing facilities
leased to Northern Tube,
Inc. 31,725 1,691,580 1,723,305 126,869 1/1/1998 40 yrs.
Manufacturing facilities
leased to Anthony's
Manufacturing Company,
Inc. 2,051,769 5,427,997 7,479,766 400,586 1/1/1998 40 yrs.
Manufacturing facilities
leased to Designer
Ensembles, Inc. 263,618 1,539,863 1,803,481 303,481 1/1/1998 40 yrs.
Land leased to AutoZone,
Inc. 9,234,249 9,234,249 1/1/1998 N/A
Retail stores leased to
Northern Auto, Inc. 2,320,002 1,944,082 4,264,084 145,440 1/1/1998 40 yrs.
Retail stores leased to
General Textiles, Inc. 129,173 313,107 442,280 23,483 1/1/1998 40 yrs.
</TABLE>

-56-
58
W.P. CAREY & CO. LLC and SUBSIDIARIES

SCHEDULE III - REAL ESTATE and ACCUMULATED DEPRECIATION

AS OF DECEMBER 31, 2000

<TABLE>
<CAPTION>
INITIAL COST TO COMPANY
-----------------------


COSTS INCREASE
CAPITALIZED (DECREASE) IN
PERSONAL SUBSEQUENT TO NET
DESCRIPTION ENCUMBRANCES LAND BUILDINGS PROPERTY ACQUISITION (a) INVESTMENTS(b)
----------- ------------ ---- --------- --------- --------------- --------------
<S> <C> <C> <C> <C> <C> <C>
Operating Method:
Office facility leased to
Bell Atlantic
Corporation 219,548 1,578,592
Land leased to Sybron
International
Corporation 1,135,003 17,286
Office facility leased to
United States Postal
Service, General
Services Administration
and Comark, Inc. 1,074,640 11,452,967 154,728
Manufacturing facilities
leased to Blue Tool,
Inc. and Jet Equipment
and Tools, Inc. 462,295 7,143,644 (2,677,000)
Manufacturing and office
facility leased to
Allied Plywood Corp. 459,593 1,351,737
Manufacturing and office
facility leased to
StairPans of America,
Inc. 139,004 1,758,648
Manufacturing facilities
leased to Quebecor
Printing Inc. 9,298,255 4,458,047 18,695,004 331,269
Land leased to High
Voltage Engineering
Corp. 1,954,882
Manufacturing facility
leased to Wozniak
Industries, Inc. 864,638 2,677,512 1,745 50,913
Distribution and office
facilities leased to
Federal Express
Corporation 335,189 1,839,331
Land leased to Dr Pepper
Bottling Company of
Texas 9,795,193
Manufacturing facility
leased to Detroit
Diesel Corporation 18,893,810 5,967,620 31,730,547 537,905
Engineering and
Fabrication facility
leased to Orbital
Sciences Corporation 14,669,047 5,034,749 18,956,971 2,185,077 375,669
Distribution facility
leased to PepsiCo, Inc. 166,745 884,772
Land leased to Childtime
Childcare, Inc. 452,589 1,673,925 324


<CAPTION>
GROSS AMOUNT AT WHICH CARRIED AT CLOSE OF PERIOD (c)
---------------------------------------------------- LIFE ON
WHICH
DEPRECIATION
IN LATEST
ACCUMULATED STATEMENT OF
PERSONAL DEPRECIATION DATE INCOME
DESCRIPTION LAND BUILDINGS PROPERTY TOTAL (d) ACQUIRED IS COMPUTED
----------- ---- --------- -------- ----- ------------ -------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Operating Method:
Office facility leased to
Bell Atlantic
Corporation 219,548 1,578,592 1,798,140 118,394 1/1/1998 40 yrs.
Land leased to Sybron
International
Corporation 1,152,289 1,152,289 1/1/1998 N/A
Office facility leased to
United States Postal
Service, General
Services Administration
and Comark, Inc. 1,074,640 11,607,695 12,682,335 863,043 1/1/1998 40 yrs.
Manufacturing facilities
leased to Blue Tool,
Inc. and Jet Equipment
and Tools, Inc. 462,295 4,466,644 4,928,939 1/1/1998 40 yrs.
Manufacturing and office
facility leased to
Allied Plywood Corp. 459,593 1,351,737 1,811,330 101,380 1/1/1998 40 yrs.
Manufacturing and office
facility leased to
StairPans of America,
Inc. 139,004 1,758,648 1,897,652 131,899 1/1/1998 40 yrs.
Manufacturing facilities
leased to Quebecor
Printing Inc. 4,458,047 19,026,273 23,484,320 1,406,654 1/1/1998 40 yrs.
Land leased to High
Voltage Engineering
Corp. 1,954,882 1,954,882 1/1/1998 N/A
Manufacturing facility
leased to Wozniak
Industries, Inc. 864,638 2,730,170 3,594,808 201,638 1/1/1998 40 yrs.
Distribution and office
facilities leased to
Federal Express
Corporation 335,189 1,839,331 2,174,520 137,950 1/1/1998 40 yrs.
Land leased to Dr Pepper
Bottling Company of
Texas 9,795,193 9,795,193 1/1/1998 N/A
Manufacturing facility
leased to Detroit
Diesel Corporation 5,967,620 32,268,452 38,236,072 2,387,139 1/1/1998 40 yrs.
Engineering and
Fabrication facility
leased to Orbital
Sciences Corporation 5,034,749 21,517,717 26,552,466 1,515,667 1/1/1998 40 yrs.
Distribution facility
leased to PepsiCo, Inc. 166,745 884,772 1,051,517 66,358 1/1/1998 40 yrs.
Land leased to Childtime
Childcare, Inc. 1,674,249 1,674,249 1/1/1998 N/A
</TABLE>



-57-
59
W.P. CAREY & CO. LLC and SUBSIDIARIES

SCHEDULE III - REAL ESTATE and ACCUMULATED DEPRECIATION

AS OF DECEMBER 31, 2000

<TABLE>
<CAPTION>
INITIAL COST TO COMPANY
-----------------------


COSTS INCREASE
CAPITALIZED (DECREASE) IN
PERSONAL SUBSEQUENT TO NET
DESCRIPTION ENCUMBRANCES LAND BUILDINGS PROPERTY ACQUISITION (a) INVESTMENTS(b)
----------- ------------ ---- --------- --------- --------------- --------------
<S> <C> <C> <C> <C> <C> <C>
Operating Method:
Hotel leased to Livho,
Inc. 2,765,094 11,086,650 3,290,990 4,264,238
Retail store leased to
Eagle Hardware and
Garden, Inc. 10,666,799 4,125,000 11,811,641 393,206
Office building in
Pantin, France leased
to five lessees 6,516,781 2,674,914 8,113,120 (1,596,322)
Office facility in Mont
Saint Argany, France
leased to Tellit
Assurances 3,396,302 542,968 5,286,915 (1,047,458)
Portfolio of seven
properties in Houston,
Texas leased to 15
lessees 9,762,236 3,260,000 22,574,073 18,616
Office facility leased to
Sprint Spectrum L.P. 1,190,000 9,352,965
Office facility leased
to Direction Regional
des Affaires Sanitaires
et Sociales 1,306,270 303,061 2,109,731 (531,072)
Office facility leased to
Cendant Operations, Inc. 6,000,000 351,445 5,980,736 527,368
Office facility leased to
Bellsouth
Telecommunications 720,000 7,708,458 119,092
Office building in Lille
and Indre et Loire,
France leased to
Gist-Brocades France
S.A. and Societe de
Traitements 3,259,697 451,168 4,478,891 (694,395)
Office facility leased to
America West Holdings
Corp. 18,274,256 2,274,782 26,701,663
Office facility in
Tours, France leased
to Bouygues Telecom, SA 10,397,336
------------ ----------- ------------ ---------- ---------- ------------
$155,906,851 $87,548,136 $339,276,251 $3,290,990 $7,280,369 $(10,001,841)
============ =========== ============ ========== ========== ============


<CAPTION>
GROSS AMOUNT AT WHICH CARRIED AT CLOSE OF PERIOD (c)
---------------------------------------------------- LIFE ON
WHICH
DEPRECIATION
IN LATEST
ACCUMULATED STATEMENT OF
PERSONAL DEPRECIATION DATE INCOME
DESCRIPTION LAND BUILDINGS PROPERTY TOTAL (d) ACQUIRED IS COMPUTED
----------- ---- --------- -------- ----- ------------ -------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
Operating Method:
Hotel leased to Livho,
Inc. 2,765,094 14,852,839 3,789,039 21,406,972 2,350,837 1/1/1998 7-40 yrs.
Retail store leased to
Eagle Hardware and
Garden, Inc. 4,493,534 11,836,313 16,329,847 800,509 4/23/1998 40 yrs.
Office building in
Pantin, France leased
to five lessees 1,102,463 8,089,249 9,191,712 508,833 5/27/1998 40 yrs.
Office facility in Mont
Saint Argany, France
leased to Tellit
Assurances 457,655 4,324,770 4,782,425 244,694 6/10/1998 40 yrs.
Portfolio of seven
properties in Houston,
Texas leased to 15
lessees 3,260,000 22,592,689 25,852,689 1,434,542 6/15/1998 40 yrs.
Office facility leased to
Sprint Spectrum L.P. 1,190,000 9,352,965 10,542,965 487,293 7/1/1998 40 yrs.
Office facility leased
to Direction Regional
des Affaires Sanitaires
et Sociales 177,997 1,703,723 1,881,720 85,316 11/16/1998 40 yrs.
Office facility leased to
Cendant Operations, Inc. 351,445 6,508,104 6,859,549 373,274 2/19/1999 40 yrs.
Office facility leased to
Bellsouth
Telecommunications 720,000 7,827,550 8,547,550 202,588 12/22/1999 40 yrs.
Office building in Lille
and Indre et Loire,
France leased to
Gist-Brocades France
S.A. and Societe de
Traitements 401,378 3,834,286 4,235,664 161,607 5/5/1999 40 yrs.
Office facility leased to
America West Holdings
Corp. 2,274,782 26,701,663 28,976,445 1,110,662 40 yrs.
Office facility in
Tours, France leased
to Bouygues Telecom, SA 1,033,532 9,737,359 10,770,891 59,044
----------- ------------ ---------- ------------ -----------
$86,133,752 $348,242,005 $3,789,039 $438,164,796 $24,159,252
=========== ============ ========== ============ ===========
</TABLE>


-58-
60
W.P. CAREY & CO. LLC and SUBSIDIARES

SCHEDULE III-REAL ESTATE and ACCUMULATED DEPRECIATION

as of December 31, 2000

<TABLE>
<CAPTION>

INITIAL COST TO COMPANY
-----------------------

DESCRIPTION ENCUMBRANCES LAND BUILDINGS
----------- ------------ ---- ---------
<S> <C> <C> <C>
Direct Financing Method:
Office buildings and
warehouses leased to
Unisource Worldwide, Inc. $5,414,040 $ 331,910 $12,281,102
Centralized Telephone Bureau
leased to Western Union
Financial Services, Inc. 842,233 4,762,302
Computer Center leased to
AT&T Corporation 269,700 5,099,964
Warehouse and manufacturing
buildings leased to Gibson
Greetings, Inc. 3,495,507 34,016,822
Warehouse and manufacturing
buildings leased to CSS
Industries, Inc./ Cleo, Inc. 1,051,005 14,036,912
Manufacturing, distribution
and office buildings leased
to Brodart Co. 2,485,046 445,383 11,323,899
Manufacturing facility leased
to Duff-Norton Company, Inc. 726,981 8,263,635
Manufacturing facilities
leased to Rochester Button
Company, Inc. 43,753 1,235,328
Manufacturing facilities
leased to Thermadyne
Holdings Corp. 3,789,019 13,163,763
Office and research facility
leased to Exide Electronics
Corporation 2,844,120
Manufacturing facility leased
to Penberthy Products, Inc. 70,317 1,476,657
Manufacturing facility and
warehouse leased to DS Group
Limited 238,532 3,339,449
Retail stores leased to
AutoZone, Inc. 16,416,402
Manufacturing facility leased
to Peerless Chain Company 1,307,590 11,026,975
Retail store leased to
Wal-Mart Stores, Inc. 2,950,585 1,839,303 6,535,144
</TABLE>



<TABLE>
<CAPTION>

GROSS AMOUNT AT
WHICH CARRIED AT
CLOSE OF PERIOD (c)
-------------------

COSTS CAPITALIZED
SUBSEQUENT TO INCREASE (DECREASE)
DESCRIPTION ACQUISITION (a) IN NET INVESTMENT(b) TOTAL DATE ACQUIRED
----------- --------------- -------------------- ----- -------------
<S> <C> <C> <C> <C>
Direct Financing Method:
Office buildings and
warehouses leased to
Unisource Worldwide, Inc. $ 256,640 $12,869,652 1/1/1998
Centralized Telephone Bureau
leased to Western Union
Financial Services, Inc. (5,634) 5,598,901 1/1/1998
Computer Center leased to
AT&T Corporation (2,612) 5,367,052 1/1/1998
Warehouse and manufacturing
buildings leased to Gibson
Greetings, Inc. 2,747,252 40,259,581 1/1/1998
Warehouse and manufacturing
buildings leased to CSS
Industries, Inc./ Cleo, Inc. 265,876 15,353,793 1/1/1998
Manufacturing, distribution
and office buildings leased
to Brodart Co. 71,603 11,840,885 1/1/1998
Manufacturing facility leased
to Duff-Norton Company, Inc. 54,698 9,045,314 1/1/1998
Manufacturing facilities
leased to Rochester Button
Company, Inc. 1,279,081 1/1/1998
Manufacturing facilities
leased to Thermadyne
Holdings Corp. 103,139 17,055,921 1/1/1998
Office and research facility
leased to Exide Electronics
Corporation 2,844,120 1/1/1998
Manufacturing facility leased
to Penberthy Products, Inc. 1,546,974 1/1/1998
Manufacturing facility and
warehouse leased to DS Group
Limited 3,577,981 1/1/1998
Retail stores leased to
AutoZone, Inc. (384,609) 16,031,793 1/1/1998
Manufacturing facility leased
to Peerless Chain Company 21,775 75,175 12,431,515 1/1/1998
Retail store leased to
Wal-Mart Stores, Inc. 8,374,447 1/1/1998
</TABLE>


-59-
61




W.P. CAREY & CO. LLC and SUBSIDIARES

SCHEDULE III-REAL ESTATE and ACCUMULATED DEPRECIATION

as of December 31, 2000





<TABLE>
<CAPTION>


INITIAL COST TO COMPANY
-----------------------


DESCRIPTION ENCUMBRANCES LAND BUILDINGS
----------- ------------ ---- ---------
<S> <C> <C> <C>
Direct Financing Method:
Manufacturing and office
facilities leased to Sybron
International Corporation 2,727,958 31,329,955
Manufacturing and office
facilities leased to NVR,
Inc. 728,683 6,092,840
Manufacturing and generating
facilities leased to High
Voltage Engineering Corp. 973,328 9,166,104
Office/warehouse facilities
leased to United Stationers
Supply Company 1,882,372 5,846,214
Bottling and Distribution
facilities lease to Dr
Pepper Bottling Company of
Texas 27,598,638
Land and industrial/
warehouse/office facilities
leased to Furon Company 11,430,530 4,221,568 19,676,226
Office/warehouse facility
leased to Red Bank
Distribution, Inc. 4,114,192 1,629,715 9,396,770
Day care facilities leased to
Childtime Childcare, Inc. 733,231 2,412,916
----------- ------------- ------------
$27,127,624 $26,614,857 $257,342,137
=========== =========== ============
</TABLE>





<TABLE>
<CAPTION>

GROSS AMOUNT AT
WHICH CARRIED AT
CLOSE OF PERIOD (c)
-------------------

COSTS CAPITALIZED
SUBSEQUENT TO INCREASE (DECREASE)
DESCRIPTION ACQUISITION (a) IN NET INVESTMENT(b) TOTAL DATE ACQUIRED
----------- --------------- -------------------- ----- -------------
<S> <C> <C> <C> <C>
Direct Financing Method:
Manufacturing and office
facilities leased to Sybron
International Corporation 22,043 205,590 34,285,546 1/1/1998
Manufacturing and office
facilities leased to NVR,
Inc. 41,501 6,863,024 1/1/1998
Manufacturing and generating
facilities leased to High
Voltage Engineering Corp. 10,139,432 1/1/1998
Office/warehouse facilities
leased to United Stationers
Supply Company 26,581 47,182 7,802,349 1/1/1998
Bottling and Distribution
facilities lease to Dr
Pepper Bottling Company of
Texas 227,500 27,826,138 1/1/1998
Land and industrial/
warehouse/office facilities
leased to Furon Company 145,391 24,043,185 1/1/1998
Office/warehouse facility
leased to Red Bank
Distribution, Inc. 11,026,485 1/1/1998
Day care facilities leased to
Childtime Childcare, Inc. 2,412,916 1/1/1998
-------- ---------- ------------
$ 70,399 $3,848,692 $287,876,085
======== ========== ============
</TABLE>




-60-
62



W.P. CAREY & CO. LLC and SUBSIDIARES

SCHEDULE III-REAL ESTATE and ACCUMULATED DEPRECIATION

as of December 31, 2000



<TABLE>
<CAPTION>


INITIAL COST TO COMPANY
-----------------------

COSTS CAPITALIZED
PERSONAL SUBSEQUENT TO
DESCRIPTION ENCUMBRANCES LAND BUILDINGS PROPERTY ACQUISITION (a)
----------- ------------ ---- --------- -------- ---------------
<S> <C> <C> <C> <C> <C>
Operating real estate:

Hotels located in:

Alpena, Michigan $ 6,530,000 $114,241 $4,256,356 $618,066 $ 437,056

Petoskey, Michigan 6,530,000 98,326 1,446,757 290,668 682,241
----------- -------- ---------- -------- ----------

$13,060,000 $212,567 $5,703,113 $908,734 $1,119,297
=========== ======== ========== ======== ==========
</TABLE>





<TABLE>
<CAPTION>



GROSS AMOUNT AT WHICH CARRIED AT CLOSE OF PERIOD (c) LIFE ON WHICH
---------------------------------------------------- DEPRECIATION IN
LATEST
STATEMENT OF
PERSONAL ACCUMULATED DATE INCOME
DESCRIPTION LAND BUILDINGS PROPERTY TOTAL DEPRECIATION (d) ACQUIRED IS COMPUTED
----------- ---- --------- -------- ----- ---------------- -------- -----------
<S> <C> <C> <C> <C> <C> <C> <C>
Operating real estate:

Hotels located in:

Alpena, Michigan $114,241 $4,370,052 $ 941,426 $5,425,719 $ 943,499 1/1/1998 7-40 yrs.

Petoskey, Michigan 98,326 1,622,373 797,293 2,517,992 498,088 1/1/1998 7-40 yrs.
-------- ---------- ---------- ---------- ----------

$212,567 $5,992,425 $1,738,719 $7,943,711 $1,441,587
======== ========== ========== ========== ==========
</TABLE>



-61-
63

W.P. CAREY & CO. LLC and SUBSIDIARIES

NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

(a) Consists of the cost of improvements and acquisition costs
subsequent to acquisition, including legal fees, appraisal fees,
title costs, other related professional fees and purchases of
furniture, fixtures, equipment and improvements at the hotel
properties.

(b) The increase (decrease) in net investment is primarily due to
(i) the amortization of unearned income from net investment in
direct financing leases producing a periodic rate of return
which at times may be greater or less than lease payments
received, (ii) sales of properties (iii) writedowns of
properties to fair value, (iv) changes in foreign currency
exchange rates, and (v) an adjustment in connection with
purchasing certain minority interests.

(c) At December 31, 2000, the aggregate cost of real estate owned by
the Company and its subsidiaries for Federal income tax purposes
is $692,871,991.

<TABLE>
<CAPTION>
Reconciliation of Real Estate Accounted
---------------------------------------
for Under the Operating Method
------------------------------
December 31,
------------
2000 1999
---- ----
<S> <C> <C>
Balance at beginning of year $ 441,876,323 $ 397,929,165
Additions 22,239,038 54,283,955
Purchase adjustments 1,800,000 --
Sales (10,572,364) (8,703,822)
Change in foreign currency translation adjustment (2,236,271) (1,632,975)
Reclassification from/to assets held for sale, financing lease (8,207,979) --
Writedown to fair value (6,733,951) --
------------- -------------
Balance at end of year $ 438,164,796 $ 441,876,323
============= =============
</TABLE>


<TABLE>
<CAPTION>
Reconciliation of Accumulated Depreciation
------------------------------------------
December 31,
------------
2000 1999
---- ----
<S> <C> <C>
Balance at beginning of year $ 16,455,189 $ 7,617,500
Depreciation expense 12,763,126 9,887,829
Change in foreign currency translation adjustment (9,740) --
Reclassification from/to held for sale (3,119,596) --
Sales (1,929,729) (1,050,140)
------------ ------------
Balance at end of year $ 24,159,250 $ 16,455,189
============ ============
</TABLE>


<TABLE>
<CAPTION>
Reconciliation for Operating Real Estate
----------------------------------------
December 31,
------------
2000 1999
---- ----
<S> <C> <C>
Balance at beginning of year $7,584,625 $7,313,478
Additions 359,086 271,147
---------- ----------
Balance at close of year $7,943,711 $7,584,625
========== ==========
</TABLE>


<TABLE>
<CAPTION>
Reconciliation of Accumulated
-----------------------------
Depreciation for Operating Real Estate
--------------------------------------
December 31,
------------
2000 1999
---- ----
<S> <C> <C>
Balance at beginning of year $ 831,736 $ 300,218
Depreciation expense 609,851 531,518
---------- ----------
Balance at end of year $1,441,587 $ 831,736
========== ==========
</TABLE>



-62-